Highlights

[MPI] QoQ Cumulative Quarter Result on 2010-12-31 [#2]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 25-Jan-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     97.89%    YoY -     17.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 315,613 1,415,247 1,072,864 738,048 370,450 1,386,202 1,012,575 -54.00%
  QoQ % -77.70% 31.91% 45.37% 99.23% -73.28% 36.90% -
  Horiz. % 31.17% 139.77% 105.95% 72.89% 36.58% 136.90% 100.00%
PBT -9,935 83,658 78,135 69,634 34,790 84,984 92,478 -
  QoQ % -111.88% 7.07% 12.21% 100.16% -59.06% -8.10% -
  Horiz. % -10.74% 90.46% 84.49% 75.30% 37.62% 91.90% 100.00%
Tax -1,593 -8,660 -7,703 -6,480 -3,632 40,902 -9,229 -68.97%
  QoQ % 81.61% -12.42% -18.87% -78.41% -108.88% 543.19% -
  Horiz. % 17.26% 93.83% 83.47% 70.21% 39.35% -443.19% 100.00%
NP -11,528 74,998 70,432 63,154 31,158 125,886 83,249 -
  QoQ % -115.37% 6.48% 11.52% 102.69% -75.25% 51.22% -
  Horiz. % -13.85% 90.09% 84.60% 75.86% 37.43% 151.22% 100.00%
NP to SH -9,625 58,768 56,180 51,127 25,836 105,407 70,627 -
  QoQ % -116.38% 4.61% 9.88% 97.89% -75.49% 49.24% -
  Horiz. % -13.63% 83.21% 79.54% 72.39% 36.58% 149.24% 100.00%
Tax Rate - % 10.35 % 9.86 % 9.31 % 10.44 % -48.13 % 9.98 % -
  QoQ % 0.00% 4.97% 5.91% -10.82% 121.69% -582.26% -
  Horiz. % 0.00% 103.71% 98.80% 93.29% 104.61% -482.26% 100.00%
Total Cost 327,141 1,340,249 1,002,432 674,894 339,292 1,260,316 929,326 -50.11%
  QoQ % -75.59% 33.70% 48.53% 98.91% -73.08% 35.62% -
  Horiz. % 35.20% 144.22% 107.87% 72.62% 36.51% 135.62% 100.00%
Net Worth 753,345 748,908 764,855 761,755 755,985 740,655 732,774 1.86%
  QoQ % 0.59% -2.08% 0.41% 0.76% 2.07% 1.08% -
  Horiz. % 102.81% 102.20% 104.38% 103.95% 103.17% 101.08% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 9,683 38,803 38,825 19,432 19,484 48,727 48,721 -65.91%
  QoQ % -75.05% -0.06% 99.79% -0.26% -60.01% 0.01% -
  Horiz. % 19.87% 79.64% 79.69% 39.88% 39.99% 100.01% 100.00%
Div Payout % - % 66.03 % 69.11 % 38.01 % 75.41 % 46.23 % 68.98 % -
  QoQ % 0.00% -4.46% 81.82% -49.60% 63.12% -32.98% -
  Horiz. % 0.00% 95.72% 100.19% 55.10% 109.32% 67.02% 100.00%
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 753,345 748,908 764,855 761,755 755,985 740,655 732,774 1.86%
  QoQ % 0.59% -2.08% 0.41% 0.76% 2.07% 1.08% -
  Horiz. % 102.81% 102.20% 104.38% 103.95% 103.17% 101.08% 100.00%
NOSH 193,661 194,017 194,125 194,325 194,841 194,909 194,886 -0.42%
  QoQ % -0.18% -0.06% -0.10% -0.26% -0.03% 0.01% -
  Horiz. % 99.37% 99.55% 99.61% 99.71% 99.98% 100.01% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -3.65 % 5.30 % 6.56 % 8.56 % 8.41 % 9.08 % 8.22 % -
  QoQ % -168.87% -19.21% -23.36% 1.78% -7.38% 10.46% -
  Horiz. % -44.40% 64.48% 79.81% 104.14% 102.31% 110.46% 100.00%
ROE -1.28 % 7.85 % 7.35 % 6.71 % 3.42 % 14.23 % 9.64 % -
  QoQ % -116.31% 6.80% 9.54% 96.20% -75.97% 47.61% -
  Horiz. % -13.28% 81.43% 76.24% 69.61% 35.48% 147.61% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 162.97 729.44 552.66 379.80 190.13 711.20 519.57 -53.80%
  QoQ % -77.66% 31.99% 45.51% 99.76% -73.27% 36.88% -
  Horiz. % 31.37% 140.39% 106.37% 73.10% 36.59% 136.88% 100.00%
EPS -4.97 30.29 28.94 26.31 13.26 54.08 36.24 -
  QoQ % -116.41% 4.66% 10.00% 98.42% -75.48% 49.23% -
  Horiz. % -13.71% 83.58% 79.86% 72.60% 36.59% 149.23% 100.00%
DPS 5.00 20.00 20.00 10.00 10.00 25.00 25.00 -65.77%
  QoQ % -75.00% 0.00% 100.00% 0.00% -60.00% 0.00% -
  Horiz. % 20.00% 80.00% 80.00% 40.00% 40.00% 100.00% 100.00%
NAPS 3.8900 3.8600 3.9400 3.9200 3.8800 3.8000 3.7600 2.29%
  QoQ % 0.78% -2.03% 0.51% 1.03% 2.11% 1.06% -
  Horiz. % 103.46% 102.66% 104.79% 104.26% 103.19% 101.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 150.37 674.30 511.17 351.65 176.50 660.46 482.45 -54.00%
  QoQ % -77.70% 31.91% 45.36% 99.24% -73.28% 36.90% -
  Horiz. % 31.17% 139.77% 105.95% 72.89% 36.58% 136.90% 100.00%
EPS -4.59 28.00 26.77 24.36 12.31 50.22 33.65 -
  QoQ % -116.39% 4.59% 9.89% 97.89% -75.49% 49.24% -
  Horiz. % -13.64% 83.21% 79.55% 72.39% 36.58% 149.24% 100.00%
DPS 4.61 18.49 18.50 9.26 9.28 23.22 23.21 -65.92%
  QoQ % -75.07% -0.05% 99.78% -0.22% -60.03% 0.04% -
  Horiz. % 19.86% 79.66% 79.71% 39.90% 39.98% 100.04% 100.00%
NAPS 3.5893 3.5682 3.6442 3.6294 3.6019 3.5289 3.4913 1.86%
  QoQ % 0.59% -2.09% 0.41% 0.76% 2.07% 1.08% -
  Horiz. % 102.81% 102.20% 104.38% 103.96% 103.17% 101.08% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 3.0100 4.5000 5.4100 5.6900 5.8500 6.1800 6.5600 -
P/RPS 1.85 0.62 0.98 1.50 3.08 0.87 1.26 29.15%
  QoQ % 198.39% -36.73% -34.67% -51.30% 254.02% -30.95% -
  Horiz. % 146.83% 49.21% 77.78% 119.05% 244.44% 69.05% 100.00%
P/EPS -60.56 14.86 18.69 21.63 44.12 11.43 18.10 -
  QoQ % -507.54% -20.49% -13.59% -50.97% 286.00% -36.85% -
  Horiz. % -334.59% 82.10% 103.26% 119.50% 243.76% 63.15% 100.00%
EY -1.65 6.73 5.35 4.62 2.27 8.75 5.52 -
  QoQ % -124.52% 25.79% 15.80% 103.52% -74.06% 58.51% -
  Horiz. % -29.89% 121.92% 96.92% 83.70% 41.12% 158.51% 100.00%
DY 1.66 4.44 3.70 1.76 1.71 4.05 3.81 -42.50%
  QoQ % -62.61% 20.00% 110.23% 2.92% -57.78% 6.30% -
  Horiz. % 43.57% 116.54% 97.11% 46.19% 44.88% 106.30% 100.00%
P/NAPS 0.77 1.17 1.37 1.45 1.51 1.63 1.74 -41.90%
  QoQ % -34.19% -14.60% -5.52% -3.97% -7.36% -6.32% -
  Horiz. % 44.25% 67.24% 78.74% 83.33% 86.78% 93.68% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 08/11/11 16/08/11 26/04/11 25/01/11 16/11/10 23/08/10 25/05/10 -
Price 3.2100 3.7700 5.4000 5.5100 5.7500 5.9800 6.0000 -
P/RPS 1.97 0.52 0.98 1.45 3.02 0.84 1.15 43.12%
  QoQ % 278.85% -46.94% -32.41% -51.99% 259.52% -26.96% -
  Horiz. % 171.30% 45.22% 85.22% 126.09% 262.61% 73.04% 100.00%
P/EPS -64.59 12.45 18.66 20.94 43.36 11.06 16.56 -
  QoQ % -618.80% -33.28% -10.89% -51.71% 292.04% -33.21% -
  Horiz. % -390.04% 75.18% 112.68% 126.45% 261.84% 66.79% 100.00%
EY -1.55 8.03 5.36 4.77 2.31 9.04 6.04 -
  QoQ % -119.30% 49.81% 12.37% 106.49% -74.45% 49.67% -
  Horiz. % -25.66% 132.95% 88.74% 78.97% 38.25% 149.67% 100.00%
DY 1.56 5.31 3.70 1.81 1.74 4.18 4.17 -48.05%
  QoQ % -70.62% 43.51% 104.42% 4.02% -58.37% 0.24% -
  Horiz. % 37.41% 127.34% 88.73% 43.41% 41.73% 100.24% 100.00%
P/NAPS 0.83 0.98 1.37 1.41 1.48 1.57 1.60 -35.41%
  QoQ % -15.31% -28.47% -2.84% -4.73% -5.73% -1.87% -
  Horiz. % 51.87% 61.25% 85.62% 88.12% 92.50% 98.13% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Am I a Chinese Chauvinistic? Sslee blog
6. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers