Highlights

[MPI] QoQ Cumulative Quarter Result on 2011-12-31 [#2]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 30-Jan-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     -168.42%    YoY -     -150.53%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 318,349 1,191,722 870,600 594,839 315,613 1,415,247 1,072,864 -55.41%
  QoQ % -73.29% 36.89% 46.36% 88.47% -77.70% 31.91% -
  Horiz. % 29.67% 111.08% 81.15% 55.44% 29.42% 131.91% 100.00%
PBT 2,692 -27,501 -33,888 -26,340 -9,935 83,658 78,135 -89.35%
  QoQ % 109.79% 18.85% -28.66% -165.12% -111.88% 7.07% -
  Horiz. % 3.45% -35.20% -43.37% -33.71% -12.72% 107.07% 100.00%
Tax -1,644 4,320 -3,139 -2,713 -1,593 -8,660 -7,703 -64.19%
  QoQ % -138.06% 237.62% -15.70% -70.31% 81.61% -12.42% -
  Horiz. % 21.34% -56.08% 40.75% 35.22% 20.68% 112.42% 100.00%
NP 1,048 -23,181 -37,027 -29,053 -11,528 74,998 70,432 -93.90%
  QoQ % 104.52% 37.39% -27.45% -152.02% -115.37% 6.48% -
  Horiz. % 1.49% -32.91% -52.57% -41.25% -16.37% 106.48% 100.00%
NP to SH 143 -19,765 -33,261 -25,835 -9,625 58,768 56,180 -98.12%
  QoQ % 100.72% 40.58% -28.74% -168.42% -116.38% 4.61% -
  Horiz. % 0.25% -35.18% -59.20% -45.99% -17.13% 104.61% 100.00%
Tax Rate 61.07 % - % - % - % - % 10.35 % 9.86 % 236.14%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 4.97% -
  Horiz. % 619.37% 0.00% 0.00% 0.00% 0.00% 104.97% 100.00%
Total Cost 317,301 1,214,903 907,627 623,892 327,141 1,340,249 1,002,432 -53.46%
  QoQ % -73.88% 33.85% 45.48% 90.71% -75.59% 33.70% -
  Horiz. % 31.65% 121.20% 90.54% 62.24% 32.63% 133.70% 100.00%
Net Worth 757,900 724,716 714,811 730,667 753,345 748,908 764,855 -0.61%
  QoQ % 4.58% 1.39% -2.17% -3.01% 0.59% -2.08% -
  Horiz. % 99.09% 94.75% 93.46% 95.53% 98.50% 97.92% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 11,031 19,377 19,371 9,690 9,683 38,803 38,825 -56.68%
  QoQ % -43.07% 0.03% 99.90% 0.08% -75.05% -0.06% -
  Horiz. % 28.41% 49.91% 49.89% 24.96% 24.94% 99.94% 100.00%
Div Payout % 7,714.29 % - % - % - % - % 66.03 % 69.11 % 2,198.48%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% -4.46% -
  Horiz. % 11,162.33% 0.00% 0.00% 0.00% 0.00% 95.54% 100.00%
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 757,900 724,716 714,811 730,667 753,345 748,908 764,855 -0.61%
  QoQ % 4.58% 1.39% -2.17% -3.01% 0.59% -2.08% -
  Horiz. % 99.09% 94.75% 93.46% 95.53% 98.50% 97.92% 100.00%
NOSH 204,285 193,774 193,715 193,810 193,661 194,017 194,125 3.45%
  QoQ % 5.42% 0.03% -0.05% 0.08% -0.18% -0.06% -
  Horiz. % 105.23% 99.82% 99.79% 99.84% 99.76% 99.94% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 0.33 % -1.95 % -4.25 % -4.88 % -3.65 % 5.30 % 6.56 % -86.30%
  QoQ % 116.92% 54.12% 12.91% -33.70% -168.87% -19.21% -
  Horiz. % 5.03% -29.73% -64.79% -74.39% -55.64% 80.79% 100.00%
ROE 0.02 % -2.73 % -4.65 % -3.54 % -1.28 % 7.85 % 7.35 % -98.03%
  QoQ % 100.73% 41.29% -31.36% -176.56% -116.31% 6.80% -
  Horiz. % 0.27% -37.14% -63.27% -48.16% -17.41% 106.80% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 155.84 615.00 449.42 306.92 162.97 729.44 552.66 -56.90%
  QoQ % -74.66% 36.84% 46.43% 88.33% -77.66% 31.99% -
  Horiz. % 28.20% 111.28% 81.32% 55.54% 29.49% 131.99% 100.00%
EPS 0.07 -10.20 -17.17 -13.33 -4.97 30.29 28.94 -98.18%
  QoQ % 100.69% 40.59% -28.81% -168.21% -116.41% 4.66% -
  Horiz. % 0.24% -35.25% -59.33% -46.06% -17.17% 104.66% 100.00%
DPS 5.40 10.00 10.00 5.00 5.00 20.00 20.00 -58.13%
  QoQ % -46.00% 0.00% 100.00% 0.00% -75.00% 0.00% -
  Horiz. % 27.00% 50.00% 50.00% 25.00% 25.00% 100.00% 100.00%
NAPS 3.7100 3.7400 3.6900 3.7700 3.8900 3.8600 3.9400 -3.92%
  QoQ % -0.80% 1.36% -2.12% -3.08% 0.78% -2.03% -
  Horiz. % 94.16% 94.92% 93.65% 95.69% 98.73% 97.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 151.68 567.80 414.80 283.41 150.37 674.30 511.17 -55.41%
  QoQ % -73.29% 36.89% 46.36% 88.48% -77.70% 31.91% -
  Horiz. % 29.67% 111.08% 81.15% 55.44% 29.42% 131.91% 100.00%
EPS 0.07 -9.42 -15.85 -12.31 -4.59 28.00 26.77 -98.08%
  QoQ % 100.74% 40.57% -28.76% -168.19% -116.39% 4.59% -
  Horiz. % 0.26% -35.19% -59.21% -45.98% -17.15% 104.59% 100.00%
DPS 5.26 9.23 9.23 4.62 4.61 18.49 18.50 -56.66%
  QoQ % -43.01% 0.00% 99.78% 0.22% -75.07% -0.05% -
  Horiz. % 28.43% 49.89% 49.89% 24.97% 24.92% 99.95% 100.00%
NAPS 3.6110 3.4529 3.4057 3.4813 3.5893 3.5682 3.6442 -0.61%
  QoQ % 4.58% 1.39% -2.17% -3.01% 0.59% -2.09% -
  Horiz. % 99.09% 94.75% 93.46% 95.53% 98.49% 97.91% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.6700 2.9900 3.1000 2.7700 3.0100 4.5000 5.4100 -
P/RPS 1.71 0.49 0.69 0.90 1.85 0.62 0.98 44.79%
  QoQ % 248.98% -28.99% -23.33% -51.35% 198.39% -36.73% -
  Horiz. % 174.49% 50.00% 70.41% 91.84% 188.78% 63.27% 100.00%
P/EPS 3,814.29 -29.31 -18.05 -20.78 -60.56 14.86 18.69 3,332.91%
  QoQ % 13,113.61% -62.38% 13.14% 65.69% -507.54% -20.49% -
  Horiz. % 20,408.19% -156.82% -96.58% -111.18% -324.02% 79.51% 100.00%
EY 0.03 -3.41 -5.54 -4.81 -1.65 6.73 5.35 -96.81%
  QoQ % 100.88% 38.45% -15.18% -191.52% -124.52% 25.79% -
  Horiz. % 0.56% -63.74% -103.55% -89.91% -30.84% 125.79% 100.00%
DY 2.02 3.34 3.23 1.81 1.66 4.44 3.70 -33.13%
  QoQ % -39.52% 3.41% 78.45% 9.04% -62.61% 20.00% -
  Horiz. % 54.59% 90.27% 87.30% 48.92% 44.86% 120.00% 100.00%
P/NAPS 0.72 0.80 0.84 0.73 0.77 1.17 1.37 -34.80%
  QoQ % -10.00% -4.76% 15.07% -5.19% -34.19% -14.60% -
  Horiz. % 52.55% 58.39% 61.31% 53.28% 56.20% 85.40% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 28/08/12 26/04/12 30/01/12 08/11/11 16/08/11 26/04/11 -
Price 2.6300 2.6400 2.9700 3.6800 3.2100 3.7700 5.4000 -
P/RPS 1.69 0.43 0.66 1.20 1.97 0.52 0.98 43.66%
  QoQ % 293.02% -34.85% -45.00% -39.09% 278.85% -46.94% -
  Horiz. % 172.45% 43.88% 67.35% 122.45% 201.02% 53.06% 100.00%
P/EPS 3,757.14 -25.88 -17.30 -27.61 -64.59 12.45 18.66 3,302.26%
  QoQ % 14,617.54% -49.60% 37.34% 57.25% -618.80% -33.28% -
  Horiz. % 20,134.73% -138.69% -92.71% -147.96% -346.14% 66.72% 100.00%
EY 0.03 -3.86 -5.78 -3.62 -1.55 8.03 5.36 -96.82%
  QoQ % 100.78% 33.22% -59.67% -133.55% -119.30% 49.81% -
  Horiz. % 0.56% -72.01% -107.84% -67.54% -28.92% 149.81% 100.00%
DY 2.05 3.79 3.37 1.36 1.56 5.31 3.70 -32.47%
  QoQ % -45.91% 12.46% 147.79% -12.82% -70.62% 43.51% -
  Horiz. % 55.41% 102.43% 91.08% 36.76% 42.16% 143.51% 100.00%
P/NAPS 0.71 0.71 0.80 0.98 0.83 0.98 1.37 -35.40%
  QoQ % 0.00% -11.25% -18.37% 18.07% -15.31% -28.47% -
  Horiz. % 51.82% 51.82% 58.39% 71.53% 60.58% 71.53% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers