Highlights

[MPI] QoQ Annualized Quarter Result on 2011-06-30 [#4]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 16-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Jun-2011  [#4]
Profit Trend QoQ -     -21.55%    YoY -     -44.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,160,800 1,189,678 1,262,452 1,415,247 1,430,485 1,476,096 1,481,800 -15.01%
  QoQ % -2.43% -5.76% -10.80% -1.07% -3.09% -0.38% -
  Horiz. % 78.34% 80.29% 85.20% 95.51% 96.54% 99.62% 100.00%
PBT -45,184 -52,680 -39,740 83,658 104,180 139,268 139,160 -
  QoQ % 14.23% -32.56% -147.50% -19.70% -25.19% 0.08% -
  Horiz. % -32.47% -37.86% -28.56% 60.12% 74.86% 100.08% 100.00%
Tax -4,185 -5,426 -6,372 -8,660 -10,270 -12,960 -14,528 -56.35%
  QoQ % 22.87% 14.85% 26.42% 15.68% 20.75% 10.79% -
  Horiz. % 28.81% 37.35% 43.86% 59.61% 70.70% 89.21% 100.00%
NP -49,369 -58,106 -46,112 74,998 93,909 126,308 124,632 -
  QoQ % 15.04% -26.01% -161.48% -20.14% -25.65% 1.34% -
  Horiz. % -39.61% -46.62% -37.00% 60.18% 75.35% 101.34% 100.00%
NP to SH -44,348 -51,670 -38,500 58,768 74,906 102,254 103,344 -
  QoQ % 14.17% -34.21% -165.51% -21.55% -26.74% -1.05% -
  Horiz. % -42.91% -50.00% -37.25% 56.87% 72.48% 98.95% 100.00%
Tax Rate - % - % - % 10.35 % 9.86 % 9.31 % 10.44 % -
  QoQ % 0.00% 0.00% 0.00% 4.97% 5.91% -10.82% -
  Horiz. % 0.00% 0.00% 0.00% 99.14% 94.44% 89.18% 100.00%
Total Cost 1,210,169 1,247,784 1,308,564 1,340,249 1,336,576 1,349,788 1,357,168 -7.35%
  QoQ % -3.01% -4.64% -2.36% 0.27% -0.98% -0.54% -
  Horiz. % 89.17% 91.94% 96.42% 98.75% 98.48% 99.46% 100.00%
Net Worth 714,811 730,667 753,345 748,908 764,855 761,755 755,985 -3.66%
  QoQ % -2.17% -3.01% 0.59% -2.08% 0.41% 0.76% -
  Horiz. % 94.55% 96.65% 99.65% 99.06% 101.17% 100.76% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 25,828 19,381 38,732 38,803 51,766 38,865 77,936 -52.08%
  QoQ % 33.27% -49.96% -0.18% -25.04% 33.20% -50.13% -
  Horiz. % 33.14% 24.87% 49.70% 49.79% 66.42% 49.87% 100.00%
Div Payout % - % - % - % 66.03 % 69.11 % 38.01 % 75.41 % -
  QoQ % 0.00% 0.00% 0.00% -4.46% 81.82% -49.60% -
  Horiz. % 0.00% 0.00% 0.00% 87.56% 91.65% 50.40% 100.00%
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 714,811 730,667 753,345 748,908 764,855 761,755 755,985 -3.66%
  QoQ % -2.17% -3.01% 0.59% -2.08% 0.41% 0.76% -
  Horiz. % 94.55% 96.65% 99.65% 99.06% 101.17% 100.76% 100.00%
NOSH 193,715 193,810 193,661 194,017 194,125 194,325 194,841 -0.39%
  QoQ % -0.05% 0.08% -0.18% -0.06% -0.10% -0.26% -
  Horiz. % 99.42% 99.47% 99.39% 99.58% 99.63% 99.74% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -4.25 % -4.88 % -3.65 % 5.30 % 6.56 % 8.56 % 8.41 % -
  QoQ % 12.91% -33.70% -168.87% -19.21% -23.36% 1.78% -
  Horiz. % -50.54% -58.03% -43.40% 63.02% 78.00% 101.78% 100.00%
ROE -6.20 % -7.07 % -5.11 % 7.85 % 9.79 % 13.42 % 13.67 % -
  QoQ % 12.31% -38.36% -165.10% -19.82% -27.05% -1.83% -
  Horiz. % -45.35% -51.72% -37.38% 57.43% 71.62% 98.17% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 599.23 613.83 651.88 729.44 736.89 759.60 760.52 -14.68%
  QoQ % -2.38% -5.84% -10.63% -1.01% -2.99% -0.12% -
  Horiz. % 78.79% 80.71% 85.72% 95.91% 96.89% 99.88% 100.00%
EPS -22.89 -26.66 -19.88 30.29 38.59 52.62 53.04 -
  QoQ % 14.14% -34.10% -165.63% -21.51% -26.66% -0.79% -
  Horiz. % -43.16% -50.26% -37.48% 57.11% 72.76% 99.21% 100.00%
DPS 13.33 10.00 20.00 20.00 26.67 20.00 40.00 -51.90%
  QoQ % 33.30% -50.00% 0.00% -25.01% 33.35% -50.00% -
  Horiz. % 33.32% 25.00% 50.00% 50.00% 66.68% 50.00% 100.00%
NAPS 3.6900 3.7700 3.8900 3.8600 3.9400 3.9200 3.8800 -3.29%
  QoQ % -2.12% -3.08% 0.78% -2.03% 0.51% 1.03% -
  Horiz. % 95.10% 97.16% 100.26% 99.48% 101.55% 101.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 553.07 566.83 601.50 674.30 681.56 703.29 706.01 -15.01%
  QoQ % -2.43% -5.76% -10.80% -1.07% -3.09% -0.39% -
  Horiz. % 78.34% 80.29% 85.20% 95.51% 96.54% 99.61% 100.00%
EPS -21.13 -24.62 -18.34 28.00 35.69 48.72 49.24 -
  QoQ % 14.18% -34.24% -165.50% -21.55% -26.74% -1.06% -
  Horiz. % -42.91% -50.00% -37.25% 56.86% 72.48% 98.94% 100.00%
DPS 12.31 9.23 18.45 18.49 24.66 18.52 37.13 -52.07%
  QoQ % 33.37% -49.97% -0.22% -25.02% 33.15% -50.12% -
  Horiz. % 33.15% 24.86% 49.69% 49.80% 66.42% 49.88% 100.00%
NAPS 3.4057 3.4813 3.5893 3.5682 3.6442 3.6294 3.6019 -3.66%
  QoQ % -2.17% -3.01% 0.59% -2.09% 0.41% 0.76% -
  Horiz. % 94.55% 96.65% 99.65% 99.06% 101.17% 100.76% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 3.1000 2.7700 3.0100 4.5000 5.4100 5.6900 5.8500 -
P/RPS 0.52 0.45 0.46 0.62 0.73 0.75 0.77 -23.01%
  QoQ % 15.56% -2.17% -25.81% -15.07% -2.67% -2.60% -
  Horiz. % 67.53% 58.44% 59.74% 80.52% 94.81% 97.40% 100.00%
P/EPS -13.54 -10.39 -15.14 14.86 14.02 10.81 11.03 -
  QoQ % -30.32% 31.37% -201.88% 5.99% 29.69% -1.99% -
  Horiz. % -122.76% -94.20% -137.26% 134.72% 127.11% 98.01% 100.00%
EY -7.38 -9.62 -6.60 6.73 7.13 9.25 9.07 -
  QoQ % 23.28% -45.76% -198.07% -5.61% -22.92% 1.98% -
  Horiz. % -81.37% -106.06% -72.77% 74.20% 78.61% 101.98% 100.00%
DY 4.30 3.61 6.64 4.44 4.93 3.51 6.84 -26.59%
  QoQ % 19.11% -45.63% 49.55% -9.94% 40.46% -48.68% -
  Horiz. % 62.87% 52.78% 97.08% 64.91% 72.08% 51.32% 100.00%
P/NAPS 0.84 0.73 0.77 1.17 1.37 1.45 1.51 -32.34%
  QoQ % 15.07% -5.19% -34.19% -14.60% -5.52% -3.97% -
  Horiz. % 55.63% 48.34% 50.99% 77.48% 90.73% 96.03% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 26/04/12 30/01/12 08/11/11 16/08/11 26/04/11 25/01/11 16/11/10 -
Price 2.9700 3.6800 3.2100 3.7700 5.4000 5.5100 5.7500 -
P/RPS 0.50 0.60 0.49 0.52 0.73 0.73 0.76 -24.34%
  QoQ % -16.67% 22.45% -5.77% -28.77% 0.00% -3.95% -
  Horiz. % 65.79% 78.95% 64.47% 68.42% 96.05% 96.05% 100.00%
P/EPS -12.97 -13.80 -16.15 12.45 13.99 10.47 10.84 -
  QoQ % 6.01% 14.55% -229.72% -11.01% 33.62% -3.41% -
  Horiz. % -119.65% -127.31% -148.99% 114.85% 129.06% 96.59% 100.00%
EY -7.71 -7.24 -6.19 8.03 7.15 9.55 9.22 -
  QoQ % -6.49% -16.96% -177.09% 12.31% -25.13% 3.58% -
  Horiz. % -83.62% -78.52% -67.14% 87.09% 77.55% 103.58% 100.00%
DY 4.49 2.72 6.23 5.31 4.94 3.63 6.96 -25.32%
  QoQ % 65.07% -56.34% 17.33% 7.49% 36.09% -47.84% -
  Horiz. % 64.51% 39.08% 89.51% 76.29% 70.98% 52.16% 100.00%
P/NAPS 0.80 0.98 0.83 0.98 1.37 1.41 1.48 -33.62%
  QoQ % -18.37% 18.07% -15.31% -28.47% -2.84% -4.73% -
  Horiz. % 54.05% 66.22% 56.08% 66.22% 92.57% 95.27% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

405  370  472  1025 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.005 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers