Highlights

[MPI] QoQ Quarter Result on 2013-09-30 [#1]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 14-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     65.52%    YoY -     12,372.03%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 321,870 322,952 316,396 330,622 326,243 286,317 295,375 5.91%
  QoQ % -0.34% 2.07% -4.30% 1.34% 13.94% -3.07% -
  Horiz. % 108.97% 109.34% 107.12% 111.93% 110.45% 96.93% 100.00%
PBT 11,828 17,221 11,970 23,798 14,083 3,975 303 1,058.49%
  QoQ % -31.32% 43.87% -49.70% 68.98% 254.29% 1,211.88% -
  Horiz. % 3,903.63% 5,683.50% 3,950.50% 7,854.12% 4,647.85% 1,311.88% 100.00%
Tax -2,143 -4,512 -1,973 -2,544 -558 -1,964 -2,566 -11.35%
  QoQ % 52.50% -128.69% 22.44% -355.91% 71.59% 23.46% -
  Horiz. % 83.52% 175.84% 76.89% 99.14% 21.75% 76.54% 100.00%
NP 9,685 12,709 9,997 21,254 13,525 2,011 -2,263 -
  QoQ % -23.79% 27.13% -52.96% 57.15% 572.55% 188.86% -
  Horiz. % -427.97% -561.60% -441.76% -939.20% -597.66% -88.86% 100.00%
NP to SH 8,733 10,490 8,086 17,835 10,775 1,817 -1,787 -
  QoQ % -16.75% 29.73% -54.66% 65.52% 493.01% 201.68% -
  Horiz. % -488.70% -587.02% -452.49% -998.04% -602.97% -101.68% 100.00%
Tax Rate 18.12 % 26.20 % 16.48 % 10.69 % 3.96 % 49.41 % 846.86 % -92.35%
  QoQ % -30.84% 58.98% 54.16% 169.95% -91.99% -94.17% -
  Horiz. % 2.14% 3.09% 1.95% 1.26% 0.47% 5.83% 100.00%
Total Cost 312,185 310,243 306,399 309,368 312,718 284,306 297,638 3.24%
  QoQ % 0.63% 1.25% -0.96% -1.07% 9.99% -4.48% -
  Horiz. % 104.89% 104.24% 102.94% 103.94% 105.07% 95.52% 100.00%
Net Worth 731,530 746,585 744,365 739,499 724,093 715,202 705,192 2.48%
  QoQ % -2.02% 0.30% 0.66% 2.13% 1.24% 1.42% -
  Horiz. % 103.73% 105.87% 105.55% 104.86% 102.68% 101.42% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div - 18,900 - 9,456 - 9,664 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 195.56% 0.00% 97.84% 0.00% 100.00% -
Div Payout % - % 180.18 % - % 53.02 % - % 531.91 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 33.87% 0.00% 9.97% 0.00% 100.00% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 731,530 746,585 744,365 739,499 724,093 715,202 705,192 2.48%
  QoQ % -2.02% 0.30% 0.66% 2.13% 1.24% 1.42% -
  Horiz. % 103.73% 105.87% 105.55% 104.86% 102.68% 101.42% 100.00%
NOSH 189,025 189,009 188,925 189,130 191,559 193,297 192,150 -1.09%
  QoQ % 0.01% 0.04% -0.11% -1.27% -0.90% 0.60% -
  Horiz. % 98.37% 98.37% 98.32% 98.43% 99.69% 100.60% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 3.01 % 3.94 % 3.16 % 6.43 % 4.15 % 0.70 % -0.77 % -
  QoQ % -23.60% 24.68% -50.86% 54.94% 492.86% 190.91% -
  Horiz. % -390.91% -511.69% -410.39% -835.06% -538.96% -90.91% 100.00%
ROE 1.19 % 1.41 % 1.09 % 2.41 % 1.49 % 0.25 % -0.25 % -
  QoQ % -15.60% 29.36% -54.77% 61.74% 496.00% 200.00% -
  Horiz. % -476.00% -564.00% -436.00% -964.00% -596.00% -100.00% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 170.28 170.87 167.47 174.81 170.31 148.12 153.72 7.08%
  QoQ % -0.35% 2.03% -4.20% 2.64% 14.98% -3.64% -
  Horiz. % 110.77% 111.16% 108.94% 113.72% 110.79% 96.36% 100.00%
EPS 4.62 5.55 4.28 9.43 5.62 0.94 -0.93 -
  QoQ % -16.76% 29.67% -54.61% 67.79% 497.87% 201.08% -
  Horiz. % -496.77% -596.77% -460.22% -1,013.98% -604.30% -101.08% 100.00%
DPS 0.00 10.00 0.00 5.00 0.00 5.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 200.00% 0.00% 100.00% 0.00% 100.00% -
NAPS 3.8700 3.9500 3.9400 3.9100 3.7800 3.7000 3.6700 3.61%
  QoQ % -2.03% 0.25% 0.77% 3.44% 2.16% 0.82% -
  Horiz. % 105.45% 107.63% 107.36% 106.54% 103.00% 100.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 153.36 153.87 150.75 157.53 155.44 136.42 140.73 5.91%
  QoQ % -0.33% 2.07% -4.30% 1.34% 13.94% -3.06% -
  Horiz. % 108.97% 109.34% 107.12% 111.94% 110.45% 96.94% 100.00%
EPS 4.16 5.00 3.85 8.50 5.13 0.87 -0.85 -
  QoQ % -16.80% 29.87% -54.71% 65.69% 489.66% 202.35% -
  Horiz. % -489.41% -588.24% -452.94% -1,000.00% -603.53% -102.35% 100.00%
DPS 0.00 9.01 0.00 4.51 0.00 4.60 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 195.87% 0.00% 98.04% 0.00% 100.00% -
NAPS 3.4854 3.5571 3.5466 3.5234 3.4500 3.4076 3.3599 2.48%
  QoQ % -2.02% 0.30% 0.66% 2.13% 1.24% 1.42% -
  Horiz. % 103.74% 105.87% 105.56% 104.87% 102.68% 101.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 5.0800 4.2000 3.1800 2.5900 2.5700 2.5200 2.4600 -
P/RPS 2.98 2.46 1.90 1.48 1.51 1.70 1.60 51.55%
  QoQ % 21.14% 29.47% 28.38% -1.99% -11.18% 6.25% -
  Horiz. % 186.25% 153.75% 118.75% 92.50% 94.38% 106.25% 100.00%
P/EPS 109.96 75.68 74.30 27.47 45.69 268.09 -264.52 -
  QoQ % 45.30% 1.86% 170.48% -39.88% -82.96% 201.35% -
  Horiz. % -41.57% -28.61% -28.09% -10.38% -17.27% -101.35% 100.00%
EY 0.91 1.32 1.35 3.64 2.19 0.37 -0.38 -
  QoQ % -31.06% -2.22% -62.91% 66.21% 491.89% 197.37% -
  Horiz. % -239.47% -347.37% -355.26% -957.89% -576.32% -97.37% 100.00%
DY 0.00 2.38 0.00 1.93 0.00 1.98 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 120.20% 0.00% 97.47% 0.00% 100.00% -
P/NAPS 1.31 1.06 0.81 0.66 0.68 0.68 0.67 56.55%
  QoQ % 23.58% 30.86% 22.73% -2.94% 0.00% 1.49% -
  Horiz. % 195.52% 158.21% 120.90% 98.51% 101.49% 101.49% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 29/04/14 27/01/14 14/11/13 27/08/13 03/05/13 29/01/13 -
Price 6.2400 4.2400 3.9100 2.8800 2.4400 2.4900 2.5600 -
P/RPS 3.66 2.48 2.33 1.65 1.43 1.68 1.67 68.97%
  QoQ % 47.58% 6.44% 41.21% 15.38% -14.88% 0.60% -
  Horiz. % 219.16% 148.50% 139.52% 98.80% 85.63% 100.60% 100.00%
P/EPS 135.06 76.40 91.36 30.54 43.38 264.89 -275.27 -
  QoQ % 76.78% -16.37% 199.15% -29.60% -83.62% 196.23% -
  Horiz. % -49.06% -27.75% -33.19% -11.09% -15.76% -96.23% 100.00%
EY 0.74 1.31 1.09 3.27 2.31 0.38 -0.36 -
  QoQ % -43.51% 20.18% -66.67% 41.56% 507.89% 205.56% -
  Horiz. % -205.56% -363.89% -302.78% -908.33% -641.67% -105.56% 100.00%
DY 0.00 2.36 0.00 1.74 0.00 2.01 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 117.41% 0.00% 86.57% 0.00% 100.00% -
P/NAPS 1.61 1.07 0.99 0.74 0.65 0.67 0.70 74.51%
  QoQ % 50.47% 8.08% 33.78% 13.85% -2.99% -4.29% -
  Horiz. % 230.00% 152.86% 141.43% 105.71% 92.86% 95.71% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

492  265  648  1050 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.21+0.01 
 MTRONIC 0.12+0.01 
 MTRONIC-WA 0.075+0.005 
 KANGER 0.180.00 
 HIAPTEK 0.285+0.005 
 NETX 0.15+0.005 
 TNLOGIS 0.95+0.115 
 IRIS 0.36+0.01 
 EAH 0.035+0.005 
 VIVOCOM 1.05-0.09 

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