Highlights

[MPI] QoQ Annualized Quarter Result on 2013-03-31 [#3]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 03-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     107.02%    YoY -     100.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,294,036 1,322,488 1,226,284 1,200,054 1,227,448 1,273,396 1,191,722 5.63%
  QoQ % -2.15% 7.85% 2.19% -2.23% -3.61% 6.85% -
  Horiz. % 108.59% 110.97% 102.90% 100.70% 103.00% 106.85% 100.00%
PBT 71,536 95,192 21,053 9,293 5,990 10,768 -27,501 -
  QoQ % -24.85% 352.15% 126.54% 55.15% -44.37% 139.15% -
  Horiz. % -260.12% -346.14% -76.55% -33.79% -21.78% -39.15% 100.00%
Tax -9,034 -10,176 -6,732 -8,232 -8,420 -6,576 4,320 -
  QoQ % 11.22% -51.16% 18.22% 2.23% -28.04% -252.22% -
  Horiz. % -209.12% -235.56% -155.83% -190.56% -194.91% -152.22% 100.00%
NP 62,502 85,016 14,321 1,061 -2,430 4,192 -23,181 -
  QoQ % -26.48% 493.65% 1,249.34% 143.68% -157.97% 118.08% -
  Horiz. % -269.63% -366.75% -61.78% -4.58% 10.48% -18.08% 100.00%
NP to SH 51,842 71,340 10,948 230 -3,288 572 -19,765 -
  QoQ % -27.33% 551.63% 4,646.26% 107.02% -674.83% 102.89% -
  Horiz. % -262.29% -360.94% -55.39% -1.17% 16.64% -2.89% 100.00%
Tax Rate 12.63 % 10.69 % 31.98 % 88.58 % 140.57 % 61.07 % - % -
  QoQ % 18.15% -66.57% -63.90% -36.99% 130.18% 0.00% -
  Horiz. % 20.68% 17.50% 52.37% 145.05% 230.18% 100.00% -
Total Cost 1,231,534 1,237,472 1,211,963 1,198,993 1,229,878 1,269,204 1,214,903 0.91%
  QoQ % -0.48% 2.10% 1.08% -2.51% -3.10% 4.47% -
  Horiz. % 101.37% 101.86% 99.76% 98.69% 101.23% 104.47% 100.00%
Net Worth 744,921 739,499 727,985 711,220 709,821 757,900 724,716 1.85%
  QoQ % 0.73% 1.58% 2.36% 0.20% -6.34% 4.58% -
  Horiz. % 102.79% 102.04% 100.45% 98.14% 97.94% 104.58% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 18,906 37,826 20,029 26,654 20,888 44,125 19,377 -1.62%
  QoQ % -50.02% 88.85% -24.86% 27.61% -52.66% 127.72% -
  Horiz. % 97.57% 195.21% 103.36% 137.56% 107.80% 227.72% 100.00%
Div Payout % 36.47 % 53.02 % 182.95 % 11,555.56 % - % 7,714.29 % - % -
  QoQ % -31.21% -71.02% -98.42% 0.00% 0.00% 0.00% -
  Horiz. % 0.47% 0.69% 2.37% 149.79% 0.00% 100.00% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 744,921 739,499 727,985 711,220 709,821 757,900 724,716 1.85%
  QoQ % 0.73% 1.58% 2.36% 0.20% -6.34% 4.58% -
  Horiz. % 102.79% 102.04% 100.45% 98.14% 97.94% 104.58% 100.00%
NOSH 189,066 189,130 192,588 192,221 193,411 204,285 193,774 -1.62%
  QoQ % -0.03% -1.80% 0.19% -0.62% -5.32% 5.42% -
  Horiz. % 97.57% 97.60% 99.39% 99.20% 99.81% 105.42% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.83 % 6.43 % 1.17 % 0.09 % -0.20 % 0.33 % -1.95 % -
  QoQ % -24.88% 449.57% 1,200.00% 145.00% -160.61% 116.92% -
  Horiz. % -247.69% -329.74% -60.00% -4.62% 10.26% -16.92% 100.00%
ROE 6.96 % 9.65 % 1.50 % 0.03 % -0.46 % 0.08 % -2.73 % -
  QoQ % -27.88% 543.33% 4,900.00% 106.52% -675.00% 102.93% -
  Horiz. % -254.95% -353.48% -54.95% -1.10% 16.85% -2.93% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 684.43 699.25 636.74 624.31 634.63 623.34 615.00 7.37%
  QoQ % -2.12% 9.82% 1.99% -1.63% 1.81% 1.36% -
  Horiz. % 111.29% 113.70% 103.53% 101.51% 103.19% 101.36% 100.00%
EPS 27.42 37.72 5.69 0.12 -1.70 0.28 -10.20 -
  QoQ % -27.31% 562.92% 4,641.67% 107.06% -707.14% 102.75% -
  Horiz. % -268.82% -369.80% -55.78% -1.18% 16.67% -2.75% 100.00%
DPS 10.00 20.00 10.40 13.87 10.80 21.60 10.00 -
  QoQ % -50.00% 92.31% -25.02% 28.43% -50.00% 116.00% -
  Horiz. % 100.00% 200.00% 104.00% 138.70% 108.00% 216.00% 100.00%
NAPS 3.9400 3.9100 3.7800 3.7000 3.6700 3.7100 3.7400 3.52%
  QoQ % 0.77% 3.44% 2.16% 0.82% -1.08% -0.80% -
  Horiz. % 105.35% 104.55% 101.07% 98.93% 98.13% 99.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 616.55 630.10 584.27 571.77 584.82 606.71 567.80 5.63%
  QoQ % -2.15% 7.84% 2.19% -2.23% -3.61% 6.85% -
  Horiz. % 108.59% 110.97% 102.90% 100.70% 103.00% 106.85% 100.00%
EPS 24.70 33.99 5.22 0.11 -1.57 0.27 -9.42 -
  QoQ % -27.33% 551.15% 4,645.45% 107.01% -681.48% 102.87% -
  Horiz. % -262.21% -360.83% -55.41% -1.17% 16.67% -2.87% 100.00%
DPS 9.01 18.02 9.54 12.70 9.95 21.02 9.23 -1.59%
  QoQ % -50.00% 88.89% -24.88% 27.64% -52.66% 127.74% -
  Horiz. % 97.62% 195.23% 103.36% 137.59% 107.80% 227.74% 100.00%
NAPS 3.5492 3.5234 3.4685 3.3886 3.3820 3.6110 3.4529 1.85%
  QoQ % 0.73% 1.58% 2.36% 0.20% -6.34% 4.58% -
  Horiz. % 102.79% 102.04% 100.45% 98.14% 97.95% 104.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.1800 2.5900 2.5700 2.5200 2.4600 2.6700 2.9900 -
P/RPS 0.46 0.37 0.40 0.40 0.39 0.43 0.49 -4.11%
  QoQ % 24.32% -7.50% 0.00% 2.56% -9.30% -12.24% -
  Horiz. % 93.88% 75.51% 81.63% 81.63% 79.59% 87.76% 100.00%
P/EPS 11.60 6.87 45.21 2,100.00 -144.71 953.57 -29.31 -
  QoQ % 68.85% -84.80% -97.85% 1,551.18% -115.18% 3,353.39% -
  Horiz. % -39.58% -23.44% -154.25% -7,164.79% 493.72% -3,253.39% 100.00%
EY 8.62 14.56 2.21 0.05 -0.69 0.10 -3.41 -
  QoQ % -40.80% 558.82% 4,320.00% 107.25% -790.00% 102.93% -
  Horiz. % -252.79% -426.98% -64.81% -1.47% 20.23% -2.93% 100.00%
DY 3.14 7.72 4.05 5.50 4.39 8.09 3.34 -4.02%
  QoQ % -59.33% 90.62% -26.36% 25.28% -45.74% 142.22% -
  Horiz. % 94.01% 231.14% 121.26% 164.67% 131.44% 242.22% 100.00%
P/NAPS 0.81 0.66 0.68 0.68 0.67 0.72 0.80 0.83%
  QoQ % 22.73% -2.94% 0.00% 1.49% -6.94% -10.00% -
  Horiz. % 101.25% 82.50% 85.00% 85.00% 83.75% 90.00% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/01/14 14/11/13 27/08/13 03/05/13 29/01/13 20/11/12 28/08/12 -
Price 3.9100 2.8800 2.4400 2.4900 2.5600 2.6300 2.6400 -
P/RPS 0.57 0.41 0.38 0.40 0.40 0.42 0.43 20.61%
  QoQ % 39.02% 7.89% -5.00% 0.00% -4.76% -2.33% -
  Horiz. % 132.56% 95.35% 88.37% 93.02% 93.02% 97.67% 100.00%
P/EPS 14.26 7.64 42.92 2,075.00 -150.59 939.29 -25.88 -
  QoQ % 86.65% -82.20% -97.93% 1,477.91% -116.03% 3,729.40% -
  Horiz. % -55.10% -29.52% -165.84% -8,017.77% 581.88% -3,629.40% 100.00%
EY 7.01 13.10 2.33 0.05 -0.66 0.11 -3.86 -
  QoQ % -46.49% 462.23% 4,560.00% 107.58% -700.00% 102.85% -
  Horiz. % -181.61% -339.38% -60.36% -1.30% 17.10% -2.85% 100.00%
DY 2.56 6.94 4.26 5.57 4.22 8.21 3.79 -22.96%
  QoQ % -63.11% 62.91% -23.52% 31.99% -48.60% 116.62% -
  Horiz. % 67.55% 183.11% 112.40% 146.97% 111.35% 216.62% 100.00%
P/NAPS 0.99 0.74 0.65 0.67 0.70 0.71 0.71 24.73%
  QoQ % 33.78% 13.85% -2.99% -4.29% -1.41% 0.00% -
  Horiz. % 139.44% 104.23% 91.55% 94.37% 98.59% 100.00% 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.
 


TOP ARTICLES

1. HUGE POTENTIAL EARNINGS AHEAD FOR THIS CO !!! A POTENTIAL TAKEOVER TARGET ??? Bursa Master
2. “Serba’s indefinite trading suspension to stay till release of SIR findings” save malaysia!
3. Serba Dinamik securities trade suspended from 2.30pm on Friday until further notice save malaysia!
4. THREE-A RESOURCES BERHAD [0012] - UNDERVALUE STOCK THAT YOU SHOULD PAY ATTENTION The Thinker Touch
5. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 A - SUPER BULL STOCKS - Super Positive Momentum Stocks - FOR 25 OCTOBER 2021 --- KGB & K SEE_Research
6. NOW SHOWING : THE TRILOGY OF FAST & FURIOUS SHOW - PART 13 SUPER BULL STOCKS -Super Positive Momentum Stocks -FOR 22 OCTOBER 2021 --- KGB & KGB W SEE_Research
7. Kossan Rubber - Share price back to pre-pandemic level AmInvest Research Reports
8. TRADING THROUGH THE PANDEMIC The Alpha Trader
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
 
 

441  399  636  801 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.35-0.02 
 SAPNRG 0.1050.00 
 OPCOM 1.33+0.20 
 VC 0.09+0.01 
 KNM 0.220.00 
 JADI 0.10-0.01 
 THETA 1.32+0.18 
 NWP 0.29-0.005 
 HIAPTEK 0.64-0.01 
 SCIB 0.405-0.025 
PARTNERS & BROKERS