Malaysian Pacific Industries Bhd
KLSE:MPI
Balance Sheet
Balance Sheet Decomposition
Malaysian Pacific Industries Bhd
Malaysian Pacific Industries Bhd
Balance Sheet
Malaysian Pacific Industries Bhd
| Jun-2002 | Jun-2003 | Jun-2004 | Jun-2005 | Jun-2006 | Jun-2007 | Jun-2008 | Jun-2009 | Jun-2010 | Jun-2011 | Jun-2012 | Jun-2013 | Jun-2014 | Jun-2015 | Jun-2016 | Jun-2017 | Jun-2018 | Jun-2019 | Jun-2020 | Jun-2021 | Jun-2022 | Jun-2023 | Jun-2024 | Jun-2025 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||||||||||||||||
| Cash & Cash Equivalents |
171
|
157
|
152
|
173
|
85
|
17
|
30
|
35
|
45
|
29
|
29
|
26
|
53
|
48
|
82
|
111
|
185
|
92
|
231
|
651
|
390
|
185
|
118
|
165
|
|
| Cash |
171
|
157
|
152
|
173
|
85
|
17
|
30
|
35
|
45
|
29
|
29
|
26
|
53
|
48
|
82
|
111
|
185
|
92
|
231
|
345
|
329
|
185
|
98
|
95
|
|
| Cash Equivalents |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
306
|
61
|
0
|
20
|
70
|
|
| Short-Term Investments |
0
|
0
|
0
|
0
|
0
|
90
|
72
|
42
|
84
|
41
|
15
|
10
|
25
|
104
|
236
|
424
|
463
|
622
|
604
|
335
|
575
|
868
|
975
|
927
|
|
| Total Receivables |
190
|
154
|
201
|
173
|
229
|
201
|
215
|
148
|
203
|
195
|
204
|
207
|
178
|
270
|
181
|
254
|
232
|
182
|
253
|
273
|
336
|
298
|
324
|
376
|
|
| Accounts Receivables |
183
|
143
|
188
|
160
|
217
|
196
|
205
|
139
|
192
|
189
|
189
|
188
|
158
|
209
|
171
|
194
|
210
|
170
|
225
|
258
|
307
|
269
|
290
|
318
|
|
| Other Receivables |
7
|
11
|
13
|
13
|
12
|
5
|
10
|
9
|
11
|
6
|
16
|
19
|
20
|
60
|
10
|
60
|
22
|
12
|
28
|
16
|
28
|
29
|
34
|
59
|
|
| Inventory |
51
|
47
|
69
|
61
|
91
|
107
|
106
|
72
|
88
|
102
|
93
|
70
|
95
|
93
|
88
|
111
|
118
|
105
|
117
|
170
|
206
|
150
|
146
|
157
|
|
| Other Current Assets |
24
|
17
|
14
|
14
|
12
|
11
|
11
|
18
|
26
|
20
|
14
|
13
|
19
|
28
|
31
|
26
|
20
|
13
|
15
|
16
|
21
|
21
|
16
|
45
|
|
| Total Current Assets |
435
|
376
|
435
|
421
|
417
|
425
|
433
|
316
|
445
|
387
|
355
|
326
|
370
|
543
|
617
|
927
|
1 018
|
1 014
|
1 220
|
1 446
|
1 527
|
1 522
|
1 579
|
1 670
|
|
| PP&E Net |
1 032
|
939
|
1 010
|
1 026
|
1 176
|
1 124
|
1 158
|
1 052
|
962
|
1 020
|
1 046
|
959
|
823
|
809
|
720
|
671
|
647
|
664
|
760
|
1 090
|
1 564
|
1 464
|
1 355
|
1 337
|
|
| PP&E Gross |
1 032
|
939
|
1 010
|
1 026
|
1 176
|
1 124
|
1 158
|
1 052
|
962
|
1 020
|
1 046
|
959
|
823
|
809
|
720
|
671
|
647
|
664
|
760
|
1 090
|
1 564
|
1 464
|
1 355
|
1 337
|
|
| Accumulated Depreciation |
901
|
1 080
|
1 209
|
1 385
|
1 553
|
1 747
|
1 928
|
2 036
|
2 173
|
2 298
|
2 486
|
2 534
|
2 533
|
2 707
|
2 703
|
2 902
|
2 966
|
3 053
|
3 196
|
3 440
|
3 588
|
3 815
|
4 120
|
3 951
|
|
| Intangible Assets |
2
|
1
|
1
|
1
|
0
|
28
|
21
|
20
|
20
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Goodwill |
22
|
20
|
18
|
16
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Long-Term Investments |
56
|
56
|
5
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
34
|
33
|
33
|
32
|
31
|
30
|
29
|
28
|
27
|
26
|
0
|
|
| Other Long-Term Assets |
0
|
0
|
63
|
4
|
40
|
0
|
0
|
0
|
0
|
0
|
1
|
3
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Other Assets |
22
|
20
|
18
|
16
|
12
|
12
|
12
|
12
|
12
|
12
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Assets |
1 545
N/A
|
1 392
-10%
|
1 531
+10%
|
1 469
-4%
|
1 646
+12%
|
1 591
-3%
|
1 625
+2%
|
1 400
-14%
|
1 439
+3%
|
1 420
-1%
|
1 414
0%
|
1 288
-9%
|
1 193
-7%
|
1 386
+16%
|
1 371
-1%
|
1 631
+19%
|
1 696
+4%
|
1 708
+1%
|
2 010
+18%
|
2 564
+28%
|
3 119
+22%
|
3 012
-3%
|
2 960
-2%
|
3 008
+2%
|
|
| Liabilities | |||||||||||||||||||||||||
| Accounts Payable |
119
|
59
|
76
|
71
|
86
|
84
|
82
|
66
|
89
|
95
|
98
|
70
|
57
|
56
|
51
|
93
|
87
|
75
|
114
|
146
|
151
|
109
|
116
|
142
|
|
| Accrued Liabilities |
0
|
30
|
44
|
39
|
49
|
34
|
46
|
32
|
44
|
40
|
40
|
44
|
45
|
36
|
50
|
43
|
46
|
65
|
103
|
117
|
208
|
127
|
138
|
139
|
|
| Short-Term Debt |
71
|
69
|
268
|
63
|
100
|
110
|
146
|
90
|
89
|
131
|
155
|
158
|
93
|
94
|
33
|
0
|
0
|
0
|
9
|
71
|
0
|
0
|
0
|
0
|
|
| Current Portion of Long-Term Debt |
107
|
49
|
58
|
57
|
107
|
109
|
73
|
104
|
41
|
64
|
48
|
12
|
0
|
0
|
0
|
63
|
75
|
0
|
3
|
2
|
16
|
175
|
83
|
4
|
|
| Other Current Liabilities |
19
|
49
|
89
|
107
|
205
|
95
|
73
|
52
|
112
|
87
|
121
|
51
|
61
|
140
|
62
|
71
|
82
|
67
|
137
|
206
|
216
|
133
|
116
|
115
|
|
| Total Current Liabilities |
315
|
256
|
535
|
336
|
547
|
432
|
421
|
343
|
375
|
417
|
462
|
334
|
257
|
326
|
197
|
271
|
291
|
207
|
366
|
542
|
591
|
544
|
452
|
400
|
|
| Long-Term Debt |
221
|
172
|
38
|
224
|
132
|
143
|
120
|
74
|
86
|
12
|
0
|
15
|
0
|
0
|
0
|
29
|
0
|
0
|
24
|
37
|
204
|
101
|
28
|
119
|
|
| Deferred Income Tax |
55
|
55
|
33
|
9
|
26
|
49
|
59
|
63
|
15
|
21
|
18
|
23
|
29
|
32
|
4
|
2
|
0
|
2
|
1
|
1
|
2
|
7
|
13
|
13
|
|
| Minority Interest |
239
|
230
|
236
|
237
|
244
|
253
|
260
|
221
|
223
|
221
|
209
|
200
|
175
|
169
|
190
|
209
|
217
|
230
|
238
|
287
|
322
|
346
|
375
|
396
|
|
| Other Liabilities |
4
|
5
|
1
|
1
|
1
|
1
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Total Liabilities |
834
N/A
|
717
-14%
|
842
+17%
|
807
-4%
|
950
+18%
|
877
-8%
|
859
-2%
|
700
-19%
|
699
0%
|
672
-4%
|
689
+3%
|
572
-17%
|
461
-19%
|
527
+14%
|
391
-26%
|
511
+31%
|
508
0%
|
439
-14%
|
629
+43%
|
867
+38%
|
1 119
+29%
|
997
-11%
|
869
-13%
|
928
+7%
|
|
| Equity | |||||||||||||||||||||||||
| Common Stock |
105
|
105
|
105
|
105
|
105
|
105
|
105
|
105
|
105
|
105
|
105
|
105
|
105
|
105
|
105
|
352
|
352
|
352
|
352
|
352
|
352
|
352
|
352
|
352
|
|
| Retained Earnings |
524
|
487
|
501
|
474
|
507
|
564
|
606
|
528
|
582
|
602
|
574
|
561
|
578
|
650
|
764
|
890
|
979
|
1 058
|
1 160
|
1 404
|
1 690
|
1 723
|
1 785
|
1 875
|
|
| Additional Paid In Capital |
250
|
250
|
250
|
250
|
250
|
250
|
250
|
250
|
250
|
250
|
250
|
250
|
250
|
247
|
247
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Unrealized Security Profit/Loss |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
12
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
| Treasury Stock |
164
|
164
|
164
|
164
|
164
|
164
|
164
|
164
|
164
|
164
|
164
|
164
|
164
|
164
|
164
|
164
|
164
|
164
|
164
|
164
|
164
|
164
|
164
|
161
|
|
| Other Equity |
5
|
4
|
4
|
4
|
2
|
42
|
31
|
19
|
33
|
44
|
28
|
36
|
37
|
20
|
27
|
41
|
20
|
23
|
33
|
105
|
122
|
103
|
117
|
13
|
|
| Total Equity |
711
N/A
|
674
-5%
|
689
+2%
|
662
-4%
|
696
+5%
|
714
+3%
|
766
+7%
|
699
-9%
|
740
+6%
|
748
+1%
|
725
-3%
|
716
-1%
|
732
+2%
|
859
+17%
|
980
+14%
|
1 120
+14%
|
1 188
+6%
|
1 269
+7%
|
1 381
+9%
|
1 698
+23%
|
2 000
+18%
|
2 015
+1%
|
2 091
+4%
|
2 080
-1%
|
|
| Total Liabilities & Equity |
1 545
N/A
|
1 392
-10%
|
1 531
+10%
|
1 469
-4%
|
1 646
+12%
|
1 591
-3%
|
1 625
+2%
|
1 400
-14%
|
1 439
+3%
|
1 420
-1%
|
1 414
0%
|
1 288
-9%
|
1 193
-7%
|
1 386
+16%
|
1 371
-1%
|
1 631
+19%
|
1 696
+4%
|
1 708
+1%
|
2 010
+18%
|
2 564
+28%
|
3 119
+22%
|
3 012
-3%
|
2 960
-2%
|
3 008
+2%
|
|
| Shares Outstanding | |||||||||||||||||||||||||
| Common Shares Outstanding |
199
|
199
|
199
|
199
|
199
|
199
|
199
|
199
|
199
|
199
|
199
|
199
|
199
|
199
|
199
|
199
|
199
|
199
|
199
|
199
|
199
|
199
|
199
|
199
|
|