Highlights

[MPI] QoQ Cumulative Quarter Result on 2013-06-30 [#4]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 27-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     6,228.32%    YoY -     155.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 969,970 647,018 330,622 1,226,284 900,041 613,724 318,349 110.31%
  QoQ % 49.91% 95.70% -73.04% 36.25% 46.65% 92.78% -
  Horiz. % 304.69% 203.24% 103.86% 385.20% 282.72% 192.78% 100.00%
PBT 52,989 35,768 23,798 21,053 6,970 2,995 2,692 630.35%
  QoQ % 48.15% 50.30% 13.04% 202.05% 132.72% 11.26% -
  Horiz. % 1,968.39% 1,328.68% 884.03% 782.06% 258.92% 111.26% 100.00%
Tax -9,029 -4,517 -2,544 -6,732 -6,174 -4,210 -1,644 211.61%
  QoQ % -99.89% -77.56% 62.21% -9.04% -46.65% -156.08% -
  Horiz. % 549.21% 274.76% 154.74% 409.49% 375.55% 256.08% 100.00%
NP 43,960 31,251 21,254 14,321 796 -1,215 1,048 1,110.00%
  QoQ % 40.67% 47.04% 48.41% 1,699.12% 165.51% -215.94% -
  Horiz. % 4,194.66% 2,981.97% 2,028.05% 1,366.51% 75.95% -115.94% 100.00%
NP to SH 36,411 25,921 17,835 10,948 173 -1,644 143 3,930.85%
  QoQ % 40.47% 45.34% 62.91% 6,228.32% 110.52% -1,249.65% -
  Horiz. % 25,462.24% 18,126.57% 12,472.03% 7,655.94% 120.98% -1,149.65% 100.00%
Tax Rate 17.04 % 12.63 % 10.69 % 31.98 % 88.58 % 140.57 % 61.07 % -57.33%
  QoQ % 34.92% 18.15% -66.57% -63.90% -36.99% 130.18% -
  Horiz. % 27.90% 20.68% 17.50% 52.37% 145.05% 230.18% 100.00%
Total Cost 926,010 615,767 309,368 1,211,963 899,245 614,939 317,301 104.35%
  QoQ % 50.38% 99.04% -74.47% 34.78% 46.23% 93.80% -
  Horiz. % 291.84% 194.06% 97.50% 381.96% 283.40% 193.80% 100.00%
Net Worth 747,134 744,921 739,499 727,985 711,222 709,821 757,900 -0.95%
  QoQ % 0.30% 0.73% 1.58% 2.36% 0.20% -6.34% -
  Horiz. % 98.58% 98.29% 97.57% 96.05% 93.84% 93.66% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 28,372 9,453 9,456 20,029 19,991 10,444 11,031 87.83%
  QoQ % 200.13% -0.03% -52.79% 0.19% 91.41% -5.32% -
  Horiz. % 257.19% 85.69% 85.72% 181.57% 181.22% 94.68% 100.00%
Div Payout % 77.92 % 36.47 % 53.02 % 182.95 % 11,555.56 % - % 7,714.29 % -95.34%
  QoQ % 113.66% -31.21% -71.02% -98.42% 0.00% 0.00% -
  Horiz. % 1.01% 0.47% 0.69% 2.37% 149.79% 0.00% 100.00%
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 747,134 744,921 739,499 727,985 711,222 709,821 757,900 -0.95%
  QoQ % 0.30% 0.73% 1.58% 2.36% 0.20% -6.34% -
  Horiz. % 98.58% 98.29% 97.57% 96.05% 93.84% 93.66% 100.00%
NOSH 189,148 189,066 189,130 192,588 192,222 193,411 204,285 -5.01%
  QoQ % 0.04% -0.03% -1.80% 0.19% -0.62% -5.32% -
  Horiz. % 92.59% 92.55% 92.58% 94.27% 94.09% 94.68% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.53 % 4.83 % 6.43 % 1.17 % 0.09 % -0.20 % 0.33 % 474.23%
  QoQ % -6.21% -24.88% 449.57% 1,200.00% 145.00% -160.61% -
  Horiz. % 1,372.73% 1,463.64% 1,948.48% 354.55% 27.27% -60.61% 100.00%
ROE 4.87 % 3.48 % 2.41 % 1.50 % 0.02 % -0.23 % 0.02 % 3,812.49%
  QoQ % 39.94% 44.40% 60.67% 7,400.00% 108.70% -1,250.00% -
  Horiz. % 24,350.00% 17,400.00% 12,050.00% 7,500.00% 100.00% -1,150.00% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 512.81 342.22 174.81 636.74 468.23 317.31 155.84 121.39%
  QoQ % 49.85% 95.77% -72.55% 35.99% 47.56% 103.61% -
  Horiz. % 329.06% 219.60% 112.17% 408.59% 300.46% 203.61% 100.00%
EPS 19.25 13.71 9.43 5.69 0.09 -0.85 0.07 4,143.34%
  QoQ % 40.41% 45.39% 65.73% 6,222.22% 110.59% -1,314.29% -
  Horiz. % 27,500.00% 19,585.71% 13,471.43% 8,128.57% 128.57% -1,214.29% 100.00%
DPS 15.00 5.00 5.00 10.40 10.40 5.40 5.40 97.73%
  QoQ % 200.00% 0.00% -51.92% 0.00% 92.59% 0.00% -
  Horiz. % 277.78% 92.59% 92.59% 192.59% 192.59% 100.00% 100.00%
NAPS 3.9500 3.9400 3.9100 3.7800 3.7000 3.6700 3.7100 4.27%
  QoQ % 0.25% 0.77% 3.44% 2.16% 0.82% -1.08% -
  Horiz. % 106.47% 106.20% 105.39% 101.89% 99.73% 98.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 462.15 308.27 157.53 584.27 428.83 292.41 151.68 110.31%
  QoQ % 49.92% 95.69% -73.04% 36.25% 46.65% 92.78% -
  Horiz. % 304.69% 203.24% 103.86% 385.20% 282.72% 192.78% 100.00%
EPS 17.35 12.35 8.50 5.22 0.08 -0.78 0.07 3,859.07%
  QoQ % 40.49% 45.29% 62.84% 6,425.00% 110.26% -1,214.29% -
  Horiz. % 24,785.71% 17,642.86% 12,142.86% 7,457.14% 114.29% -1,114.29% 100.00%
DPS 13.52 4.50 4.51 9.54 9.52 4.98 5.26 87.75%
  QoQ % 200.44% -0.22% -52.73% 0.21% 91.16% -5.32% -
  Horiz. % 257.03% 85.55% 85.74% 181.37% 180.99% 94.68% 100.00%
NAPS 3.5598 3.5492 3.5234 3.4685 3.3886 3.3820 3.6110 -0.95%
  QoQ % 0.30% 0.73% 1.58% 2.36% 0.20% -6.34% -
  Horiz. % 98.58% 98.29% 97.57% 96.05% 93.84% 93.66% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 4.2000 3.1800 2.5900 2.5700 2.5200 2.4600 2.6700 -
P/RPS 0.82 0.93 1.48 0.40 0.54 0.78 1.71 -38.76%
  QoQ % -11.83% -37.16% 270.00% -25.93% -30.77% -54.39% -
  Horiz. % 47.95% 54.39% 86.55% 23.39% 31.58% 45.61% 100.00%
P/EPS 21.82 23.19 27.47 45.21 2,800.00 -289.41 3,814.29 -96.81%
  QoQ % -5.91% -15.58% -39.24% -98.39% 1,067.49% -107.59% -
  Horiz. % 0.57% 0.61% 0.72% 1.19% 73.41% -7.59% 100.00%
EY 4.58 4.31 3.64 2.21 0.04 -0.35 0.03 2,765.23%
  QoQ % 6.26% 18.41% 64.71% 5,425.00% 111.43% -1,266.67% -
  Horiz. % 15,266.67% 14,366.67% 12,133.33% 7,366.67% 133.33% -1,166.67% 100.00%
DY 3.57 1.57 1.93 4.05 4.13 2.20 2.02 46.23%
  QoQ % 127.39% -18.65% -52.35% -1.94% 87.73% 8.91% -
  Horiz. % 176.73% 77.72% 95.54% 200.50% 204.46% 108.91% 100.00%
P/NAPS 1.06 0.81 0.66 0.68 0.68 0.67 0.72 29.44%
  QoQ % 30.86% 22.73% -2.94% 0.00% 1.49% -6.94% -
  Horiz. % 147.22% 112.50% 91.67% 94.44% 94.44% 93.06% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/04/14 27/01/14 14/11/13 27/08/13 03/05/13 29/01/13 20/11/12 -
Price 4.2400 3.9100 2.8800 2.4400 2.4900 2.5600 2.6300 -
P/RPS 0.83 1.14 1.65 0.38 0.53 0.81 1.69 -37.78%
  QoQ % -27.19% -30.91% 334.21% -28.30% -34.57% -52.07% -
  Horiz. % 49.11% 67.46% 97.63% 22.49% 31.36% 47.93% 100.00%
P/EPS 22.03 28.52 30.54 42.92 2,766.67 -301.18 3,757.14 -96.76%
  QoQ % -22.76% -6.61% -28.84% -98.45% 1,018.61% -108.02% -
  Horiz. % 0.59% 0.76% 0.81% 1.14% 73.64% -8.02% 100.00%
EY 4.54 3.51 3.27 2.33 0.04 -0.33 0.03 2,748.51%
  QoQ % 29.34% 7.34% 40.34% 5,725.00% 112.12% -1,200.00% -
  Horiz. % 15,133.33% 11,700.00% 10,900.00% 7,766.67% 133.33% -1,100.00% 100.00%
DY 3.54 1.28 1.74 4.26 4.18 2.11 2.05 43.98%
  QoQ % 176.56% -26.44% -59.15% 1.91% 98.10% 2.93% -
  Horiz. % 172.68% 62.44% 84.88% 207.80% 203.90% 102.93% 100.00%
P/NAPS 1.07 0.99 0.74 0.65 0.67 0.70 0.71 31.48%
  QoQ % 8.08% 33.78% 13.85% -2.99% -4.29% -1.41% -
  Horiz. % 150.70% 139.44% 104.23% 91.55% 94.37% 98.59% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

2175 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 2.020.00 
 KOTRA 3.150.00 
 UCREST 0.150.00 
 GENM-C73 0.0050.00 
 PUC 0.2350.00 
 WILLOW 0.4250.00 
 EAH-WE 0.0150.00 
 IRIS 0.290.00 
 TOPGLOV-C79 0.220.00 
 BTECH 0.480.00 

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