Highlights

[MPI] QoQ Cumulative Quarter Result on 2012-06-30 [#4]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Jun-2012  [#4]
Profit Trend QoQ -     40.58%    YoY -     -133.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 900,041 613,724 318,349 1,191,722 870,600 594,839 315,613 100.97%
  QoQ % 46.65% 92.78% -73.29% 36.89% 46.36% 88.47% -
  Horiz. % 285.17% 194.45% 100.87% 377.59% 275.84% 188.47% 100.00%
PBT 6,970 2,995 2,692 -27,501 -33,888 -26,340 -9,935 -
  QoQ % 132.72% 11.26% 109.79% 18.85% -28.66% -165.12% -
  Horiz. % -70.16% -30.15% -27.10% 276.81% 341.10% 265.12% 100.00%
Tax -6,174 -4,210 -1,644 4,320 -3,139 -2,713 -1,593 146.53%
  QoQ % -46.65% -156.08% -138.06% 237.62% -15.70% -70.31% -
  Horiz. % 387.57% 264.28% 103.20% -271.19% 197.05% 170.31% 100.00%
NP 796 -1,215 1,048 -23,181 -37,027 -29,053 -11,528 -
  QoQ % 165.51% -215.94% 104.52% 37.39% -27.45% -152.02% -
  Horiz. % -6.90% 10.54% -9.09% 201.08% 321.19% 252.02% 100.00%
NP to SH 173 -1,644 143 -19,765 -33,261 -25,835 -9,625 -
  QoQ % 110.52% -1,249.65% 100.72% 40.58% -28.74% -168.42% -
  Horiz. % -1.80% 17.08% -1.49% 205.35% 345.57% 268.42% 100.00%
Tax Rate 88.58 % 140.57 % 61.07 % - % - % - % - % -
  QoQ % -36.99% 130.18% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 145.05% 230.18% 100.00% - - - -
Total Cost 899,245 614,939 317,301 1,214,903 907,627 623,892 327,141 96.11%
  QoQ % 46.23% 93.80% -73.88% 33.85% 45.48% 90.71% -
  Horiz. % 274.88% 187.97% 96.99% 371.37% 277.44% 190.71% 100.00%
Net Worth 711,222 709,821 757,900 724,716 714,811 730,667 753,345 -3.76%
  QoQ % 0.20% -6.34% 4.58% 1.39% -2.17% -3.01% -
  Horiz. % 94.41% 94.22% 100.60% 96.20% 94.88% 96.99% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 19,991 10,444 11,031 19,377 19,371 9,690 9,683 62.07%
  QoQ % 91.41% -5.32% -43.07% 0.03% 99.90% 0.08% -
  Horiz. % 206.45% 107.86% 113.92% 200.12% 200.06% 100.08% 100.00%
Div Payout % 11,555.56 % - % 7,714.29 % - % - % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 149.79% 0.00% 100.00% - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 711,222 709,821 757,900 724,716 714,811 730,667 753,345 -3.76%
  QoQ % 0.20% -6.34% 4.58% 1.39% -2.17% -3.01% -
  Horiz. % 94.41% 94.22% 100.60% 96.20% 94.88% 96.99% 100.00%
NOSH 192,222 193,411 204,285 193,774 193,715 193,810 193,661 -0.50%
  QoQ % -0.62% -5.32% 5.42% 0.03% -0.05% 0.08% -
  Horiz. % 99.26% 99.87% 105.49% 100.06% 100.03% 100.08% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 0.09 % -0.20 % 0.33 % -1.95 % -4.25 % -4.88 % -3.65 % -
  QoQ % 145.00% -160.61% 116.92% 54.12% 12.91% -33.70% -
  Horiz. % -2.47% 5.48% -9.04% 53.42% 116.44% 133.70% 100.00%
ROE 0.02 % -0.23 % 0.02 % -2.73 % -4.65 % -3.54 % -1.28 % -
  QoQ % 108.70% -1,250.00% 100.73% 41.29% -31.36% -176.56% -
  Horiz. % -1.56% 17.97% -1.56% 213.28% 363.28% 276.56% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 468.23 317.31 155.84 615.00 449.42 306.92 162.97 101.97%
  QoQ % 47.56% 103.61% -74.66% 36.84% 46.43% 88.33% -
  Horiz. % 287.31% 194.70% 95.62% 377.37% 275.77% 188.33% 100.00%
EPS 0.09 -0.85 0.07 -10.20 -17.17 -13.33 -4.97 -
  QoQ % 110.59% -1,314.29% 100.69% 40.59% -28.81% -168.21% -
  Horiz. % -1.81% 17.10% -1.41% 205.23% 345.47% 268.21% 100.00%
DPS 10.40 5.40 5.40 10.00 10.00 5.00 5.00 62.87%
  QoQ % 92.59% 0.00% -46.00% 0.00% 100.00% 0.00% -
  Horiz. % 208.00% 108.00% 108.00% 200.00% 200.00% 100.00% 100.00%
NAPS 3.7000 3.6700 3.7100 3.7400 3.6900 3.7700 3.8900 -3.28%
  QoQ % 0.82% -1.08% -0.80% 1.36% -2.12% -3.08% -
  Horiz. % 95.12% 94.34% 95.37% 96.14% 94.86% 96.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 428.83 292.41 151.68 567.80 414.80 283.41 150.37 100.97%
  QoQ % 46.65% 92.78% -73.29% 36.89% 46.36% 88.48% -
  Horiz. % 285.18% 194.46% 100.87% 377.60% 275.85% 188.48% 100.00%
EPS 0.08 -0.78 0.07 -9.42 -15.85 -12.31 -4.59 -
  QoQ % 110.26% -1,214.29% 100.74% 40.57% -28.76% -168.19% -
  Horiz. % -1.74% 16.99% -1.53% 205.23% 345.32% 268.19% 100.00%
DPS 9.52 4.98 5.26 9.23 9.23 4.62 4.61 62.09%
  QoQ % 91.16% -5.32% -43.01% 0.00% 99.78% 0.22% -
  Horiz. % 206.51% 108.03% 114.10% 200.22% 200.22% 100.22% 100.00%
NAPS 3.3886 3.3820 3.6110 3.4529 3.4057 3.4813 3.5893 -3.76%
  QoQ % 0.20% -6.34% 4.58% 1.39% -2.17% -3.01% -
  Horiz. % 94.41% 94.22% 100.60% 96.20% 94.88% 96.99% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.5200 2.4600 2.6700 2.9900 3.1000 2.7700 3.0100 -
P/RPS 0.54 0.78 1.71 0.49 0.69 0.90 1.85 -55.96%
  QoQ % -30.77% -54.39% 248.98% -28.99% -23.33% -51.35% -
  Horiz. % 29.19% 42.16% 92.43% 26.49% 37.30% 48.65% 100.00%
P/EPS 2,800.00 -289.41 3,814.29 -29.31 -18.05 -20.78 -60.56 -
  QoQ % 1,067.49% -107.59% 13,113.61% -62.38% 13.14% 65.69% -
  Horiz. % -4,623.51% 477.89% -6,298.37% 48.40% 29.81% 34.31% 100.00%
EY 0.04 -0.35 0.03 -3.41 -5.54 -4.81 -1.65 -
  QoQ % 111.43% -1,266.67% 100.88% 38.45% -15.18% -191.52% -
  Horiz. % -2.42% 21.21% -1.82% 206.67% 335.76% 291.52% 100.00%
DY 4.13 2.20 2.02 3.34 3.23 1.81 1.66 83.51%
  QoQ % 87.73% 8.91% -39.52% 3.41% 78.45% 9.04% -
  Horiz. % 248.80% 132.53% 121.69% 201.20% 194.58% 109.04% 100.00%
P/NAPS 0.68 0.67 0.72 0.80 0.84 0.73 0.77 -7.95%
  QoQ % 1.49% -6.94% -10.00% -4.76% 15.07% -5.19% -
  Horiz. % 88.31% 87.01% 93.51% 103.90% 109.09% 94.81% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 03/05/13 29/01/13 20/11/12 28/08/12 26/04/12 30/01/12 08/11/11 -
Price 2.4900 2.5600 2.6300 2.6400 2.9700 3.6800 3.2100 -
P/RPS 0.53 0.81 1.69 0.43 0.66 1.20 1.97 -58.29%
  QoQ % -34.57% -52.07% 293.02% -34.85% -45.00% -39.09% -
  Horiz. % 26.90% 41.12% 85.79% 21.83% 33.50% 60.91% 100.00%
P/EPS 2,766.67 -301.18 3,757.14 -25.88 -17.30 -27.61 -64.59 -
  QoQ % 1,018.61% -108.02% 14,617.54% -49.60% 37.34% 57.25% -
  Horiz. % -4,283.43% 466.30% -5,816.91% 40.07% 26.78% 42.75% 100.00%
EY 0.04 -0.33 0.03 -3.86 -5.78 -3.62 -1.55 -
  QoQ % 112.12% -1,200.00% 100.78% 33.22% -59.67% -133.55% -
  Horiz. % -2.58% 21.29% -1.94% 249.03% 372.90% 233.55% 100.00%
DY 4.18 2.11 2.05 3.79 3.37 1.36 1.56 92.80%
  QoQ % 98.10% 2.93% -45.91% 12.46% 147.79% -12.82% -
  Horiz. % 267.95% 135.26% 131.41% 242.95% 216.03% 87.18% 100.00%
P/NAPS 0.67 0.70 0.71 0.71 0.80 0.98 0.83 -13.29%
  QoQ % -4.29% -1.41% 0.00% -11.25% -18.37% 18.07% -
  Horiz. % 80.72% 84.34% 85.54% 85.54% 96.39% 118.07% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers