Highlights

[MPI] QoQ Annualized Quarter Result on 2012-03-31 [#3]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 26-Apr-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#3]
Profit Trend QoQ -     14.17%    YoY -     -159.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 1,227,448 1,273,396 1,191,722 1,160,800 1,189,678 1,262,452 1,415,247 -9.02%
  QoQ % -3.61% 6.85% 2.66% -2.43% -5.76% -10.80% -
  Horiz. % 86.73% 89.98% 84.21% 82.02% 84.06% 89.20% 100.00%
PBT 5,990 10,768 -27,501 -45,184 -52,680 -39,740 83,658 -82.62%
  QoQ % -44.37% 139.15% 39.14% 14.23% -32.56% -147.50% -
  Horiz. % 7.16% 12.87% -32.87% -54.01% -62.97% -47.50% 100.00%
Tax -8,420 -6,576 4,320 -4,185 -5,426 -6,372 -8,660 -1.85%
  QoQ % -28.04% -252.22% 203.22% 22.87% 14.85% 26.42% -
  Horiz. % 97.23% 75.94% -49.88% 48.33% 62.66% 73.58% 100.00%
NP -2,430 4,192 -23,181 -49,369 -58,106 -46,112 74,998 -
  QoQ % -157.97% 118.08% 53.05% 15.04% -26.01% -161.48% -
  Horiz. % -3.24% 5.59% -30.91% -65.83% -77.48% -61.48% 100.00%
NP to SH -3,288 572 -19,765 -44,348 -51,670 -38,500 58,768 -
  QoQ % -674.83% 102.89% 55.43% 14.17% -34.21% -165.51% -
  Horiz. % -5.59% 0.97% -33.63% -75.46% -87.92% -65.51% 100.00%
Tax Rate 140.57 % 61.07 % - % - % - % - % 10.35 % 464.77%
  QoQ % 130.18% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,358.16% 590.05% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 1,229,878 1,269,204 1,214,903 1,210,169 1,247,784 1,308,564 1,340,249 -5.54%
  QoQ % -3.10% 4.47% 0.39% -3.01% -4.64% -2.36% -
  Horiz. % 91.76% 94.70% 90.65% 90.29% 93.10% 97.64% 100.00%
Net Worth 709,821 757,900 724,716 714,811 730,667 753,345 748,908 -3.49%
  QoQ % -6.34% 4.58% 1.39% -2.17% -3.01% 0.59% -
  Horiz. % 94.78% 101.20% 96.77% 95.45% 97.56% 100.59% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 20,888 44,125 19,377 25,828 19,381 38,732 38,803 -33.70%
  QoQ % -52.66% 127.72% -24.98% 33.27% -49.96% -0.18% -
  Horiz. % 53.83% 113.72% 49.94% 66.56% 49.95% 99.82% 100.00%
Div Payout % - % 7,714.29 % - % - % - % - % 66.03 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 11,683.01% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 709,821 757,900 724,716 714,811 730,667 753,345 748,908 -3.49%
  QoQ % -6.34% 4.58% 1.39% -2.17% -3.01% 0.59% -
  Horiz. % 94.78% 101.20% 96.77% 95.45% 97.56% 100.59% 100.00%
NOSH 193,411 204,285 193,774 193,715 193,810 193,661 194,017 -0.21%
  QoQ % -5.32% 5.42% 0.03% -0.05% 0.08% -0.18% -
  Horiz. % 99.69% 105.29% 99.87% 99.84% 99.89% 99.82% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -0.20 % 0.33 % -1.95 % -4.25 % -4.88 % -3.65 % 5.30 % -
  QoQ % -160.61% 116.92% 54.12% 12.91% -33.70% -168.87% -
  Horiz. % -3.77% 6.23% -36.79% -80.19% -92.08% -68.87% 100.00%
ROE -0.46 % 0.08 % -2.73 % -6.20 % -7.07 % -5.11 % 7.85 % -
  QoQ % -675.00% 102.93% 55.97% 12.31% -38.36% -165.10% -
  Horiz. % -5.86% 1.02% -34.78% -78.98% -90.06% -65.10% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 634.63 623.34 615.00 599.23 613.83 651.88 729.44 -8.83%
  QoQ % 1.81% 1.36% 2.63% -2.38% -5.84% -10.63% -
  Horiz. % 87.00% 85.45% 84.31% 82.15% 84.15% 89.37% 100.00%
EPS -1.70 0.28 -10.20 -22.89 -26.66 -19.88 30.29 -
  QoQ % -707.14% 102.75% 55.44% 14.14% -34.10% -165.63% -
  Horiz. % -5.61% 0.92% -33.67% -75.57% -88.02% -65.63% 100.00%
DPS 10.80 21.60 10.00 13.33 10.00 20.00 20.00 -33.56%
  QoQ % -50.00% 116.00% -24.98% 33.30% -50.00% 0.00% -
  Horiz. % 54.00% 108.00% 50.00% 66.65% 50.00% 100.00% 100.00%
NAPS 3.6700 3.7100 3.7400 3.6900 3.7700 3.8900 3.8600 -3.29%
  QoQ % -1.08% -0.80% 1.36% -2.12% -3.08% 0.78% -
  Horiz. % 95.08% 96.11% 96.89% 95.60% 97.67% 100.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 584.82 606.71 567.80 553.07 566.83 601.50 674.30 -9.02%
  QoQ % -3.61% 6.85% 2.66% -2.43% -5.76% -10.80% -
  Horiz. % 86.73% 89.98% 84.21% 82.02% 84.06% 89.20% 100.00%
EPS -1.57 0.27 -9.42 -21.13 -24.62 -18.34 28.00 -
  QoQ % -681.48% 102.87% 55.42% 14.18% -34.24% -165.50% -
  Horiz. % -5.61% 0.96% -33.64% -75.46% -87.93% -65.50% 100.00%
DPS 9.95 21.02 9.23 12.31 9.23 18.45 18.49 -33.72%
  QoQ % -52.66% 127.74% -25.02% 33.37% -49.97% -0.22% -
  Horiz. % 53.81% 113.68% 49.92% 66.58% 49.92% 99.78% 100.00%
NAPS 3.3820 3.6110 3.4529 3.4057 3.4813 3.5893 3.5682 -3.49%
  QoQ % -6.34% 4.58% 1.39% -2.17% -3.01% 0.59% -
  Horiz. % 94.78% 101.20% 96.77% 95.45% 97.56% 100.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.4600 2.6700 2.9900 3.1000 2.7700 3.0100 4.5000 -
P/RPS 0.39 0.43 0.49 0.52 0.45 0.46 0.62 -26.48%
  QoQ % -9.30% -12.24% -5.77% 15.56% -2.17% -25.81% -
  Horiz. % 62.90% 69.35% 79.03% 83.87% 72.58% 74.19% 100.00%
P/EPS -144.71 953.57 -29.31 -13.54 -10.39 -15.14 14.86 -
  QoQ % -115.18% 3,353.39% -116.47% -30.32% 31.37% -201.88% -
  Horiz. % -973.82% 6,417.03% -197.24% -91.12% -69.92% -101.88% 100.00%
EY -0.69 0.10 -3.41 -7.38 -9.62 -6.60 6.73 -
  QoQ % -790.00% 102.93% 53.79% 23.28% -45.76% -198.07% -
  Horiz. % -10.25% 1.49% -50.67% -109.66% -142.94% -98.07% 100.00%
DY 4.39 8.09 3.34 4.30 3.61 6.64 4.44 -0.75%
  QoQ % -45.74% 142.22% -22.33% 19.11% -45.63% 49.55% -
  Horiz. % 98.87% 182.21% 75.23% 96.85% 81.31% 149.55% 100.00%
P/NAPS 0.67 0.72 0.80 0.84 0.73 0.77 1.17 -30.92%
  QoQ % -6.94% -10.00% -4.76% 15.07% -5.19% -34.19% -
  Horiz. % 57.26% 61.54% 68.38% 71.79% 62.39% 65.81% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 29/01/13 20/11/12 28/08/12 26/04/12 30/01/12 08/11/11 16/08/11 -
Price 2.5600 2.6300 2.6400 2.9700 3.6800 3.2100 3.7700 -
P/RPS 0.40 0.42 0.43 0.50 0.60 0.49 0.52 -15.98%
  QoQ % -4.76% -2.33% -14.00% -16.67% 22.45% -5.77% -
  Horiz. % 76.92% 80.77% 82.69% 96.15% 115.38% 94.23% 100.00%
P/EPS -150.59 939.29 -25.88 -12.97 -13.80 -16.15 12.45 -
  QoQ % -116.03% 3,729.40% -99.54% 6.01% 14.55% -229.72% -
  Horiz. % -1,209.56% 7,544.50% -207.87% -104.18% -110.84% -129.72% 100.00%
EY -0.66 0.11 -3.86 -7.71 -7.24 -6.19 8.03 -
  QoQ % -700.00% 102.85% 49.94% -6.49% -16.96% -177.09% -
  Horiz. % -8.22% 1.37% -48.07% -96.01% -90.16% -77.09% 100.00%
DY 4.22 8.21 3.79 4.49 2.72 6.23 5.31 -14.14%
  QoQ % -48.60% 116.62% -15.59% 65.07% -56.34% 17.33% -
  Horiz. % 79.47% 154.61% 71.37% 84.56% 51.22% 117.33% 100.00%
P/NAPS 0.70 0.71 0.71 0.80 0.98 0.83 0.98 -20.01%
  QoQ % -1.41% 0.00% -11.25% -18.37% 18.07% -15.31% -
  Horiz. % 71.43% 72.45% 72.45% 81.63% 100.00% 84.69% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

454  248  645  1108 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.21+0.01 
 MTRONIC 0.12+0.01 
 MTRONIC-WA 0.08+0.01 
 KANGER 0.180.00 
 IRIS 0.36+0.01 
 HIAPTEK 0.280.00 
 EAH 0.035+0.005 
 PA 0.155-0.005 
 VIVOCOM 1.05-0.09 
 SCGBHD 0.415+0.025 

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