Highlights

[MPI] QoQ Annualized Quarter Result on 2011-12-31 [#2]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 30-Jan-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     -34.21%    YoY -     -150.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,273,396 1,191,722 1,160,800 1,189,678 1,262,452 1,415,247 1,430,485 -7.44%
  QoQ % 6.85% 2.66% -2.43% -5.76% -10.80% -1.07% -
  Horiz. % 89.02% 83.31% 81.15% 83.17% 88.25% 98.93% 100.00%
PBT 10,768 -27,501 -45,184 -52,680 -39,740 83,658 104,180 -77.88%
  QoQ % 139.15% 39.14% 14.23% -32.56% -147.50% -19.70% -
  Horiz. % 10.34% -26.40% -43.37% -50.57% -38.15% 80.30% 100.00%
Tax -6,576 4,320 -4,185 -5,426 -6,372 -8,660 -10,270 -25.65%
  QoQ % -252.22% 203.22% 22.87% 14.85% 26.42% 15.68% -
  Horiz. % 64.03% -42.06% 40.75% 52.83% 62.04% 84.32% 100.00%
NP 4,192 -23,181 -49,369 -58,106 -46,112 74,998 93,909 -87.34%
  QoQ % 118.08% 53.05% 15.04% -26.01% -161.48% -20.14% -
  Horiz. % 4.46% -24.68% -52.57% -61.87% -49.10% 79.86% 100.00%
NP to SH 572 -19,765 -44,348 -51,670 -38,500 58,768 74,906 -96.09%
  QoQ % 102.89% 55.43% 14.17% -34.21% -165.51% -21.55% -
  Horiz. % 0.76% -26.39% -59.20% -68.98% -51.40% 78.45% 100.00%
Tax Rate 61.07 % - % - % - % - % 10.35 % 9.86 % 236.14%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 4.97% -
  Horiz. % 619.37% 0.00% 0.00% 0.00% 0.00% 104.97% 100.00%
Total Cost 1,269,204 1,214,903 1,210,169 1,247,784 1,308,564 1,340,249 1,336,576 -3.38%
  QoQ % 4.47% 0.39% -3.01% -4.64% -2.36% 0.27% -
  Horiz. % 94.96% 90.90% 90.54% 93.36% 97.90% 100.27% 100.00%
Net Worth 757,900 724,716 714,811 730,667 753,345 748,908 764,855 -0.61%
  QoQ % 4.58% 1.39% -2.17% -3.01% 0.59% -2.08% -
  Horiz. % 99.09% 94.75% 93.46% 95.53% 98.50% 97.92% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 44,125 19,377 25,828 19,381 38,732 38,803 51,766 -10.07%
  QoQ % 127.72% -24.98% 33.27% -49.96% -0.18% -25.04% -
  Horiz. % 85.24% 37.43% 49.89% 37.44% 74.82% 74.96% 100.00%
Div Payout % 7,714.29 % - % - % - % - % 66.03 % 69.11 % 2,198.48%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -4.46% -
  Horiz. % 11,162.33% 0.00% 0.00% 0.00% 0.00% 95.54% 100.00%
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 757,900 724,716 714,811 730,667 753,345 748,908 764,855 -0.61%
  QoQ % 4.58% 1.39% -2.17% -3.01% 0.59% -2.08% -
  Horiz. % 99.09% 94.75% 93.46% 95.53% 98.50% 97.92% 100.00%
NOSH 204,285 193,774 193,715 193,810 193,661 194,017 194,125 3.45%
  QoQ % 5.42% 0.03% -0.05% 0.08% -0.18% -0.06% -
  Horiz. % 105.23% 99.82% 99.79% 99.84% 99.76% 99.94% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 0.33 % -1.95 % -4.25 % -4.88 % -3.65 % 5.30 % 6.56 % -86.30%
  QoQ % 116.92% 54.12% 12.91% -33.70% -168.87% -19.21% -
  Horiz. % 5.03% -29.73% -64.79% -74.39% -55.64% 80.79% 100.00%
ROE 0.08 % -2.73 % -6.20 % -7.07 % -5.11 % 7.85 % 9.79 % -95.91%
  QoQ % 102.93% 55.97% 12.31% -38.36% -165.10% -19.82% -
  Horiz. % 0.82% -27.89% -63.33% -72.22% -52.20% 80.18% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 623.34 615.00 599.23 613.83 651.88 729.44 736.89 -10.53%
  QoQ % 1.36% 2.63% -2.38% -5.84% -10.63% -1.01% -
  Horiz. % 84.59% 83.46% 81.32% 83.30% 88.46% 98.99% 100.00%
EPS 0.28 -10.20 -22.89 -26.66 -19.88 30.29 38.59 -96.22%
  QoQ % 102.75% 55.44% 14.14% -34.10% -165.63% -21.51% -
  Horiz. % 0.73% -26.43% -59.32% -69.09% -51.52% 78.49% 100.00%
DPS 21.60 10.00 13.33 10.00 20.00 20.00 26.67 -13.08%
  QoQ % 116.00% -24.98% 33.30% -50.00% 0.00% -25.01% -
  Horiz. % 80.99% 37.50% 49.98% 37.50% 74.99% 74.99% 100.00%
NAPS 3.7100 3.7400 3.6900 3.7700 3.8900 3.8600 3.9400 -3.92%
  QoQ % -0.80% 1.36% -2.12% -3.08% 0.78% -2.03% -
  Horiz. % 94.16% 94.92% 93.65% 95.69% 98.73% 97.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 606.71 567.80 553.07 566.83 601.50 674.30 681.56 -7.44%
  QoQ % 6.85% 2.66% -2.43% -5.76% -10.80% -1.07% -
  Horiz. % 89.02% 83.31% 81.15% 83.17% 88.25% 98.93% 100.00%
EPS 0.27 -9.42 -21.13 -24.62 -18.34 28.00 35.69 -96.11%
  QoQ % 102.87% 55.42% 14.18% -34.24% -165.50% -21.55% -
  Horiz. % 0.76% -26.39% -59.20% -68.98% -51.39% 78.45% 100.00%
DPS 21.02 9.23 12.31 9.23 18.45 18.49 24.66 -10.07%
  QoQ % 127.74% -25.02% 33.37% -49.97% -0.22% -25.02% -
  Horiz. % 85.24% 37.43% 49.92% 37.43% 74.82% 74.98% 100.00%
NAPS 3.6110 3.4529 3.4057 3.4813 3.5893 3.5682 3.6442 -0.61%
  QoQ % 4.58% 1.39% -2.17% -3.01% 0.59% -2.09% -
  Horiz. % 99.09% 94.75% 93.46% 95.53% 98.49% 97.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.6700 2.9900 3.1000 2.7700 3.0100 4.5000 5.4100 -
P/RPS 0.43 0.49 0.52 0.45 0.46 0.62 0.73 -29.66%
  QoQ % -12.24% -5.77% 15.56% -2.17% -25.81% -15.07% -
  Horiz. % 58.90% 67.12% 71.23% 61.64% 63.01% 84.93% 100.00%
P/EPS 953.57 -29.31 -13.54 -10.39 -15.14 14.86 14.02 1,553.48%
  QoQ % 3,353.39% -116.47% -30.32% 31.37% -201.88% 5.99% -
  Horiz. % 6,801.50% -209.06% -96.58% -74.11% -107.99% 105.99% 100.00%
EY 0.10 -3.41 -7.38 -9.62 -6.60 6.73 7.13 -94.14%
  QoQ % 102.93% 53.79% 23.28% -45.76% -198.07% -5.61% -
  Horiz. % 1.40% -47.83% -103.51% -134.92% -92.57% 94.39% 100.00%
DY 8.09 3.34 4.30 3.61 6.64 4.44 4.93 39.00%
  QoQ % 142.22% -22.33% 19.11% -45.63% 49.55% -9.94% -
  Horiz. % 164.10% 67.75% 87.22% 73.23% 134.69% 90.06% 100.00%
P/NAPS 0.72 0.80 0.84 0.73 0.77 1.17 1.37 -34.80%
  QoQ % -10.00% -4.76% 15.07% -5.19% -34.19% -14.60% -
  Horiz. % 52.55% 58.39% 61.31% 53.28% 56.20% 85.40% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 28/08/12 26/04/12 30/01/12 08/11/11 16/08/11 26/04/11 -
Price 2.6300 2.6400 2.9700 3.6800 3.2100 3.7700 5.4000 -
P/RPS 0.42 0.43 0.50 0.60 0.49 0.52 0.73 -30.76%
  QoQ % -2.33% -14.00% -16.67% 22.45% -5.77% -28.77% -
  Horiz. % 57.53% 58.90% 68.49% 82.19% 67.12% 71.23% 100.00%
P/EPS 939.29 -25.88 -12.97 -13.80 -16.15 12.45 13.99 1,539.31%
  QoQ % 3,729.40% -99.54% 6.01% 14.55% -229.72% -11.01% -
  Horiz. % 6,714.01% -184.99% -92.71% -98.64% -115.44% 88.99% 100.00%
EY 0.11 -3.86 -7.71 -7.24 -6.19 8.03 7.15 -93.77%
  QoQ % 102.85% 49.94% -6.49% -16.96% -177.09% 12.31% -
  Horiz. % 1.54% -53.99% -107.83% -101.26% -86.57% 112.31% 100.00%
DY 8.21 3.79 4.49 2.72 6.23 5.31 4.94 40.18%
  QoQ % 116.62% -15.59% 65.07% -56.34% 17.33% 7.49% -
  Horiz. % 166.19% 76.72% 90.89% 55.06% 126.11% 107.49% 100.00%
P/NAPS 0.71 0.71 0.80 0.98 0.83 0.98 1.37 -35.40%
  QoQ % 0.00% -11.25% -18.37% 18.07% -15.31% -28.47% -
  Horiz. % 51.82% 51.82% 58.39% 71.53% 60.58% 71.53% 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.
 


 

2001 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.830.00 
 KOTRA 2.090.00 
 UCREST 0.160.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4450.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2250.00 
 3A 0.8050.00 
Partners & Brokers