Highlights

[MPI] QoQ Cumulative Quarter Result on 2011-09-30 [#1]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 08-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Sep-2011  [#1]
Profit Trend QoQ -     -116.38%    YoY -     -137.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 1,191,722 870,600 594,839 315,613 1,415,247 1,072,864 738,048 37.67%
  QoQ % 36.89% 46.36% 88.47% -77.70% 31.91% 45.37% -
  Horiz. % 161.47% 117.96% 80.60% 42.76% 191.76% 145.37% 100.00%
PBT -27,501 -33,888 -26,340 -9,935 83,658 78,135 69,634 -
  QoQ % 18.85% -28.66% -165.12% -111.88% 7.07% 12.21% -
  Horiz. % -39.49% -48.67% -37.83% -14.27% 120.14% 112.21% 100.00%
Tax 4,320 -3,139 -2,713 -1,593 -8,660 -7,703 -6,480 -
  QoQ % 237.62% -15.70% -70.31% 81.61% -12.42% -18.87% -
  Horiz. % -66.67% 48.44% 41.87% 24.58% 133.64% 118.87% 100.00%
NP -23,181 -37,027 -29,053 -11,528 74,998 70,432 63,154 -
  QoQ % 37.39% -27.45% -152.02% -115.37% 6.48% 11.52% -
  Horiz. % -36.71% -58.63% -46.00% -18.25% 118.75% 111.52% 100.00%
NP to SH -19,765 -33,261 -25,835 -9,625 58,768 56,180 51,127 -
  QoQ % 40.58% -28.74% -168.42% -116.38% 4.61% 9.88% -
  Horiz. % -38.66% -65.06% -50.53% -18.83% 114.95% 109.88% 100.00%
Tax Rate - % - % - % - % 10.35 % 9.86 % 9.31 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 4.97% 5.91% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 111.17% 105.91% 100.00%
Total Cost 1,214,903 907,627 623,892 327,141 1,340,249 1,002,432 674,894 48.03%
  QoQ % 33.85% 45.48% 90.71% -75.59% 33.70% 48.53% -
  Horiz. % 180.01% 134.48% 92.44% 48.47% 198.59% 148.53% 100.00%
Net Worth 724,716 714,811 730,667 753,345 748,908 764,855 761,755 -3.27%
  QoQ % 1.39% -2.17% -3.01% 0.59% -2.08% 0.41% -
  Horiz. % 95.14% 93.84% 95.92% 98.90% 98.31% 100.41% 100.00%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 19,377 19,371 9,690 9,683 38,803 38,825 19,432 -0.19%
  QoQ % 0.03% 99.90% 0.08% -75.05% -0.06% 99.79% -
  Horiz. % 99.72% 99.69% 49.87% 49.83% 199.68% 199.79% 100.00%
Div Payout % - % - % - % - % 66.03 % 69.11 % 38.01 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% -4.46% 81.82% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 173.72% 181.82% 100.00%
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 724,716 714,811 730,667 753,345 748,908 764,855 761,755 -3.27%
  QoQ % 1.39% -2.17% -3.01% 0.59% -2.08% 0.41% -
  Horiz. % 95.14% 93.84% 95.92% 98.90% 98.31% 100.41% 100.00%
NOSH 193,774 193,715 193,810 193,661 194,017 194,125 194,325 -0.19%
  QoQ % 0.03% -0.05% 0.08% -0.18% -0.06% -0.10% -
  Horiz. % 99.72% 99.69% 99.74% 99.66% 99.84% 99.90% 100.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin -1.95 % -4.25 % -4.88 % -3.65 % 5.30 % 6.56 % 8.56 % -
  QoQ % 54.12% 12.91% -33.70% -168.87% -19.21% -23.36% -
  Horiz. % -22.78% -49.65% -57.01% -42.64% 61.92% 76.64% 100.00%
ROE -2.73 % -4.65 % -3.54 % -1.28 % 7.85 % 7.35 % 6.71 % -
  QoQ % 41.29% -31.36% -176.56% -116.31% 6.80% 9.54% -
  Horiz. % -40.69% -69.30% -52.76% -19.08% 116.99% 109.54% 100.00%
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 615.00 449.42 306.92 162.97 729.44 552.66 379.80 37.93%
  QoQ % 36.84% 46.43% 88.33% -77.66% 31.99% 45.51% -
  Horiz. % 161.93% 118.33% 80.81% 42.91% 192.06% 145.51% 100.00%
EPS -10.20 -17.17 -13.33 -4.97 30.29 28.94 26.31 -
  QoQ % 40.59% -28.81% -168.21% -116.41% 4.66% 10.00% -
  Horiz. % -38.77% -65.26% -50.67% -18.89% 115.13% 110.00% 100.00%
DPS 10.00 10.00 5.00 5.00 20.00 20.00 10.00 -
  QoQ % 0.00% 100.00% 0.00% -75.00% 0.00% 100.00% -
  Horiz. % 100.00% 100.00% 50.00% 50.00% 200.00% 200.00% 100.00%
NAPS 3.7400 3.6900 3.7700 3.8900 3.8600 3.9400 3.9200 -3.09%
  QoQ % 1.36% -2.12% -3.08% 0.78% -2.03% 0.51% -
  Horiz. % 95.41% 94.13% 96.17% 99.23% 98.47% 100.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 567.80 414.80 283.41 150.37 674.30 511.17 351.65 37.67%
  QoQ % 36.89% 46.36% 88.48% -77.70% 31.91% 45.36% -
  Horiz. % 161.47% 117.96% 80.59% 42.76% 191.75% 145.36% 100.00%
EPS -9.42 -15.85 -12.31 -4.59 28.00 26.77 24.36 -
  QoQ % 40.57% -28.76% -168.19% -116.39% 4.59% 9.89% -
  Horiz. % -38.67% -65.07% -50.53% -18.84% 114.94% 109.89% 100.00%
DPS 9.23 9.23 4.62 4.61 18.49 18.50 9.26 -0.22%
  QoQ % 0.00% 99.78% 0.22% -75.07% -0.05% 99.78% -
  Horiz. % 99.68% 99.68% 49.89% 49.78% 199.68% 199.78% 100.00%
NAPS 3.4529 3.4057 3.4813 3.5893 3.5682 3.6442 3.6294 -3.27%
  QoQ % 1.39% -2.17% -3.01% 0.59% -2.09% 0.41% -
  Horiz. % 95.14% 93.84% 95.92% 98.90% 98.31% 100.41% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.9900 3.1000 2.7700 3.0100 4.5000 5.4100 5.6900 -
P/RPS 0.49 0.69 0.90 1.85 0.62 0.98 1.50 -52.60%
  QoQ % -28.99% -23.33% -51.35% 198.39% -36.73% -34.67% -
  Horiz. % 32.67% 46.00% 60.00% 123.33% 41.33% 65.33% 100.00%
P/EPS -29.31 -18.05 -20.78 -60.56 14.86 18.69 21.63 -
  QoQ % -62.38% 13.14% 65.69% -507.54% -20.49% -13.59% -
  Horiz. % -135.51% -83.45% -96.07% -279.98% 68.70% 86.41% 100.00%
EY -3.41 -5.54 -4.81 -1.65 6.73 5.35 4.62 -
  QoQ % 38.45% -15.18% -191.52% -124.52% 25.79% 15.80% -
  Horiz. % -73.81% -119.91% -104.11% -35.71% 145.67% 115.80% 100.00%
DY 3.34 3.23 1.81 1.66 4.44 3.70 1.76 53.34%
  QoQ % 3.41% 78.45% 9.04% -62.61% 20.00% 110.23% -
  Horiz. % 189.77% 183.52% 102.84% 94.32% 252.27% 210.23% 100.00%
P/NAPS 0.80 0.84 0.73 0.77 1.17 1.37 1.45 -32.76%
  QoQ % -4.76% 15.07% -5.19% -34.19% -14.60% -5.52% -
  Horiz. % 55.17% 57.93% 50.34% 53.10% 80.69% 94.48% 100.00%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 28/08/12 26/04/12 30/01/12 08/11/11 16/08/11 26/04/11 25/01/11 -
Price 2.6400 2.9700 3.6800 3.2100 3.7700 5.4000 5.5100 -
P/RPS 0.43 0.66 1.20 1.97 0.52 0.98 1.45 -55.56%
  QoQ % -34.85% -45.00% -39.09% 278.85% -46.94% -32.41% -
  Horiz. % 29.66% 45.52% 82.76% 135.86% 35.86% 67.59% 100.00%
P/EPS -25.88 -17.30 -27.61 -64.59 12.45 18.66 20.94 -
  QoQ % -49.60% 37.34% 57.25% -618.80% -33.28% -10.89% -
  Horiz. % -123.59% -82.62% -131.85% -308.45% 59.46% 89.11% 100.00%
EY -3.86 -5.78 -3.62 -1.55 8.03 5.36 4.77 -
  QoQ % 33.22% -59.67% -133.55% -119.30% 49.81% 12.37% -
  Horiz. % -80.92% -121.17% -75.89% -32.49% 168.34% 112.37% 100.00%
DY 3.79 3.37 1.36 1.56 5.31 3.70 1.81 63.75%
  QoQ % 12.46% 147.79% -12.82% -70.62% 43.51% 104.42% -
  Horiz. % 209.39% 186.19% 75.14% 86.19% 293.37% 204.42% 100.00%
P/NAPS 0.71 0.80 0.98 0.83 0.98 1.37 1.41 -36.73%
  QoQ % -11.25% -18.37% 18.07% -15.31% -28.47% -2.84% -
  Horiz. % 50.35% 56.74% 69.50% 58.87% 69.50% 97.16% 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
 
 

183  318  534  1485 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PEKAT 0.805+0.485 
 SAUDEE 0.165+0.015 
 SERBADK 0.615-0.01 
 SASBADI 0.2550.00 
 AVI 0.145+0.005 
 SAUDEE-WB 0.055+0.05 
 SANICHI 0.080.00 
 VS-WB 0.355+0.05 
 VSOLAR 0.0150.00 
 FOCUS 0.04-0.005 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS