Highlights

[MPI] QoQ Annualized Quarter Result on 2013-09-30 [#1]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 14-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     551.63%    YoY -     12,372.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,291,840 1,293,293 1,294,036 1,322,488 1,226,284 1,200,054 1,227,448 3.48%
  QoQ % -0.11% -0.06% -2.15% 7.85% 2.19% -2.23% -
  Horiz. % 105.25% 105.36% 105.42% 107.74% 99.91% 97.77% 100.00%
PBT 64,817 70,652 71,536 95,192 21,053 9,293 5,990 391.36%
  QoQ % -8.26% -1.24% -24.85% 352.15% 126.54% 55.15% -
  Horiz. % 1,082.09% 1,179.50% 1,194.26% 1,589.18% 351.47% 155.15% 100.00%
Tax -11,172 -12,038 -9,034 -10,176 -6,732 -8,232 -8,420 20.81%
  QoQ % 7.20% -33.26% 11.22% -51.16% 18.22% 2.23% -
  Horiz. % 132.68% 142.98% 107.29% 120.86% 79.95% 97.77% 100.00%
NP 53,645 58,613 62,502 85,016 14,321 1,061 -2,430 -
  QoQ % -8.48% -6.22% -26.48% 493.65% 1,249.34% 143.68% -
  Horiz. % -2,207.61% -2,412.07% -2,572.10% -3,498.60% -589.34% -43.68% 100.00%
NP to SH 45,144 48,548 51,842 71,340 10,948 230 -3,288 -
  QoQ % -7.01% -6.35% -27.33% 551.63% 4,646.26% 107.02% -
  Horiz. % -1,372.99% -1,476.52% -1,576.70% -2,169.71% -332.97% -7.02% 100.00%
Tax Rate 17.24 % 17.04 % 12.63 % 10.69 % 31.98 % 88.58 % 140.57 % -75.41%
  QoQ % 1.17% 34.92% 18.15% -66.57% -63.90% -36.99% -
  Horiz. % 12.26% 12.12% 8.98% 7.60% 22.75% 63.01% 100.00%
Total Cost 1,238,195 1,234,680 1,231,534 1,237,472 1,211,963 1,198,993 1,229,878 0.45%
  QoQ % 0.28% 0.26% -0.48% 2.10% 1.08% -2.51% -
  Horiz. % 100.68% 100.39% 100.13% 100.62% 98.54% 97.49% 100.00%
Net Worth 731,911 747,134 744,921 739,499 727,985 711,220 709,821 2.07%
  QoQ % -2.04% 0.30% 0.73% 1.58% 2.36% 0.20% -
  Horiz. % 103.11% 105.26% 104.94% 104.18% 102.56% 100.20% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 28,368 37,829 18,906 37,826 20,029 26,654 20,888 22.71%
  QoQ % -25.01% 100.09% -50.02% 88.85% -24.86% 27.61% -
  Horiz. % 135.81% 181.10% 90.51% 181.09% 95.89% 127.61% 100.00%
Div Payout % 62.84 % 77.92 % 36.47 % 53.02 % 182.95 % 11,555.56 % - % -
  QoQ % -19.35% 113.66% -31.21% -71.02% -98.42% 0.00% -
  Horiz. % 0.54% 0.67% 0.32% 0.46% 1.58% 100.00% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 731,911 747,134 744,921 739,499 727,985 711,220 709,821 2.07%
  QoQ % -2.04% 0.30% 0.73% 1.58% 2.36% 0.20% -
  Horiz. % 103.11% 105.26% 104.94% 104.18% 102.56% 100.20% 100.00%
NOSH 189,124 189,148 189,066 189,130 192,588 192,221 193,411 -1.49%
  QoQ % -0.01% 0.04% -0.03% -1.80% 0.19% -0.62% -
  Horiz. % 97.78% 97.80% 97.75% 97.79% 99.57% 99.38% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.15 % 4.53 % 4.83 % 6.43 % 1.17 % 0.09 % -0.20 % -
  QoQ % -8.39% -6.21% -24.88% 449.57% 1,200.00% 145.00% -
  Horiz. % -2,075.00% -2,265.00% -2,415.00% -3,215.00% -585.00% -45.00% 100.00%
ROE 6.17 % 6.50 % 6.96 % 9.65 % 1.50 % 0.03 % -0.46 % -
  QoQ % -5.08% -6.61% -27.88% 543.33% 4,900.00% 106.52% -
  Horiz. % -1,341.30% -1,413.04% -1,513.04% -2,097.83% -326.09% -6.52% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 683.06 683.75 684.43 699.25 636.74 624.31 634.63 5.04%
  QoQ % -0.10% -0.10% -2.12% 9.82% 1.99% -1.63% -
  Horiz. % 107.63% 107.74% 107.85% 110.18% 100.33% 98.37% 100.00%
EPS 23.87 25.67 27.42 37.72 5.69 0.12 -1.70 -
  QoQ % -7.01% -6.38% -27.31% 562.92% 4,641.67% 107.06% -
  Horiz. % -1,404.12% -1,510.00% -1,612.94% -2,218.82% -334.71% -7.06% 100.00%
DPS 15.00 20.00 10.00 20.00 10.40 13.87 10.80 24.56%
  QoQ % -25.00% 100.00% -50.00% 92.31% -25.02% 28.43% -
  Horiz. % 138.89% 185.19% 92.59% 185.19% 96.30% 128.43% 100.00%
NAPS 3.8700 3.9500 3.9400 3.9100 3.7800 3.7000 3.6700 3.61%
  QoQ % -2.03% 0.25% 0.77% 3.44% 2.16% 0.82% -
  Horiz. % 105.45% 107.63% 107.36% 106.54% 103.00% 100.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 615.50 616.19 616.55 630.10 584.27 571.77 584.82 3.48%
  QoQ % -0.11% -0.06% -2.15% 7.84% 2.19% -2.23% -
  Horiz. % 105.25% 105.36% 105.43% 107.74% 99.91% 97.77% 100.00%
EPS 21.51 23.13 24.70 33.99 5.22 0.11 -1.57 -
  QoQ % -7.00% -6.36% -27.33% 551.15% 4,645.45% 107.01% -
  Horiz. % -1,370.06% -1,473.25% -1,573.25% -2,164.97% -332.48% -7.01% 100.00%
DPS 13.52 18.02 9.01 18.02 9.54 12.70 9.95 22.75%
  QoQ % -24.97% 100.00% -50.00% 88.89% -24.88% 27.64% -
  Horiz. % 135.88% 181.11% 90.55% 181.11% 95.88% 127.64% 100.00%
NAPS 3.4872 3.5598 3.5492 3.5234 3.4685 3.3886 3.3820 2.07%
  QoQ % -2.04% 0.30% 0.73% 1.58% 2.36% 0.20% -
  Horiz. % 103.11% 105.26% 104.94% 104.18% 102.56% 100.20% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 5.0800 4.2000 3.1800 2.5900 2.5700 2.5200 2.4600 -
P/RPS 0.74 0.61 0.46 0.37 0.40 0.40 0.39 53.45%
  QoQ % 21.31% 32.61% 24.32% -7.50% 0.00% 2.56% -
  Horiz. % 189.74% 156.41% 117.95% 94.87% 102.56% 102.56% 100.00%
P/EPS 21.28 16.36 11.60 6.87 45.21 2,100.00 -144.71 -
  QoQ % 30.07% 41.03% 68.85% -84.80% -97.85% 1,551.18% -
  Horiz. % -14.71% -11.31% -8.02% -4.75% -31.24% -1,451.18% 100.00%
EY 4.70 6.11 8.62 14.56 2.21 0.05 -0.69 -
  QoQ % -23.08% -29.12% -40.80% 558.82% 4,320.00% 107.25% -
  Horiz. % -681.16% -885.51% -1,249.28% -2,110.15% -320.29% -7.25% 100.00%
DY 2.95 4.76 3.14 7.72 4.05 5.50 4.39 -23.34%
  QoQ % -38.03% 51.59% -59.33% 90.62% -26.36% 25.28% -
  Horiz. % 67.20% 108.43% 71.53% 175.85% 92.26% 125.28% 100.00%
P/NAPS 1.31 1.06 0.81 0.66 0.68 0.68 0.67 56.55%
  QoQ % 23.58% 30.86% 22.73% -2.94% 0.00% 1.49% -
  Horiz. % 195.52% 158.21% 120.90% 98.51% 101.49% 101.49% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 29/04/14 27/01/14 14/11/13 27/08/13 03/05/13 29/01/13 -
Price 6.2400 4.2400 3.9100 2.8800 2.4400 2.4900 2.5600 -
P/RPS 0.91 0.62 0.57 0.41 0.38 0.40 0.40 73.24%
  QoQ % 46.77% 8.77% 39.02% 7.89% -5.00% 0.00% -
  Horiz. % 227.50% 155.00% 142.50% 102.50% 95.00% 100.00% 100.00%
P/EPS 26.14 16.52 14.26 7.64 42.92 2,075.00 -150.59 -
  QoQ % 58.23% 15.85% 86.65% -82.20% -97.93% 1,477.91% -
  Horiz. % -17.36% -10.97% -9.47% -5.07% -28.50% -1,377.91% 100.00%
EY 3.83 6.05 7.01 13.10 2.33 0.05 -0.66 -
  QoQ % -36.69% -13.69% -46.49% 462.23% 4,560.00% 107.58% -
  Horiz. % -580.30% -916.67% -1,062.12% -1,984.85% -353.03% -7.58% 100.00%
DY 2.40 4.72 2.56 6.94 4.26 5.57 4.22 -31.43%
  QoQ % -49.15% 84.37% -63.11% 62.91% -23.52% 31.99% -
  Horiz. % 56.87% 111.85% 60.66% 164.45% 100.95% 131.99% 100.00%
P/NAPS 1.61 1.07 0.99 0.74 0.65 0.67 0.70 74.51%
  QoQ % 50.47% 8.08% 33.78% 13.85% -2.99% -4.29% -
  Horiz. % 230.00% 152.86% 141.43% 105.71% 92.86% 95.71% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

2107 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.000.00 
 KOTRA 3.100.00 
 UCREST 0.150.00 
 PUC 0.140.00 
 WILLOW 0.440.00 
 EAH-WE 0.0150.00 
 IRIS 0.3550.00 
 TOPGLOV-C79 0.1850.00 
 BTECH 0.5450.00 
 3A 0.840.00 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS