Highlights

[MPI] QoQ Annualized Quarter Result on 2012-06-30 [#4]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Jun-2012  [#4]
Profit Trend QoQ -     55.43%    YoY -     -133.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,200,054 1,227,448 1,273,396 1,191,722 1,160,800 1,189,678 1,262,452 -3.32%
  QoQ % -2.23% -3.61% 6.85% 2.66% -2.43% -5.76% -
  Horiz. % 95.06% 97.23% 100.87% 94.40% 91.95% 94.24% 100.00%
PBT 9,293 5,990 10,768 -27,501 -45,184 -52,680 -39,740 -
  QoQ % 55.15% -44.37% 139.15% 39.14% 14.23% -32.56% -
  Horiz. % -23.39% -15.07% -27.10% 69.20% 113.70% 132.56% 100.00%
Tax -8,232 -8,420 -6,576 4,320 -4,185 -5,426 -6,372 18.60%
  QoQ % 2.23% -28.04% -252.22% 203.22% 22.87% 14.85% -
  Horiz. % 129.19% 132.14% 103.20% -67.80% 65.68% 85.15% 100.00%
NP 1,061 -2,430 4,192 -23,181 -49,369 -58,106 -46,112 -
  QoQ % 143.68% -157.97% 118.08% 53.05% 15.04% -26.01% -
  Horiz. % -2.30% 5.27% -9.09% 50.27% 107.06% 126.01% 100.00%
NP to SH 230 -3,288 572 -19,765 -44,348 -51,670 -38,500 -
  QoQ % 107.02% -674.83% 102.89% 55.43% 14.17% -34.21% -
  Horiz. % -0.60% 8.54% -1.49% 51.34% 115.19% 134.21% 100.00%
Tax Rate 88.58 % 140.57 % 61.07 % - % - % - % - % -
  QoQ % -36.99% 130.18% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 145.05% 230.18% 100.00% - - - -
Total Cost 1,198,993 1,229,878 1,269,204 1,214,903 1,210,169 1,247,784 1,308,564 -5.66%
  QoQ % -2.51% -3.10% 4.47% 0.39% -3.01% -4.64% -
  Horiz. % 91.63% 93.99% 96.99% 92.84% 92.48% 95.36% 100.00%
Net Worth 711,220 709,821 757,900 724,716 714,811 730,667 753,345 -3.76%
  QoQ % 0.20% -6.34% 4.58% 1.39% -2.17% -3.01% -
  Horiz. % 94.41% 94.22% 100.60% 96.20% 94.88% 96.99% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 26,654 20,888 44,125 19,377 25,828 19,381 38,732 -22.04%
  QoQ % 27.61% -52.66% 127.72% -24.98% 33.27% -49.96% -
  Horiz. % 68.82% 53.93% 113.92% 50.03% 66.69% 50.04% 100.00%
Div Payout % 11,555.56 % - % 7,714.29 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 149.79% 0.00% 100.00% - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 711,220 709,821 757,900 724,716 714,811 730,667 753,345 -3.76%
  QoQ % 0.20% -6.34% 4.58% 1.39% -2.17% -3.01% -
  Horiz. % 94.41% 94.22% 100.60% 96.20% 94.88% 96.99% 100.00%
NOSH 192,221 193,411 204,285 193,774 193,715 193,810 193,661 -0.50%
  QoQ % -0.62% -5.32% 5.42% 0.03% -0.05% 0.08% -
  Horiz. % 99.26% 99.87% 105.49% 100.06% 100.03% 100.08% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 0.09 % -0.20 % 0.33 % -1.95 % -4.25 % -4.88 % -3.65 % -
  QoQ % 145.00% -160.61% 116.92% 54.12% 12.91% -33.70% -
  Horiz. % -2.47% 5.48% -9.04% 53.42% 116.44% 133.70% 100.00%
ROE 0.03 % -0.46 % 0.08 % -2.73 % -6.20 % -7.07 % -5.11 % -
  QoQ % 106.52% -675.00% 102.93% 55.97% 12.31% -38.36% -
  Horiz. % -0.59% 9.00% -1.57% 53.42% 121.33% 138.36% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 624.31 634.63 623.34 615.00 599.23 613.83 651.88 -2.84%
  QoQ % -1.63% 1.81% 1.36% 2.63% -2.38% -5.84% -
  Horiz. % 95.77% 97.35% 95.62% 94.34% 91.92% 94.16% 100.00%
EPS 0.12 -1.70 0.28 -10.20 -22.89 -26.66 -19.88 -
  QoQ % 107.06% -707.14% 102.75% 55.44% 14.14% -34.10% -
  Horiz. % -0.60% 8.55% -1.41% 51.31% 115.14% 134.10% 100.00%
DPS 13.87 10.80 21.60 10.00 13.33 10.00 20.00 -21.63%
  QoQ % 28.43% -50.00% 116.00% -24.98% 33.30% -50.00% -
  Horiz. % 69.35% 54.00% 108.00% 50.00% 66.65% 50.00% 100.00%
NAPS 3.7000 3.6700 3.7100 3.7400 3.6900 3.7700 3.8900 -3.28%
  QoQ % 0.82% -1.08% -0.80% 1.36% -2.12% -3.08% -
  Horiz. % 95.12% 94.34% 95.37% 96.14% 94.86% 96.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 571.77 584.82 606.71 567.80 553.07 566.83 601.50 -3.32%
  QoQ % -2.23% -3.61% 6.85% 2.66% -2.43% -5.76% -
  Horiz. % 95.06% 97.23% 100.87% 94.40% 91.95% 94.24% 100.00%
EPS 0.11 -1.57 0.27 -9.42 -21.13 -24.62 -18.34 -
  QoQ % 107.01% -681.48% 102.87% 55.42% 14.18% -34.24% -
  Horiz. % -0.60% 8.56% -1.47% 51.36% 115.21% 134.24% 100.00%
DPS 12.70 9.95 21.02 9.23 12.31 9.23 18.45 -22.02%
  QoQ % 27.64% -52.66% 127.74% -25.02% 33.37% -49.97% -
  Horiz. % 68.83% 53.93% 113.93% 50.03% 66.72% 50.03% 100.00%
NAPS 3.3886 3.3820 3.6110 3.4529 3.4057 3.4813 3.5893 -3.76%
  QoQ % 0.20% -6.34% 4.58% 1.39% -2.17% -3.01% -
  Horiz. % 94.41% 94.22% 100.60% 96.20% 94.88% 96.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.5200 2.4600 2.6700 2.9900 3.1000 2.7700 3.0100 -
P/RPS 0.40 0.39 0.43 0.49 0.52 0.45 0.46 -8.89%
  QoQ % 2.56% -9.30% -12.24% -5.77% 15.56% -2.17% -
  Horiz. % 86.96% 84.78% 93.48% 106.52% 113.04% 97.83% 100.00%
P/EPS 2,100.00 -144.71 953.57 -29.31 -13.54 -10.39 -15.14 -
  QoQ % 1,551.18% -115.18% 3,353.39% -116.47% -30.32% 31.37% -
  Horiz. % -13,870.54% 955.81% -6,298.35% 193.59% 89.43% 68.63% 100.00%
EY 0.05 -0.69 0.10 -3.41 -7.38 -9.62 -6.60 -
  QoQ % 107.25% -790.00% 102.93% 53.79% 23.28% -45.76% -
  Horiz. % -0.76% 10.45% -1.52% 51.67% 111.82% 145.76% 100.00%
DY 5.50 4.39 8.09 3.34 4.30 3.61 6.64 -11.79%
  QoQ % 25.28% -45.74% 142.22% -22.33% 19.11% -45.63% -
  Horiz. % 82.83% 66.11% 121.84% 50.30% 64.76% 54.37% 100.00%
P/NAPS 0.68 0.67 0.72 0.80 0.84 0.73 0.77 -7.95%
  QoQ % 1.49% -6.94% -10.00% -4.76% 15.07% -5.19% -
  Horiz. % 88.31% 87.01% 93.51% 103.90% 109.09% 94.81% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 03/05/13 29/01/13 20/11/12 28/08/12 26/04/12 30/01/12 08/11/11 -
Price 2.4900 2.5600 2.6300 2.6400 2.9700 3.6800 3.2100 -
P/RPS 0.40 0.40 0.42 0.43 0.50 0.60 0.49 -12.64%
  QoQ % 0.00% -4.76% -2.33% -14.00% -16.67% 22.45% -
  Horiz. % 81.63% 81.63% 85.71% 87.76% 102.04% 122.45% 100.00%
P/EPS 2,075.00 -150.59 939.29 -25.88 -12.97 -13.80 -16.15 -
  QoQ % 1,477.91% -116.03% 3,729.40% -99.54% 6.01% 14.55% -
  Horiz. % -12,848.30% 932.45% -5,816.04% 160.25% 80.31% 85.45% 100.00%
EY 0.05 -0.66 0.11 -3.86 -7.71 -7.24 -6.19 -
  QoQ % 107.58% -700.00% 102.85% 49.94% -6.49% -16.96% -
  Horiz. % -0.81% 10.66% -1.78% 62.36% 124.56% 116.96% 100.00%
DY 5.57 4.22 8.21 3.79 4.49 2.72 6.23 -7.19%
  QoQ % 31.99% -48.60% 116.62% -15.59% 65.07% -56.34% -
  Horiz. % 89.41% 67.74% 131.78% 60.83% 72.07% 43.66% 100.00%
P/NAPS 0.67 0.70 0.71 0.71 0.80 0.98 0.83 -13.29%
  QoQ % -4.29% -1.41% 0.00% -11.25% -18.37% 18.07% -
  Horiz. % 80.72% 84.34% 85.54% 85.54% 96.39% 118.07% 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.
 


 

312  290  594  1100 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.0450.00 
 MLAB 0.065+0.02 
 DGB 0.1650.00 
 HSI-H8F 0.42+0.025 
 HSI-C7K 0.325-0.015 
 VELESTO 0.385+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.54+0.01 
Partners & Brokers