Highlights

[MPI] QoQ Cumulative Quarter Result on 2012-09-30 [#1]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 20-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     100.72%    YoY -     101.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,226,284 900,041 613,724 318,349 1,191,722 870,600 594,839 62.05%
  QoQ % 36.25% 46.65% 92.78% -73.29% 36.89% 46.36% -
  Horiz. % 206.15% 151.31% 103.17% 53.52% 200.34% 146.36% 100.00%
PBT 21,053 6,970 2,995 2,692 -27,501 -33,888 -26,340 -
  QoQ % 202.05% 132.72% 11.26% 109.79% 18.85% -28.66% -
  Horiz. % -79.93% -26.46% -11.37% -10.22% 104.41% 128.66% 100.00%
Tax -6,732 -6,174 -4,210 -1,644 4,320 -3,139 -2,713 83.39%
  QoQ % -9.04% -46.65% -156.08% -138.06% 237.62% -15.70% -
  Horiz. % 248.14% 227.57% 155.18% 60.60% -159.23% 115.70% 100.00%
NP 14,321 796 -1,215 1,048 -23,181 -37,027 -29,053 -
  QoQ % 1,699.12% 165.51% -215.94% 104.52% 37.39% -27.45% -
  Horiz. % -49.29% -2.74% 4.18% -3.61% 79.79% 127.45% 100.00%
NP to SH 10,948 173 -1,644 143 -19,765 -33,261 -25,835 -
  QoQ % 6,228.32% 110.52% -1,249.65% 100.72% 40.58% -28.74% -
  Horiz. % -42.38% -0.67% 6.36% -0.55% 76.50% 128.74% 100.00%
Tax Rate 31.98 % 88.58 % 140.57 % 61.07 % - % - % - % -
  QoQ % -63.90% -36.99% 130.18% 0.00% 0.00% 0.00% -
  Horiz. % 52.37% 145.05% 230.18% 100.00% - - -
Total Cost 1,211,963 899,245 614,939 317,301 1,214,903 907,627 623,892 55.75%
  QoQ % 34.78% 46.23% 93.80% -73.88% 33.85% 45.48% -
  Horiz. % 194.26% 144.13% 98.56% 50.86% 194.73% 145.48% 100.00%
Net Worth 727,985 711,222 709,821 757,900 724,716 714,811 730,667 -0.25%
  QoQ % 2.36% 0.20% -6.34% 4.58% 1.39% -2.17% -
  Horiz. % 99.63% 97.34% 97.15% 103.73% 99.19% 97.83% 100.00%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 20,029 19,991 10,444 11,031 19,377 19,371 9,690 62.33%
  QoQ % 0.19% 91.41% -5.32% -43.07% 0.03% 99.90% -
  Horiz. % 206.69% 206.29% 107.78% 113.84% 199.96% 199.90% 100.00%
Div Payout % 182.95 % 11,555.56 % - % 7,714.29 % - % - % - % -
  QoQ % -98.42% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2.37% 149.79% 0.00% 100.00% - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 727,985 711,222 709,821 757,900 724,716 714,811 730,667 -0.25%
  QoQ % 2.36% 0.20% -6.34% 4.58% 1.39% -2.17% -
  Horiz. % 99.63% 97.34% 97.15% 103.73% 99.19% 97.83% 100.00%
NOSH 192,588 192,222 193,411 204,285 193,774 193,715 193,810 -0.42%
  QoQ % 0.19% -0.62% -5.32% 5.42% 0.03% -0.05% -
  Horiz. % 99.37% 99.18% 99.79% 105.40% 99.98% 99.95% 100.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.17 % 0.09 % -0.20 % 0.33 % -1.95 % -4.25 % -4.88 % -
  QoQ % 1,200.00% 145.00% -160.61% 116.92% 54.12% 12.91% -
  Horiz. % -23.98% -1.84% 4.10% -6.76% 39.96% 87.09% 100.00%
ROE 1.50 % 0.02 % -0.23 % 0.02 % -2.73 % -4.65 % -3.54 % -
  QoQ % 7,400.00% 108.70% -1,250.00% 100.73% 41.29% -31.36% -
  Horiz. % -42.37% -0.56% 6.50% -0.56% 77.12% 131.36% 100.00%
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 636.74 468.23 317.31 155.84 615.00 449.42 306.92 62.74%
  QoQ % 35.99% 47.56% 103.61% -74.66% 36.84% 46.43% -
  Horiz. % 207.46% 152.56% 103.39% 50.78% 200.38% 146.43% 100.00%
EPS 5.69 0.09 -0.85 0.07 -10.20 -17.17 -13.33 -
  QoQ % 6,222.22% 110.59% -1,314.29% 100.69% 40.59% -28.81% -
  Horiz. % -42.69% -0.68% 6.38% -0.53% 76.52% 128.81% 100.00%
DPS 10.40 10.40 5.40 5.40 10.00 10.00 5.00 63.02%
  QoQ % 0.00% 92.59% 0.00% -46.00% 0.00% 100.00% -
  Horiz. % 208.00% 208.00% 108.00% 108.00% 200.00% 200.00% 100.00%
NAPS 3.7800 3.7000 3.6700 3.7100 3.7400 3.6900 3.7700 0.18%
  QoQ % 2.16% 0.82% -1.08% -0.80% 1.36% -2.12% -
  Horiz. % 100.27% 98.14% 97.35% 98.41% 99.20% 97.88% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 584.27 428.83 292.41 151.68 567.80 414.80 283.41 62.05%
  QoQ % 36.25% 46.65% 92.78% -73.29% 36.89% 46.36% -
  Horiz. % 206.16% 151.31% 103.18% 53.52% 200.35% 146.36% 100.00%
EPS 5.22 0.08 -0.78 0.07 -9.42 -15.85 -12.31 -
  QoQ % 6,425.00% 110.26% -1,214.29% 100.74% 40.57% -28.76% -
  Horiz. % -42.40% -0.65% 6.34% -0.57% 76.52% 128.76% 100.00%
DPS 9.54 9.52 4.98 5.26 9.23 9.23 4.62 62.23%
  QoQ % 0.21% 91.16% -5.32% -43.01% 0.00% 99.78% -
  Horiz. % 206.49% 206.06% 107.79% 113.85% 199.78% 199.78% 100.00%
NAPS 3.4685 3.3886 3.3820 3.6110 3.4529 3.4057 3.4813 -0.25%
  QoQ % 2.36% 0.20% -6.34% 4.58% 1.39% -2.17% -
  Horiz. % 99.63% 97.34% 97.15% 103.73% 99.18% 97.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.5700 2.5200 2.4600 2.6700 2.9900 3.1000 2.7700 -
P/RPS 0.40 0.54 0.78 1.71 0.49 0.69 0.90 -41.79%
  QoQ % -25.93% -30.77% -54.39% 248.98% -28.99% -23.33% -
  Horiz. % 44.44% 60.00% 86.67% 190.00% 54.44% 76.67% 100.00%
P/EPS 45.21 2,800.00 -289.41 3,814.29 -29.31 -18.05 -20.78 -
  QoQ % -98.39% 1,067.49% -107.59% 13,113.61% -62.38% 13.14% -
  Horiz. % -217.56% -13,474.50% 1,392.73% -18,355.58% 141.05% 86.86% 100.00%
EY 2.21 0.04 -0.35 0.03 -3.41 -5.54 -4.81 -
  QoQ % 5,425.00% 111.43% -1,266.67% 100.88% 38.45% -15.18% -
  Horiz. % -45.95% -0.83% 7.28% -0.62% 70.89% 115.18% 100.00%
DY 4.05 4.13 2.20 2.02 3.34 3.23 1.81 71.16%
  QoQ % -1.94% 87.73% 8.91% -39.52% 3.41% 78.45% -
  Horiz. % 223.76% 228.18% 121.55% 111.60% 184.53% 178.45% 100.00%
P/NAPS 0.68 0.68 0.67 0.72 0.80 0.84 0.73 -4.62%
  QoQ % 0.00% 1.49% -6.94% -10.00% -4.76% 15.07% -
  Horiz. % 93.15% 93.15% 91.78% 98.63% 109.59% 115.07% 100.00%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 03/05/13 29/01/13 20/11/12 28/08/12 26/04/12 30/01/12 -
Price 2.4400 2.4900 2.5600 2.6300 2.6400 2.9700 3.6800 -
P/RPS 0.38 0.53 0.81 1.69 0.43 0.66 1.20 -53.57%
  QoQ % -28.30% -34.57% -52.07% 293.02% -34.85% -45.00% -
  Horiz. % 31.67% 44.17% 67.50% 140.83% 35.83% 55.00% 100.00%
P/EPS 42.92 2,766.67 -301.18 3,757.14 -25.88 -17.30 -27.61 -
  QoQ % -98.45% 1,018.61% -108.02% 14,617.54% -49.60% 37.34% -
  Horiz. % -155.45% -10,020.54% 1,090.84% -13,607.89% 93.73% 62.66% 100.00%
EY 2.33 0.04 -0.33 0.03 -3.86 -5.78 -3.62 -
  QoQ % 5,725.00% 112.12% -1,200.00% 100.78% 33.22% -59.67% -
  Horiz. % -64.36% -1.10% 9.12% -0.83% 106.63% 159.67% 100.00%
DY 4.26 4.18 2.11 2.05 3.79 3.37 1.36 114.23%
  QoQ % 1.91% 98.10% 2.93% -45.91% 12.46% 147.79% -
  Horiz. % 313.24% 307.35% 155.15% 150.74% 278.68% 247.79% 100.00%
P/NAPS 0.65 0.67 0.70 0.71 0.71 0.80 0.98 -23.96%
  QoQ % -2.99% -4.29% -1.41% 0.00% -11.25% -18.37% -
  Horiz. % 66.33% 68.37% 71.43% 72.45% 72.45% 81.63% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

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