Highlights

[MPI] QoQ Annualized Quarter Result on 2014-09-30 [#1]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 12-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     76.40%    YoY -     11.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,390,090 1,356,378 1,332,028 1,310,880 1,291,840 1,293,293 1,294,036 4.90%
  QoQ % 2.49% 1.83% 1.61% 1.47% -0.11% -0.06% -
  Horiz. % 107.42% 104.82% 102.94% 101.30% 99.83% 99.94% 100.00%
PBT 152,986 141,061 124,066 107,032 64,817 70,652 71,536 66.22%
  QoQ % 8.45% 13.70% 15.91% 65.13% -8.26% -1.24% -
  Horiz. % 213.86% 197.19% 173.43% 149.62% 90.61% 98.76% 100.00%
Tax -30,376 -28,984 -28,698 -20,636 -11,172 -12,038 -9,034 124.94%
  QoQ % -4.80% -1.00% -39.07% -84.71% 7.20% -33.26% -
  Horiz. % 336.24% 320.83% 317.67% 228.43% 123.67% 133.26% 100.00%
NP 122,610 112,077 95,368 86,396 53,645 58,613 62,502 56.90%
  QoQ % 9.40% 17.52% 10.38% 61.05% -8.48% -6.22% -
  Horiz. % 196.17% 179.32% 152.58% 138.23% 85.83% 93.78% 100.00%
NP to SH 108,468 98,864 87,942 79,636 45,144 48,548 51,842 63.81%
  QoQ % 9.71% 12.42% 10.43% 76.40% -7.01% -6.35% -
  Horiz. % 209.23% 190.70% 169.63% 153.61% 87.08% 93.65% 100.00%
Tax Rate 19.86 % 20.55 % 23.13 % 19.28 % 17.24 % 17.04 % 12.63 % 35.34%
  QoQ % -3.36% -11.15% 19.97% 11.83% 1.17% 34.92% -
  Horiz. % 157.24% 162.71% 183.14% 152.65% 136.50% 134.92% 100.00%
Total Cost 1,267,480 1,244,301 1,236,660 1,224,484 1,238,195 1,234,680 1,231,534 1.94%
  QoQ % 1.86% 0.62% 0.99% -1.11% 0.28% 0.26% -
  Horiz. % 102.92% 101.04% 100.42% 99.43% 100.54% 100.26% 100.00%
Net Worth 858,325 837,369 795,502 764,854 731,911 747,134 744,921 9.94%
  QoQ % 2.50% 5.26% 4.01% 4.50% -2.04% 0.30% -
  Horiz. % 115.22% 112.41% 106.79% 102.68% 98.25% 100.30% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 37,978 50,634 26,580 53,141 28,368 37,829 18,906 59.41%
  QoQ % -24.99% 90.50% -49.98% 87.32% -25.01% 100.09% -
  Horiz. % 200.88% 267.81% 140.59% 281.07% 150.05% 200.09% 100.00%
Div Payout % 35.01 % 51.22 % 30.22 % 66.73 % 62.84 % 77.92 % 36.47 % -2.69%
  QoQ % -31.65% 69.49% -54.71% 6.19% -19.35% 113.66% -
  Horiz. % 96.00% 140.44% 82.86% 182.97% 172.31% 213.66% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 858,325 837,369 795,502 764,854 731,911 747,134 744,921 9.94%
  QoQ % 2.50% 5.26% 4.01% 4.50% -2.04% 0.30% -
  Horiz. % 115.22% 112.41% 106.79% 102.68% 98.25% 100.30% 100.00%
NOSH 189,894 189,879 189,857 189,790 189,124 189,148 189,066 0.29%
  QoQ % 0.01% 0.01% 0.04% 0.35% -0.01% 0.04% -
  Horiz. % 100.44% 100.43% 100.42% 100.38% 100.03% 100.04% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 8.82 % 8.26 % 7.16 % 6.59 % 4.15 % 4.53 % 4.83 % 49.56%
  QoQ % 6.78% 15.36% 8.65% 58.80% -8.39% -6.21% -
  Horiz. % 182.61% 171.01% 148.24% 136.44% 85.92% 93.79% 100.00%
ROE 12.64 % 11.81 % 11.05 % 10.41 % 6.17 % 6.50 % 6.96 % 49.02%
  QoQ % 7.03% 6.88% 6.15% 68.72% -5.08% -6.61% -
  Horiz. % 181.61% 169.68% 158.76% 149.57% 88.65% 93.39% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 732.03 714.34 701.59 690.70 683.06 683.75 684.43 4.60%
  QoQ % 2.48% 1.82% 1.58% 1.12% -0.10% -0.10% -
  Horiz. % 106.95% 104.37% 102.51% 100.92% 99.80% 99.90% 100.00%
EPS 57.12 52.07 46.32 41.96 23.87 25.67 27.42 63.33%
  QoQ % 9.70% 12.41% 10.39% 75.79% -7.01% -6.38% -
  Horiz. % 208.32% 189.90% 168.93% 153.03% 87.05% 93.62% 100.00%
DPS 20.00 26.67 14.00 28.00 15.00 20.00 10.00 58.94%
  QoQ % -25.01% 90.50% -50.00% 86.67% -25.00% 100.00% -
  Horiz. % 200.00% 266.70% 140.00% 280.00% 150.00% 200.00% 100.00%
NAPS 4.5200 4.4100 4.1900 4.0300 3.8700 3.9500 3.9400 9.62%
  QoQ % 2.49% 5.25% 3.97% 4.13% -2.03% 0.25% -
  Horiz. % 114.72% 111.93% 106.35% 102.28% 98.22% 100.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 662.31 646.25 634.65 624.57 615.50 616.19 616.55 4.90%
  QoQ % 2.49% 1.83% 1.61% 1.47% -0.11% -0.06% -
  Horiz. % 107.42% 104.82% 102.94% 101.30% 99.83% 99.94% 100.00%
EPS 51.68 47.10 41.90 37.94 21.51 23.13 24.70 63.81%
  QoQ % 9.72% 12.41% 10.44% 76.38% -7.00% -6.36% -
  Horiz. % 209.23% 190.69% 169.64% 153.60% 87.09% 93.64% 100.00%
DPS 18.10 24.13 12.66 25.32 13.52 18.02 9.01 59.41%
  QoQ % -24.99% 90.60% -50.00% 87.28% -24.97% 100.00% -
  Horiz. % 200.89% 267.81% 140.51% 281.02% 150.06% 200.00% 100.00%
NAPS 4.0895 3.9897 3.7902 3.6442 3.4872 3.5598 3.5492 9.94%
  QoQ % 2.50% 5.26% 4.01% 4.50% -2.04% 0.30% -
  Horiz. % 115.22% 112.41% 106.79% 102.68% 98.25% 100.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 6.6600 7.0000 4.5300 5.6600 5.0800 4.2000 3.1800 -
P/RPS 0.91 0.98 0.65 0.82 0.74 0.61 0.46 57.78%
  QoQ % -7.14% 50.77% -20.73% 10.81% 21.31% 32.61% -
  Horiz. % 197.83% 213.04% 141.30% 178.26% 160.87% 132.61% 100.00%
P/EPS 11.66 13.44 9.78 13.49 21.28 16.36 11.60 0.35%
  QoQ % -13.24% 37.42% -27.50% -36.61% 30.07% 41.03% -
  Horiz. % 100.52% 115.86% 84.31% 116.29% 183.45% 141.03% 100.00%
EY 8.58 7.44 10.23 7.41 4.70 6.11 8.62 -0.31%
  QoQ % 15.32% -27.27% 38.06% 57.66% -23.08% -29.12% -
  Horiz. % 99.54% 86.31% 118.68% 85.96% 54.52% 70.88% 100.00%
DY 3.00 3.81 3.09 4.95 2.95 4.76 3.14 -3.00%
  QoQ % -21.26% 23.30% -37.58% 67.80% -38.03% 51.59% -
  Horiz. % 95.54% 121.34% 98.41% 157.64% 93.95% 151.59% 100.00%
P/NAPS 1.47 1.59 1.08 1.40 1.31 1.06 0.81 48.95%
  QoQ % -7.55% 47.22% -22.86% 6.87% 23.58% 30.86% -
  Horiz. % 181.48% 196.30% 133.33% 172.84% 161.73% 130.86% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 29/04/15 22/01/15 12/11/14 27/08/14 29/04/14 27/01/14 -
Price 6.4200 6.5500 5.5000 5.1500 6.2400 4.2400 3.9100 -
P/RPS 0.88 0.92 0.78 0.75 0.91 0.62 0.57 33.69%
  QoQ % -4.35% 17.95% 4.00% -17.58% 46.77% 8.77% -
  Horiz. % 154.39% 161.40% 136.84% 131.58% 159.65% 108.77% 100.00%
P/EPS 11.24 12.58 11.87 12.27 26.14 16.52 14.26 -14.71%
  QoQ % -10.65% 5.98% -3.26% -53.06% 58.23% 15.85% -
  Horiz. % 78.82% 88.22% 83.24% 86.04% 183.31% 115.85% 100.00%
EY 8.90 7.95 8.42 8.15 3.83 6.05 7.01 17.30%
  QoQ % 11.95% -5.58% 3.31% 112.79% -36.69% -13.69% -
  Horiz. % 126.96% 113.41% 120.11% 116.26% 54.64% 86.31% 100.00%
DY 3.12 4.07 2.55 5.44 2.40 4.72 2.56 14.14%
  QoQ % -23.34% 59.61% -53.12% 126.67% -49.15% 84.37% -
  Horiz. % 121.88% 158.98% 99.61% 212.50% 93.75% 184.38% 100.00%
P/NAPS 1.42 1.49 1.31 1.28 1.61 1.07 0.99 27.27%
  QoQ % -4.70% 13.74% 2.34% -20.50% 50.47% 8.08% -
  Horiz. % 143.43% 150.51% 132.32% 129.29% 162.63% 108.08% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

264  477  640  1038 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.36+0.065 
 PHB 0.030.00 
 HWGB 0.98+0.135 
 MTRONIC 0.135+0.015 
 EAH 0.03-0.005 
 SAPNRG 0.125+0.005 
 KANGER 0.18+0.005 
 INIX 0.325+0.06 
 KNM 0.225+0.015 
 BINTAI 1.11-0.03 

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!

TOP ARTICLES

1. Vivocom’s V-Shape Recovery still intact, and a sharp rally upwards to RM1.22/RM1.48/RM2.20 can take off anytime See Jovin
2. Vivocom’s Steady and Calm Rally to RM1.12 Today. Will It Surge to Break RM1.22 Soon? See Jovin
3. 商业高峰(PUNCAK,6807)股价低于产值 。。。。 jjjmoney
4. AN UNDISCOVERED GEM UPDATE: NEW HOT HOT SELLING PRODUCT FLYING OFF THE SHELVES !! Chongkh888
5. TOPGLOV hints HR ministry’s action does not match stated stand gloveharicut
6. CIMB Retain Add on TOPGLOV; awaiting further updates on Act 446 gloveharicut
7. Vivocom’s V-Shape Recovery still intact. Rally still ongoing in a calm and steady stair stepped ascension. See Jovin
8. I SEE GREAT DANGER FOR THOSE WHO BLINDLY CHASED VACCINE STOCKS WILL EVENTUALLY HIT A WALL, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
PARTNERS & BROKERS