Highlights

[MPI] QoQ Quarter Result on 2013-06-30 [#4]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 27-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     493.01%    YoY -     -20.16%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 322,952 316,396 330,622 326,243 286,317 295,375 318,349 0.96%
  QoQ % 2.07% -4.30% 1.34% 13.94% -3.07% -7.22% -
  Horiz. % 101.45% 99.39% 103.86% 102.48% 89.94% 92.78% 100.00%
PBT 17,221 11,970 23,798 14,083 3,975 303 2,692 245.00%
  QoQ % 43.87% -49.70% 68.98% 254.29% 1,211.88% -88.74% -
  Horiz. % 639.71% 444.65% 884.03% 523.14% 147.66% 11.26% 100.00%
Tax -4,512 -1,973 -2,544 -558 -1,964 -2,566 -1,644 96.15%
  QoQ % -128.69% 22.44% -355.91% 71.59% 23.46% -56.08% -
  Horiz. % 274.45% 120.01% 154.74% 33.94% 119.46% 156.08% 100.00%
NP 12,709 9,997 21,254 13,525 2,011 -2,263 1,048 428.64%
  QoQ % 27.13% -52.96% 57.15% 572.55% 188.86% -315.94% -
  Horiz. % 1,212.69% 953.91% 2,028.05% 1,290.55% 191.89% -215.94% 100.00%
NP to SH 10,490 8,086 17,835 10,775 1,817 -1,787 143 1,656.96%
  QoQ % 29.73% -54.66% 65.52% 493.01% 201.68% -1,349.65% -
  Horiz. % 7,335.66% 5,654.55% 12,472.03% 7,534.96% 1,270.63% -1,249.65% 100.00%
Tax Rate 26.20 % 16.48 % 10.69 % 3.96 % 49.41 % 846.86 % 61.07 % -43.15%
  QoQ % 58.98% 54.16% 169.95% -91.99% -94.17% 1,286.70% -
  Horiz. % 42.90% 26.99% 17.50% 6.48% 80.91% 1,386.70% 100.00%
Total Cost 310,243 306,399 309,368 312,718 284,306 297,638 317,301 -1.49%
  QoQ % 1.25% -0.96% -1.07% 9.99% -4.48% -6.20% -
  Horiz. % 97.78% 96.56% 97.50% 98.56% 89.60% 93.80% 100.00%
Net Worth 746,585 744,365 739,499 724,093 715,202 705,192 757,900 -1.00%
  QoQ % 0.30% 0.66% 2.13% 1.24% 1.42% -6.95% -
  Horiz. % 98.51% 98.21% 97.57% 95.54% 94.37% 93.05% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 18,900 - 9,456 - 9,664 - 11,031 43.23%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 171.34% 0.00% 85.72% 0.00% 87.61% 0.00% 100.00%
Div Payout % 180.18 % - % 53.02 % - % 531.91 % - % 7,714.29 % -91.85%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2.34% 0.00% 0.69% 0.00% 6.90% 0.00% 100.00%
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 746,585 744,365 739,499 724,093 715,202 705,192 757,900 -1.00%
  QoQ % 0.30% 0.66% 2.13% 1.24% 1.42% -6.95% -
  Horiz. % 98.51% 98.21% 97.57% 95.54% 94.37% 93.05% 100.00%
NOSH 189,009 188,925 189,130 191,559 193,297 192,150 204,285 -5.05%
  QoQ % 0.04% -0.11% -1.27% -0.90% 0.60% -5.94% -
  Horiz. % 92.52% 92.48% 92.58% 93.77% 94.62% 94.06% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.94 % 3.16 % 6.43 % 4.15 % 0.70 % -0.77 % 0.33 % 423.17%
  QoQ % 24.68% -50.86% 54.94% 492.86% 190.91% -333.33% -
  Horiz. % 1,193.94% 957.58% 1,948.48% 1,257.58% 212.12% -233.33% 100.00%
ROE 1.41 % 1.09 % 2.41 % 1.49 % 0.25 % -0.25 % 0.02 % 1,611.01%
  QoQ % 29.36% -54.77% 61.74% 496.00% 200.00% -1,350.00% -
  Horiz. % 7,050.00% 5,450.00% 12,050.00% 7,450.00% 1,250.00% -1,250.00% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 170.87 167.47 174.81 170.31 148.12 153.72 155.84 6.34%
  QoQ % 2.03% -4.20% 2.64% 14.98% -3.64% -1.36% -
  Horiz. % 109.64% 107.46% 112.17% 109.29% 95.05% 98.64% 100.00%
EPS 5.55 4.28 9.43 5.62 0.94 -0.93 0.07 1,750.49%
  QoQ % 29.67% -54.61% 67.79% 497.87% 201.08% -1,428.57% -
  Horiz. % 7,928.57% 6,114.29% 13,471.43% 8,028.57% 1,342.86% -1,328.57% 100.00%
DPS 10.00 0.00 5.00 0.00 5.00 0.00 5.40 50.86%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 185.19% 0.00% 92.59% 0.00% 92.59% 0.00% 100.00%
NAPS 3.9500 3.9400 3.9100 3.7800 3.7000 3.6700 3.7100 4.27%
  QoQ % 0.25% 0.77% 3.44% 2.16% 0.82% -1.08% -
  Horiz. % 106.47% 106.20% 105.39% 101.89% 99.73% 98.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 153.87 150.75 157.53 155.44 136.42 140.73 151.68 0.96%
  QoQ % 2.07% -4.30% 1.34% 13.94% -3.06% -7.22% -
  Horiz. % 101.44% 99.39% 103.86% 102.48% 89.94% 92.78% 100.00%
EPS 5.00 3.85 8.50 5.13 0.87 -0.85 0.07 1,626.01%
  QoQ % 29.87% -54.71% 65.69% 489.66% 202.35% -1,314.29% -
  Horiz. % 7,142.86% 5,500.00% 12,142.86% 7,328.57% 1,242.86% -1,214.29% 100.00%
DPS 9.01 0.00 4.51 0.00 4.60 0.00 5.26 43.21%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 171.29% 0.00% 85.74% 0.00% 87.45% 0.00% 100.00%
NAPS 3.5571 3.5466 3.5234 3.4500 3.4076 3.3599 3.6110 -1.00%
  QoQ % 0.30% 0.66% 2.13% 1.24% 1.42% -6.95% -
  Horiz. % 98.51% 98.22% 97.57% 95.54% 94.37% 93.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 4.2000 3.1800 2.5900 2.5700 2.5200 2.4600 2.6700 -
P/RPS 2.46 1.90 1.48 1.51 1.70 1.60 1.71 27.46%
  QoQ % 29.47% 28.38% -1.99% -11.18% 6.25% -6.43% -
  Horiz. % 143.86% 111.11% 86.55% 88.30% 99.42% 93.57% 100.00%
P/EPS 75.68 74.30 27.47 45.69 268.09 -264.52 3,814.29 -92.69%
  QoQ % 1.86% 170.48% -39.88% -82.96% 201.35% -106.93% -
  Horiz. % 1.98% 1.95% 0.72% 1.20% 7.03% -6.93% 100.00%
EY 1.32 1.35 3.64 2.19 0.37 -0.38 0.03 1,149.21%
  QoQ % -2.22% -62.91% 66.21% 491.89% 197.37% -1,366.67% -
  Horiz. % 4,400.00% 4,500.00% 12,133.33% 7,300.00% 1,233.33% -1,266.67% 100.00%
DY 2.38 0.00 1.93 0.00 1.98 0.00 2.02 11.56%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 117.82% 0.00% 95.54% 0.00% 98.02% 0.00% 100.00%
P/NAPS 1.06 0.81 0.66 0.68 0.68 0.67 0.72 29.44%
  QoQ % 30.86% 22.73% -2.94% 0.00% 1.49% -6.94% -
  Horiz. % 147.22% 112.50% 91.67% 94.44% 94.44% 93.06% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/04/14 27/01/14 14/11/13 27/08/13 03/05/13 29/01/13 20/11/12 -
Price 4.2400 3.9100 2.8800 2.4400 2.4900 2.5600 2.6300 -
P/RPS 2.48 2.33 1.65 1.43 1.68 1.67 1.69 29.16%
  QoQ % 6.44% 41.21% 15.38% -14.88% 0.60% -1.18% -
  Horiz. % 146.75% 137.87% 97.63% 84.62% 99.41% 98.82% 100.00%
P/EPS 76.40 91.36 30.54 43.38 264.89 -275.27 3,757.14 -92.57%
  QoQ % -16.37% 199.15% -29.60% -83.62% 196.23% -107.33% -
  Horiz. % 2.03% 2.43% 0.81% 1.15% 7.05% -7.33% 100.00%
EY 1.31 1.09 3.27 2.31 0.38 -0.36 0.03 1,142.89%
  QoQ % 20.18% -66.67% 41.56% 507.89% 205.56% -1,300.00% -
  Horiz. % 4,366.67% 3,633.33% 10,900.00% 7,700.00% 1,266.67% -1,200.00% 100.00%
DY 2.36 0.00 1.74 0.00 2.01 0.00 2.05 9.85%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 115.12% 0.00% 84.88% 0.00% 98.05% 0.00% 100.00%
P/NAPS 1.07 0.99 0.74 0.65 0.67 0.70 0.71 31.48%
  QoQ % 8.08% 33.78% 13.85% -2.99% -4.29% -1.41% -
  Horiz. % 150.70% 139.44% 104.23% 91.55% 94.37% 98.59% 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
 
 

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