Highlights

[MPI] QoQ Cumulative Quarter Result on 2012-03-31 [#3]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 26-Apr-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Mar-2012  [#3]
Profit Trend QoQ -     -28.74%    YoY -     -159.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 613,724 318,349 1,191,722 870,600 594,839 315,613 1,415,247 -42.56%
  QoQ % 92.78% -73.29% 36.89% 46.36% 88.47% -77.70% -
  Horiz. % 43.37% 22.49% 84.21% 61.52% 42.03% 22.30% 100.00%
PBT 2,995 2,692 -27,501 -33,888 -26,340 -9,935 83,658 -89.03%
  QoQ % 11.26% 109.79% 18.85% -28.66% -165.12% -111.88% -
  Horiz. % 3.58% 3.22% -32.87% -40.51% -31.49% -11.88% 100.00%
Tax -4,210 -1,644 4,320 -3,139 -2,713 -1,593 -8,660 -38.04%
  QoQ % -156.08% -138.06% 237.62% -15.70% -70.31% 81.61% -
  Horiz. % 48.61% 18.98% -49.88% 36.25% 31.33% 18.39% 100.00%
NP -1,215 1,048 -23,181 -37,027 -29,053 -11,528 74,998 -
  QoQ % -215.94% 104.52% 37.39% -27.45% -152.02% -115.37% -
  Horiz. % -1.62% 1.40% -30.91% -49.37% -38.74% -15.37% 100.00%
NP to SH -1,644 143 -19,765 -33,261 -25,835 -9,625 58,768 -
  QoQ % -1,249.65% 100.72% 40.58% -28.74% -168.42% -116.38% -
  Horiz. % -2.80% 0.24% -33.63% -56.60% -43.96% -16.38% 100.00%
Tax Rate 140.57 % 61.07 % - % - % - % - % 10.35 % 464.77%
  QoQ % 130.18% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 1,358.16% 590.05% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 614,939 317,301 1,214,903 907,627 623,892 327,141 1,340,249 -40.37%
  QoQ % 93.80% -73.88% 33.85% 45.48% 90.71% -75.59% -
  Horiz. % 45.88% 23.67% 90.65% 67.72% 46.55% 24.41% 100.00%
Net Worth 709,821 757,900 724,716 714,811 730,667 753,345 748,908 -3.49%
  QoQ % -6.34% 4.58% 1.39% -2.17% -3.01% 0.59% -
  Horiz. % 94.78% 101.20% 96.77% 95.45% 97.56% 100.59% 100.00%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 10,444 11,031 19,377 19,371 9,690 9,683 38,803 -58.15%
  QoQ % -5.32% -43.07% 0.03% 99.90% 0.08% -75.05% -
  Horiz. % 26.92% 28.43% 49.94% 49.92% 24.97% 24.95% 100.00%
Div Payout % - % 7,714.29 % - % - % - % - % 66.03 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 11,683.01% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 709,821 757,900 724,716 714,811 730,667 753,345 748,908 -3.49%
  QoQ % -6.34% 4.58% 1.39% -2.17% -3.01% 0.59% -
  Horiz. % 94.78% 101.20% 96.77% 95.45% 97.56% 100.59% 100.00%
NOSH 193,411 204,285 193,774 193,715 193,810 193,661 194,017 -0.21%
  QoQ % -5.32% 5.42% 0.03% -0.05% 0.08% -0.18% -
  Horiz. % 99.69% 105.29% 99.87% 99.84% 99.89% 99.82% 100.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin -0.20 % 0.33 % -1.95 % -4.25 % -4.88 % -3.65 % 5.30 % -
  QoQ % -160.61% 116.92% 54.12% 12.91% -33.70% -168.87% -
  Horiz. % -3.77% 6.23% -36.79% -80.19% -92.08% -68.87% 100.00%
ROE -0.23 % 0.02 % -2.73 % -4.65 % -3.54 % -1.28 % 7.85 % -
  QoQ % -1,250.00% 100.73% 41.29% -31.36% -176.56% -116.31% -
  Horiz. % -2.93% 0.25% -34.78% -59.24% -45.10% -16.31% 100.00%
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 317.31 155.84 615.00 449.42 306.92 162.97 729.44 -42.44%
  QoQ % 103.61% -74.66% 36.84% 46.43% 88.33% -77.66% -
  Horiz. % 43.50% 21.36% 84.31% 61.61% 42.08% 22.34% 100.00%
EPS -0.85 0.07 -10.20 -17.17 -13.33 -4.97 30.29 -
  QoQ % -1,314.29% 100.69% 40.59% -28.81% -168.21% -116.41% -
  Horiz. % -2.81% 0.23% -33.67% -56.69% -44.01% -16.41% 100.00%
DPS 5.40 5.40 10.00 10.00 5.00 5.00 20.00 -58.06%
  QoQ % 0.00% -46.00% 0.00% 100.00% 0.00% -75.00% -
  Horiz. % 27.00% 27.00% 50.00% 50.00% 25.00% 25.00% 100.00%
NAPS 3.6700 3.7100 3.7400 3.6900 3.7700 3.8900 3.8600 -3.29%
  QoQ % -1.08% -0.80% 1.36% -2.12% -3.08% 0.78% -
  Horiz. % 95.08% 96.11% 96.89% 95.60% 97.67% 100.78% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 292.41 151.68 567.80 414.80 283.41 150.37 674.30 -42.56%
  QoQ % 92.78% -73.29% 36.89% 46.36% 88.48% -77.70% -
  Horiz. % 43.36% 22.49% 84.21% 61.52% 42.03% 22.30% 100.00%
EPS -0.78 0.07 -9.42 -15.85 -12.31 -4.59 28.00 -
  QoQ % -1,214.29% 100.74% 40.57% -28.76% -168.19% -116.39% -
  Horiz. % -2.79% 0.25% -33.64% -56.61% -43.96% -16.39% 100.00%
DPS 4.98 5.26 9.23 9.23 4.62 4.61 18.49 -58.13%
  QoQ % -5.32% -43.01% 0.00% 99.78% 0.22% -75.07% -
  Horiz. % 26.93% 28.45% 49.92% 49.92% 24.99% 24.93% 100.00%
NAPS 3.3820 3.6110 3.4529 3.4057 3.4813 3.5893 3.5682 -3.49%
  QoQ % -6.34% 4.58% 1.39% -2.17% -3.01% 0.59% -
  Horiz. % 94.78% 101.20% 96.77% 95.45% 97.56% 100.59% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.4600 2.6700 2.9900 3.1000 2.7700 3.0100 4.5000 -
P/RPS 0.78 1.71 0.49 0.69 0.90 1.85 0.62 16.46%
  QoQ % -54.39% 248.98% -28.99% -23.33% -51.35% 198.39% -
  Horiz. % 125.81% 275.81% 79.03% 111.29% 145.16% 298.39% 100.00%
P/EPS -289.41 3,814.29 -29.31 -18.05 -20.78 -60.56 14.86 -
  QoQ % -107.59% 13,113.61% -62.38% 13.14% 65.69% -507.54% -
  Horiz. % -1,947.58% 25,668.17% -197.24% -121.47% -139.84% -407.54% 100.00%
EY -0.35 0.03 -3.41 -5.54 -4.81 -1.65 6.73 -
  QoQ % -1,266.67% 100.88% 38.45% -15.18% -191.52% -124.52% -
  Horiz. % -5.20% 0.45% -50.67% -82.32% -71.47% -24.52% 100.00%
DY 2.20 2.02 3.34 3.23 1.81 1.66 4.44 -37.25%
  QoQ % 8.91% -39.52% 3.41% 78.45% 9.04% -62.61% -
  Horiz. % 49.55% 45.50% 75.23% 72.75% 40.77% 37.39% 100.00%
P/NAPS 0.67 0.72 0.80 0.84 0.73 0.77 1.17 -30.92%
  QoQ % -6.94% -10.00% -4.76% 15.07% -5.19% -34.19% -
  Horiz. % 57.26% 61.54% 68.38% 71.79% 62.39% 65.81% 100.00%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 29/01/13 20/11/12 28/08/12 26/04/12 30/01/12 08/11/11 16/08/11 -
Price 2.5600 2.6300 2.6400 2.9700 3.6800 3.2100 3.7700 -
P/RPS 0.81 1.69 0.43 0.66 1.20 1.97 0.52 34.20%
  QoQ % -52.07% 293.02% -34.85% -45.00% -39.09% 278.85% -
  Horiz. % 155.77% 325.00% 82.69% 126.92% 230.77% 378.85% 100.00%
P/EPS -301.18 3,757.14 -25.88 -17.30 -27.61 -64.59 12.45 -
  QoQ % -108.02% 14,617.54% -49.60% 37.34% 57.25% -618.80% -
  Horiz. % -2,419.12% 30,177.83% -207.87% -138.96% -221.77% -518.80% 100.00%
EY -0.33 0.03 -3.86 -5.78 -3.62 -1.55 8.03 -
  QoQ % -1,200.00% 100.78% 33.22% -59.67% -133.55% -119.30% -
  Horiz. % -4.11% 0.37% -48.07% -71.98% -45.08% -19.30% 100.00%
DY 2.11 2.05 3.79 3.37 1.36 1.56 5.31 -45.80%
  QoQ % 2.93% -45.91% 12.46% 147.79% -12.82% -70.62% -
  Horiz. % 39.74% 38.61% 71.37% 63.47% 25.61% 29.38% 100.00%
P/NAPS 0.70 0.71 0.71 0.80 0.98 0.83 0.98 -20.01%
  QoQ % -1.41% 0.00% -11.25% -18.37% 18.07% -15.31% -
  Horiz. % 71.43% 72.45% 72.45% 81.63% 100.00% 84.69% 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
 
 

219  725  534 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SERBADK 0.535-0.06 
 FINTEC 0.03-0.005 
 MMAG 0.165+0.005 
 DNEX 0.76-0.05 
 KNM 0.165-0.015 
 SERBADK-WA 0.10-0.005 
 SANICHI 0.055-0.01 
 M3TECH 0.07+0.005 
 GOB 0.37-0.02 
 HSI-HGN 0.025-0.005 

FEATURED POSTS

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