Highlights

[MPI] QoQ Cumulative Quarter Result on 2013-03-31 [#3]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 03-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     110.52%    YoY -     100.52%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 647,018 330,622 1,226,284 900,041 613,724 318,349 1,191,722 -33.37%
  QoQ % 95.70% -73.04% 36.25% 46.65% 92.78% -73.29% -
  Horiz. % 54.29% 27.74% 102.90% 75.52% 51.50% 26.71% 100.00%
PBT 35,768 23,798 21,053 6,970 2,995 2,692 -27,501 -
  QoQ % 50.30% 13.04% 202.05% 132.72% 11.26% 109.79% -
  Horiz. % -130.06% -86.54% -76.55% -25.34% -10.89% -9.79% 100.00%
Tax -4,517 -2,544 -6,732 -6,174 -4,210 -1,644 4,320 -
  QoQ % -77.56% 62.21% -9.04% -46.65% -156.08% -138.06% -
  Horiz. % -104.56% -58.89% -155.83% -142.92% -97.45% -38.06% 100.00%
NP 31,251 21,254 14,321 796 -1,215 1,048 -23,181 -
  QoQ % 47.04% 48.41% 1,699.12% 165.51% -215.94% 104.52% -
  Horiz. % -134.81% -91.69% -61.78% -3.43% 5.24% -4.52% 100.00%
NP to SH 25,921 17,835 10,948 173 -1,644 143 -19,765 -
  QoQ % 45.34% 62.91% 6,228.32% 110.52% -1,249.65% 100.72% -
  Horiz. % -131.15% -90.24% -55.39% -0.88% 8.32% -0.72% 100.00%
Tax Rate 12.63 % 10.69 % 31.98 % 88.58 % 140.57 % 61.07 % - % -
  QoQ % 18.15% -66.57% -63.90% -36.99% 130.18% 0.00% -
  Horiz. % 20.68% 17.50% 52.37% 145.05% 230.18% 100.00% -
Total Cost 615,767 309,368 1,211,963 899,245 614,939 317,301 1,214,903 -36.35%
  QoQ % 99.04% -74.47% 34.78% 46.23% 93.80% -73.88% -
  Horiz. % 50.68% 25.46% 99.76% 74.02% 50.62% 26.12% 100.00%
Net Worth 744,921 739,499 727,985 711,222 709,821 757,900 724,716 1.85%
  QoQ % 0.73% 1.58% 2.36% 0.20% -6.34% 4.58% -
  Horiz. % 102.79% 102.04% 100.45% 98.14% 97.94% 104.58% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 9,453 9,456 20,029 19,991 10,444 11,031 19,377 -37.95%
  QoQ % -0.03% -52.79% 0.19% 91.41% -5.32% -43.07% -
  Horiz. % 48.79% 48.80% 103.36% 103.17% 53.90% 56.93% 100.00%
Div Payout % 36.47 % 53.02 % 182.95 % 11,555.56 % - % 7,714.29 % - % -
  QoQ % -31.21% -71.02% -98.42% 0.00% 0.00% 0.00% -
  Horiz. % 0.47% 0.69% 2.37% 149.79% 0.00% 100.00% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 744,921 739,499 727,985 711,222 709,821 757,900 724,716 1.85%
  QoQ % 0.73% 1.58% 2.36% 0.20% -6.34% 4.58% -
  Horiz. % 102.79% 102.04% 100.45% 98.14% 97.94% 104.58% 100.00%
NOSH 189,066 189,130 192,588 192,222 193,411 204,285 193,774 -1.62%
  QoQ % -0.03% -1.80% 0.19% -0.62% -5.32% 5.42% -
  Horiz. % 97.57% 97.60% 99.39% 99.20% 99.81% 105.42% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.83 % 6.43 % 1.17 % 0.09 % -0.20 % 0.33 % -1.95 % -
  QoQ % -24.88% 449.57% 1,200.00% 145.00% -160.61% 116.92% -
  Horiz. % -247.69% -329.74% -60.00% -4.62% 10.26% -16.92% 100.00%
ROE 3.48 % 2.41 % 1.50 % 0.02 % -0.23 % 0.02 % -2.73 % -
  QoQ % 44.40% 60.67% 7,400.00% 108.70% -1,250.00% 100.73% -
  Horiz. % -127.47% -88.28% -54.95% -0.73% 8.42% -0.73% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 342.22 174.81 636.74 468.23 317.31 155.84 615.00 -32.27%
  QoQ % 95.77% -72.55% 35.99% 47.56% 103.61% -74.66% -
  Horiz. % 55.65% 28.42% 103.53% 76.13% 51.60% 25.34% 100.00%
EPS 13.71 9.43 5.69 0.09 -0.85 0.07 -10.20 -
  QoQ % 45.39% 65.73% 6,222.22% 110.59% -1,314.29% 100.69% -
  Horiz. % -134.41% -92.45% -55.78% -0.88% 8.33% -0.69% 100.00%
DPS 5.00 5.00 10.40 10.40 5.40 5.40 10.00 -36.92%
  QoQ % 0.00% -51.92% 0.00% 92.59% 0.00% -46.00% -
  Horiz. % 50.00% 50.00% 104.00% 104.00% 54.00% 54.00% 100.00%
NAPS 3.9400 3.9100 3.7800 3.7000 3.6700 3.7100 3.7400 3.52%
  QoQ % 0.77% 3.44% 2.16% 0.82% -1.08% -0.80% -
  Horiz. % 105.35% 104.55% 101.07% 98.93% 98.13% 99.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 308.27 157.53 584.27 428.83 292.41 151.68 567.80 -33.37%
  QoQ % 95.69% -73.04% 36.25% 46.65% 92.78% -73.29% -
  Horiz. % 54.29% 27.74% 102.90% 75.52% 51.50% 26.71% 100.00%
EPS 12.35 8.50 5.22 0.08 -0.78 0.07 -9.42 -
  QoQ % 45.29% 62.84% 6,425.00% 110.26% -1,214.29% 100.74% -
  Horiz. % -131.10% -90.23% -55.41% -0.85% 8.28% -0.74% 100.00%
DPS 4.50 4.51 9.54 9.52 4.98 5.26 9.23 -37.97%
  QoQ % -0.22% -52.73% 0.21% 91.16% -5.32% -43.01% -
  Horiz. % 48.75% 48.86% 103.36% 103.14% 53.95% 56.99% 100.00%
NAPS 3.5492 3.5234 3.4685 3.3886 3.3820 3.6110 3.4529 1.85%
  QoQ % 0.73% 1.58% 2.36% 0.20% -6.34% 4.58% -
  Horiz. % 102.79% 102.04% 100.45% 98.14% 97.95% 104.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.1800 2.5900 2.5700 2.5200 2.4600 2.6700 2.9900 -
P/RPS 0.93 1.48 0.40 0.54 0.78 1.71 0.49 53.11%
  QoQ % -37.16% 270.00% -25.93% -30.77% -54.39% 248.98% -
  Horiz. % 189.80% 302.04% 81.63% 110.20% 159.18% 348.98% 100.00%
P/EPS 23.19 27.47 45.21 2,800.00 -289.41 3,814.29 -29.31 -
  QoQ % -15.58% -39.24% -98.39% 1,067.49% -107.59% 13,113.61% -
  Horiz. % -79.12% -93.72% -154.25% -9,553.05% 987.41% -13,013.61% 100.00%
EY 4.31 3.64 2.21 0.04 -0.35 0.03 -3.41 -
  QoQ % 18.41% 64.71% 5,425.00% 111.43% -1,266.67% 100.88% -
  Horiz. % -126.39% -106.74% -64.81% -1.17% 10.26% -0.88% 100.00%
DY 1.57 1.93 4.05 4.13 2.20 2.02 3.34 -39.46%
  QoQ % -18.65% -52.35% -1.94% 87.73% 8.91% -39.52% -
  Horiz. % 47.01% 57.78% 121.26% 123.65% 65.87% 60.48% 100.00%
P/NAPS 0.81 0.66 0.68 0.68 0.67 0.72 0.80 0.83%
  QoQ % 22.73% -2.94% 0.00% 1.49% -6.94% -10.00% -
  Horiz. % 101.25% 82.50% 85.00% 85.00% 83.75% 90.00% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/01/14 14/11/13 27/08/13 03/05/13 29/01/13 20/11/12 28/08/12 -
Price 3.9100 2.8800 2.4400 2.4900 2.5600 2.6300 2.6400 -
P/RPS 1.14 1.65 0.38 0.53 0.81 1.69 0.43 91.21%
  QoQ % -30.91% 334.21% -28.30% -34.57% -52.07% 293.02% -
  Horiz. % 265.12% 383.72% 88.37% 123.26% 188.37% 393.02% 100.00%
P/EPS 28.52 30.54 42.92 2,766.67 -301.18 3,757.14 -25.88 -
  QoQ % -6.61% -28.84% -98.45% 1,018.61% -108.02% 14,617.54% -
  Horiz. % -110.20% -118.01% -165.84% -10,690.38% 1,163.76% -14,517.54% 100.00%
EY 3.51 3.27 2.33 0.04 -0.33 0.03 -3.86 -
  QoQ % 7.34% 40.34% 5,725.00% 112.12% -1,200.00% 100.78% -
  Horiz. % -90.93% -84.72% -60.36% -1.04% 8.55% -0.78% 100.00%
DY 1.28 1.74 4.26 4.18 2.11 2.05 3.79 -51.41%
  QoQ % -26.44% -59.15% 1.91% 98.10% 2.93% -45.91% -
  Horiz. % 33.77% 45.91% 112.40% 110.29% 55.67% 54.09% 100.00%
P/NAPS 0.99 0.74 0.65 0.67 0.70 0.71 0.71 24.73%
  QoQ % 33.78% 13.85% -2.99% -4.29% -1.41% 0.00% -
  Horiz. % 139.44% 104.23% 91.55% 94.37% 98.59% 100.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

513  271  652  1019 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.21+0.01 
 MTRONIC 0.12+0.01 
 MTRONIC-WA 0.08+0.01 
 KANGER 0.175-0.005 
 NETX 0.15+0.005 
 HIAPTEK 0.280.00 
 TNLOGIS 0.945+0.11 
 IRIS 0.355+0.005 
 EAH 0.035+0.005 
 VIVOCOM 1.06-0.08 

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