Highlights

[MPI] QoQ Annualized Quarter Result on 2010-12-31 [#2]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 25-Jan-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     -1.05%    YoY -     17.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 1,262,452 1,415,247 1,430,485 1,476,096 1,481,800 1,386,202 1,350,100 -4.37%
  QoQ % -10.80% -1.07% -3.09% -0.38% 6.90% 2.67% -
  Horiz. % 93.51% 104.83% 105.95% 109.33% 109.75% 102.67% 100.00%
PBT -39,740 83,658 104,180 139,268 139,160 84,984 123,304 -
  QoQ % -147.50% -19.70% -25.19% 0.08% 63.75% -31.08% -
  Horiz. % -32.23% 67.85% 84.49% 112.95% 112.86% 68.92% 100.00%
Tax -6,372 -8,660 -10,270 -12,960 -14,528 40,902 -12,305 -35.49%
  QoQ % 26.42% 15.68% 20.75% 10.79% -135.52% 432.39% -
  Horiz. % 51.78% 70.38% 83.47% 105.32% 118.06% -332.39% 100.00%
NP -46,112 74,998 93,909 126,308 124,632 125,886 110,998 -
  QoQ % -161.48% -20.14% -25.65% 1.34% -1.00% 13.41% -
  Horiz. % -41.54% 67.57% 84.60% 113.79% 112.28% 113.41% 100.00%
NP to SH -38,500 58,768 74,906 102,254 103,344 105,407 94,169 -
  QoQ % -165.51% -21.55% -26.74% -1.05% -1.96% 11.93% -
  Horiz. % -40.88% 62.41% 79.54% 108.59% 109.74% 111.93% 100.00%
Tax Rate - % 10.35 % 9.86 % 9.31 % 10.44 % -48.13 % 9.98 % -
  QoQ % 0.00% 4.97% 5.91% -10.82% 121.69% -582.26% -
  Horiz. % 0.00% 103.71% 98.80% 93.29% 104.61% -482.26% 100.00%
Total Cost 1,308,564 1,340,249 1,336,576 1,349,788 1,357,168 1,260,316 1,239,101 3.70%
  QoQ % -2.36% 0.27% -0.98% -0.54% 7.68% 1.71% -
  Horiz. % 105.61% 108.16% 107.87% 108.93% 109.53% 101.71% 100.00%
Net Worth 753,345 748,908 764,855 761,755 755,985 740,655 732,774 1.86%
  QoQ % 0.59% -2.08% 0.41% 0.76% 2.07% 1.08% -
  Horiz. % 102.81% 102.20% 104.38% 103.95% 103.17% 101.08% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 38,732 38,803 51,766 38,865 77,936 48,727 64,962 -29.14%
  QoQ % -0.18% -25.04% 33.20% -50.13% 59.94% -24.99% -
  Horiz. % 59.62% 59.73% 79.69% 59.83% 119.97% 75.01% 100.00%
Div Payout % - % 66.03 % 69.11 % 38.01 % 75.41 % 46.23 % 68.98 % -
  QoQ % 0.00% -4.46% 81.82% -49.60% 63.12% -32.98% -
  Horiz. % 0.00% 95.72% 100.19% 55.10% 109.32% 67.02% 100.00%
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 753,345 748,908 764,855 761,755 755,985 740,655 732,774 1.86%
  QoQ % 0.59% -2.08% 0.41% 0.76% 2.07% 1.08% -
  Horiz. % 102.81% 102.20% 104.38% 103.95% 103.17% 101.08% 100.00%
NOSH 193,661 194,017 194,125 194,325 194,841 194,909 194,886 -0.42%
  QoQ % -0.18% -0.06% -0.10% -0.26% -0.03% 0.01% -
  Horiz. % 99.37% 99.55% 99.61% 99.71% 99.98% 100.01% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -3.65 % 5.30 % 6.56 % 8.56 % 8.41 % 9.08 % 8.22 % -
  QoQ % -168.87% -19.21% -23.36% 1.78% -7.38% 10.46% -
  Horiz. % -44.40% 64.48% 79.81% 104.14% 102.31% 110.46% 100.00%
ROE -5.11 % 7.85 % 9.79 % 13.42 % 13.67 % 14.23 % 12.85 % -
  QoQ % -165.10% -19.82% -27.05% -1.83% -3.94% 10.74% -
  Horiz. % -39.77% 61.09% 76.19% 104.44% 106.38% 110.74% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 651.88 729.44 736.89 759.60 760.52 711.20 692.76 -3.97%
  QoQ % -10.63% -1.01% -2.99% -0.12% 6.93% 2.66% -
  Horiz. % 94.10% 105.29% 106.37% 109.65% 109.78% 102.66% 100.00%
EPS -19.88 30.29 38.59 52.62 53.04 54.08 48.32 -
  QoQ % -165.63% -21.51% -26.66% -0.79% -1.92% 11.92% -
  Horiz. % -41.14% 62.69% 79.86% 108.90% 109.77% 111.92% 100.00%
DPS 20.00 20.00 26.67 20.00 40.00 25.00 33.33 -28.84%
  QoQ % 0.00% -25.01% 33.35% -50.00% 60.00% -24.99% -
  Horiz. % 60.01% 60.01% 80.02% 60.01% 120.01% 75.01% 100.00%
NAPS 3.8900 3.8600 3.9400 3.9200 3.8800 3.8000 3.7600 2.29%
  QoQ % 0.78% -2.03% 0.51% 1.03% 2.11% 1.06% -
  Horiz. % 103.46% 102.66% 104.79% 104.26% 103.19% 101.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 601.50 674.30 681.56 703.29 706.01 660.46 643.26 -4.37%
  QoQ % -10.80% -1.07% -3.09% -0.39% 6.90% 2.67% -
  Horiz. % 93.51% 104.83% 105.95% 109.33% 109.76% 102.67% 100.00%
EPS -18.34 28.00 35.69 48.72 49.24 50.22 44.87 -
  QoQ % -165.50% -21.55% -26.74% -1.06% -1.95% 11.92% -
  Horiz. % -40.87% 62.40% 79.54% 108.58% 109.74% 111.92% 100.00%
DPS 18.45 18.49 24.66 18.52 37.13 23.22 30.95 -29.15%
  QoQ % -0.22% -25.02% 33.15% -50.12% 59.91% -24.98% -
  Horiz. % 59.61% 59.74% 79.68% 59.84% 119.97% 75.02% 100.00%
NAPS 3.5893 3.5682 3.6442 3.6294 3.6019 3.5289 3.4913 1.86%
  QoQ % 0.59% -2.09% 0.41% 0.76% 2.07% 1.08% -
  Horiz. % 102.81% 102.20% 104.38% 103.96% 103.17% 101.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 3.0100 4.5000 5.4100 5.6900 5.8500 6.1800 6.5600 -
P/RPS 0.46 0.62 0.73 0.75 0.77 0.87 0.95 -38.31%
  QoQ % -25.81% -15.07% -2.67% -2.60% -11.49% -8.42% -
  Horiz. % 48.42% 65.26% 76.84% 78.95% 81.05% 91.58% 100.00%
P/EPS -15.14 14.86 14.02 10.81 11.03 11.43 13.58 -
  QoQ % -201.88% 5.99% 29.69% -1.99% -3.50% -15.83% -
  Horiz. % -111.49% 109.43% 103.24% 79.60% 81.22% 84.17% 100.00%
EY -6.60 6.73 7.13 9.25 9.07 8.75 7.37 -
  QoQ % -198.07% -5.61% -22.92% 1.98% 3.66% 18.72% -
  Horiz. % -89.55% 91.32% 96.74% 125.51% 123.07% 118.72% 100.00%
DY 6.64 4.44 4.93 3.51 6.84 4.05 5.08 19.53%
  QoQ % 49.55% -9.94% 40.46% -48.68% 68.89% -20.28% -
  Horiz. % 130.71% 87.40% 97.05% 69.09% 134.65% 79.72% 100.00%
P/NAPS 0.77 1.17 1.37 1.45 1.51 1.63 1.74 -41.90%
  QoQ % -34.19% -14.60% -5.52% -3.97% -7.36% -6.32% -
  Horiz. % 44.25% 67.24% 78.74% 83.33% 86.78% 93.68% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 08/11/11 16/08/11 26/04/11 25/01/11 16/11/10 23/08/10 25/05/10 -
Price 3.2100 3.7700 5.4000 5.5100 5.7500 5.9800 6.0000 -
P/RPS 0.49 0.52 0.73 0.73 0.76 0.84 0.87 -31.78%
  QoQ % -5.77% -28.77% 0.00% -3.95% -9.52% -3.45% -
  Horiz. % 56.32% 59.77% 83.91% 83.91% 87.36% 96.55% 100.00%
P/EPS -16.15 12.45 13.99 10.47 10.84 11.06 12.42 -
  QoQ % -229.72% -11.01% 33.62% -3.41% -1.99% -10.95% -
  Horiz. % -130.03% 100.24% 112.64% 84.30% 87.28% 89.05% 100.00%
EY -6.19 8.03 7.15 9.55 9.22 9.04 8.05 -
  QoQ % -177.09% 12.31% -25.13% 3.58% 1.99% 12.30% -
  Horiz. % -76.89% 99.75% 88.82% 118.63% 114.53% 112.30% 100.00%
DY 6.23 5.31 4.94 3.63 6.96 4.18 5.56 7.87%
  QoQ % 17.33% 7.49% 36.09% -47.84% 66.51% -24.82% -
  Horiz. % 112.05% 95.50% 88.85% 65.29% 125.18% 75.18% 100.00%
P/NAPS 0.83 0.98 1.37 1.41 1.48 1.57 1.60 -35.41%
  QoQ % -15.31% -28.47% -2.84% -4.73% -5.73% -1.87% -
  Horiz. % 51.87% 61.25% 85.62% 88.12% 92.50% 98.13% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers