Highlights

[MPI] QoQ Cumulative Quarter Result on 2014-03-31 [#3]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 29-Apr-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     40.47%    YoY -     20,946.82%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 666,014 327,720 1,291,840 969,970 647,018 330,622 1,226,284 -33.36%
  QoQ % 103.23% -74.63% 33.18% 49.91% 95.70% -73.04% -
  Horiz. % 54.31% 26.72% 105.35% 79.10% 52.76% 26.96% 100.00%
PBT 62,033 26,758 64,817 52,989 35,768 23,798 21,053 105.12%
  QoQ % 131.83% -58.72% 22.32% 48.15% 50.30% 13.04% -
  Horiz. % 294.65% 127.10% 307.88% 251.69% 169.90% 113.04% 100.00%
Tax -14,349 -5,159 -11,172 -9,029 -4,517 -2,544 -6,732 65.39%
  QoQ % -178.14% 53.82% -23.73% -99.89% -77.56% 62.21% -
  Horiz. % 213.15% 76.63% 165.95% 134.12% 67.10% 37.79% 100.00%
NP 47,684 21,599 53,645 43,960 31,251 21,254 14,321 122.49%
  QoQ % 120.77% -59.74% 22.03% 40.67% 47.04% 48.41% -
  Horiz. % 332.97% 150.82% 374.59% 306.96% 218.22% 148.41% 100.00%
NP to SH 43,971 19,909 45,144 36,411 25,921 17,835 10,948 152.03%
  QoQ % 120.86% -55.90% 23.98% 40.47% 45.34% 62.91% -
  Horiz. % 401.63% 181.85% 412.35% 332.58% 236.76% 162.91% 100.00%
Tax Rate 23.13 % 19.28 % 17.24 % 17.04 % 12.63 % 10.69 % 31.98 % -19.38%
  QoQ % 19.97% 11.83% 1.17% 34.92% 18.15% -66.57% -
  Horiz. % 72.33% 60.29% 53.91% 53.28% 39.49% 33.43% 100.00%
Total Cost 618,330 306,121 1,238,195 926,010 615,767 309,368 1,211,963 -36.07%
  QoQ % 101.99% -75.28% 33.71% 50.38% 99.04% -74.47% -
  Horiz. % 51.02% 25.26% 102.16% 76.41% 50.81% 25.53% 100.00%
Net Worth 795,502 764,854 731,911 747,134 744,921 739,499 727,985 6.07%
  QoQ % 4.01% 4.50% -2.04% 0.30% 0.73% 1.58% -
  Horiz. % 109.27% 105.06% 100.54% 102.63% 102.33% 101.58% 100.00%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 13,290 13,285 28,368 28,372 9,453 9,456 20,029 -23.87%
  QoQ % 0.04% -53.17% -0.01% 200.13% -0.03% -52.79% -
  Horiz. % 66.35% 66.33% 141.64% 141.65% 47.20% 47.21% 100.00%
Div Payout % 30.22 % 66.73 % 62.84 % 77.92 % 36.47 % 53.02 % 182.95 % -69.80%
  QoQ % -54.71% 6.19% -19.35% 113.66% -31.21% -71.02% -
  Horiz. % 16.52% 36.47% 34.35% 42.59% 19.93% 28.98% 100.00%
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 795,502 764,854 731,911 747,134 744,921 739,499 727,985 6.07%
  QoQ % 4.01% 4.50% -2.04% 0.30% 0.73% 1.58% -
  Horiz. % 109.27% 105.06% 100.54% 102.63% 102.33% 101.58% 100.00%
NOSH 189,857 189,790 189,124 189,148 189,066 189,130 192,588 -0.95%
  QoQ % 0.04% 0.35% -0.01% 0.04% -0.03% -1.80% -
  Horiz. % 98.58% 98.55% 98.20% 98.21% 98.17% 98.20% 100.00%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.16 % 6.59 % 4.15 % 4.53 % 4.83 % 6.43 % 1.17 % 233.47%
  QoQ % 8.65% 58.80% -8.39% -6.21% -24.88% 449.57% -
  Horiz. % 611.97% 563.25% 354.70% 387.18% 412.82% 549.57% 100.00%
ROE 5.53 % 2.60 % 6.17 % 4.87 % 3.48 % 2.41 % 1.50 % 138.08%
  QoQ % 112.69% -57.86% 26.69% 39.94% 44.40% 60.67% -
  Horiz. % 368.67% 173.33% 411.33% 324.67% 232.00% 160.67% 100.00%
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 350.80 172.67 683.06 512.81 342.22 174.81 636.74 -32.72%
  QoQ % 103.16% -74.72% 33.20% 49.85% 95.77% -72.55% -
  Horiz. % 55.09% 27.12% 107.27% 80.54% 53.75% 27.45% 100.00%
EPS 23.16 10.49 23.87 19.25 13.71 9.43 5.69 154.28%
  QoQ % 120.78% -56.05% 24.00% 40.41% 45.39% 65.73% -
  Horiz. % 407.03% 184.36% 419.51% 338.31% 240.95% 165.73% 100.00%
DPS 7.00 7.00 15.00 15.00 5.00 5.00 10.40 -23.14%
  QoQ % 0.00% -53.33% 0.00% 200.00% 0.00% -51.92% -
  Horiz. % 67.31% 67.31% 144.23% 144.23% 48.08% 48.08% 100.00%
NAPS 4.1900 4.0300 3.8700 3.9500 3.9400 3.9100 3.7800 7.09%
  QoQ % 3.97% 4.13% -2.03% 0.25% 0.77% 3.44% -
  Horiz. % 110.85% 106.61% 102.38% 104.50% 104.23% 103.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 317.32 156.14 615.50 462.15 308.27 157.53 584.27 -33.36%
  QoQ % 103.23% -74.63% 33.18% 49.92% 95.69% -73.04% -
  Horiz. % 54.31% 26.72% 105.35% 79.10% 52.76% 26.96% 100.00%
EPS 20.95 9.49 21.51 17.35 12.35 8.50 5.22 151.91%
  QoQ % 120.76% -55.88% 23.98% 40.49% 45.29% 62.84% -
  Horiz. % 401.34% 181.80% 412.07% 332.38% 236.59% 162.84% 100.00%
DPS 6.33 6.33 13.52 13.52 4.50 4.51 9.54 -23.87%
  QoQ % 0.00% -53.18% 0.00% 200.44% -0.22% -52.73% -
  Horiz. % 66.35% 66.35% 141.72% 141.72% 47.17% 47.27% 100.00%
NAPS 3.7902 3.6442 3.4872 3.5598 3.5492 3.5234 3.4685 6.07%
  QoQ % 4.01% 4.50% -2.04% 0.30% 0.73% 1.58% -
  Horiz. % 109.27% 105.07% 100.54% 102.63% 102.33% 101.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 4.5300 5.6600 5.0800 4.2000 3.1800 2.5900 2.5700 -
P/RPS 1.29 3.28 0.74 0.82 0.93 1.48 0.40 117.82%
  QoQ % -60.67% 343.24% -9.76% -11.83% -37.16% 270.00% -
  Horiz. % 322.50% 820.00% 185.00% 205.00% 232.50% 370.00% 100.00%
P/EPS 19.56 53.96 21.28 21.82 23.19 27.47 45.21 -42.71%
  QoQ % -63.75% 153.57% -2.47% -5.91% -15.58% -39.24% -
  Horiz. % 43.26% 119.35% 47.07% 48.26% 51.29% 60.76% 100.00%
EY 5.11 1.85 4.70 4.58 4.31 3.64 2.21 74.59%
  QoQ % 176.22% -60.64% 2.62% 6.26% 18.41% 64.71% -
  Horiz. % 231.22% 83.71% 212.67% 207.24% 195.02% 164.71% 100.00%
DY 1.55 1.24 2.95 3.57 1.57 1.93 4.05 -47.19%
  QoQ % 25.00% -57.97% -17.37% 127.39% -18.65% -52.35% -
  Horiz. % 38.27% 30.62% 72.84% 88.15% 38.77% 47.65% 100.00%
P/NAPS 1.08 1.40 1.31 1.06 0.81 0.66 0.68 36.01%
  QoQ % -22.86% 6.87% 23.58% 30.86% 22.73% -2.94% -
  Horiz. % 158.82% 205.88% 192.65% 155.88% 119.12% 97.06% 100.00%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 22/01/15 12/11/14 27/08/14 29/04/14 27/01/14 14/11/13 27/08/13 -
Price 5.5000 5.1500 6.2400 4.2400 3.9100 2.8800 2.4400 -
P/RPS 1.57 2.98 0.91 0.83 1.14 1.65 0.38 156.82%
  QoQ % -47.32% 227.47% 9.64% -27.19% -30.91% 334.21% -
  Horiz. % 413.16% 784.21% 239.47% 218.42% 300.00% 434.21% 100.00%
P/EPS 23.75 49.09 26.14 22.03 28.52 30.54 42.92 -32.53%
  QoQ % -51.62% 87.80% 18.66% -22.76% -6.61% -28.84% -
  Horiz. % 55.34% 114.38% 60.90% 51.33% 66.45% 71.16% 100.00%
EY 4.21 2.04 3.83 4.54 3.51 3.27 2.33 48.19%
  QoQ % 106.37% -46.74% -15.64% 29.34% 7.34% 40.34% -
  Horiz. % 180.69% 87.55% 164.38% 194.85% 150.64% 140.34% 100.00%
DY 1.27 1.36 2.40 3.54 1.28 1.74 4.26 -55.27%
  QoQ % -6.62% -43.33% -32.20% 176.56% -26.44% -59.15% -
  Horiz. % 29.81% 31.92% 56.34% 83.10% 30.05% 40.85% 100.00%
P/NAPS 1.31 1.28 1.61 1.07 0.99 0.74 0.65 59.35%
  QoQ % 2.34% -20.50% 50.47% 8.08% 33.78% 13.85% -
  Horiz. % 201.54% 196.92% 247.69% 164.62% 152.31% 113.85% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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