Highlights

[MPI] QoQ Quarter Result on 2014-09-30 [#1]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 12-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     127.97%    YoY -     11.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 372,806 351,270 338,294 327,720 321,870 322,952 316,396 11.59%
  QoQ % 6.13% 3.84% 3.23% 1.82% -0.34% 2.07% -
  Horiz. % 117.83% 111.02% 106.92% 103.58% 101.73% 102.07% 100.00%
PBT 47,190 43,763 35,275 26,758 11,828 17,221 11,970 150.19%
  QoQ % 7.83% 24.06% 31.83% 126.23% -31.32% 43.87% -
  Horiz. % 394.24% 365.61% 294.70% 223.54% 98.81% 143.87% 100.00%
Tax -8,638 -7,389 -9,190 -5,159 -2,143 -4,512 -1,973 168.35%
  QoQ % -16.90% 19.60% -78.14% -140.74% 52.50% -128.69% -
  Horiz. % 437.81% 374.51% 465.79% 261.48% 108.62% 228.69% 100.00%
NP 38,552 36,374 26,085 21,599 9,685 12,709 9,997 146.52%
  QoQ % 5.99% 39.44% 20.77% 123.01% -23.79% 27.13% -
  Horiz. % 385.64% 363.85% 260.93% 216.05% 96.88% 127.13% 100.00%
NP to SH 34,320 30,177 24,062 19,909 8,733 10,490 8,086 162.84%
  QoQ % 13.73% 25.41% 20.86% 127.97% -16.75% 29.73% -
  Horiz. % 424.44% 373.20% 297.58% 246.22% 108.00% 129.73% 100.00%
Tax Rate 18.30 % 16.88 % 26.05 % 19.28 % 18.12 % 26.20 % 16.48 % 7.25%
  QoQ % 8.41% -35.20% 35.11% 6.40% -30.84% 58.98% -
  Horiz. % 111.04% 102.43% 158.07% 116.99% 109.95% 158.98% 100.00%
Total Cost 334,254 314,896 312,209 306,121 312,185 310,243 306,399 5.99%
  QoQ % 6.15% 0.86% 1.99% -1.94% 0.63% 1.25% -
  Horiz. % 109.09% 102.77% 101.90% 99.91% 101.89% 101.25% 100.00%
Net Worth 858,474 837,511 795,736 764,854 731,530 746,585 744,365 10.00%
  QoQ % 2.50% 5.25% 4.04% 4.56% -2.02% 0.30% -
  Horiz. % 115.33% 112.51% 106.90% 102.75% 98.28% 100.30% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div - 24,688 - 13,285 - 18,900 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 130.62% 0.00% 70.29% 0.00% 100.00% -
Div Payout % - % 81.81 % - % 66.73 % - % 180.18 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 45.40% 0.00% 37.04% 0.00% 100.00% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 858,474 837,511 795,736 764,854 731,530 746,585 744,365 10.00%
  QoQ % 2.50% 5.25% 4.04% 4.56% -2.02% 0.30% -
  Horiz. % 115.33% 112.51% 106.90% 102.75% 98.28% 100.30% 100.00%
NOSH 189,928 189,911 189,913 189,790 189,025 189,009 188,925 0.35%
  QoQ % 0.01% -0.00% 0.06% 0.40% 0.01% 0.04% -
  Horiz. % 100.53% 100.52% 100.52% 100.46% 100.05% 100.04% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 10.34 % 10.35 % 7.71 % 6.59 % 3.01 % 3.94 % 3.16 % 120.88%
  QoQ % -0.10% 34.24% 17.00% 118.94% -23.60% 24.68% -
  Horiz. % 327.22% 327.53% 243.99% 208.54% 95.25% 124.68% 100.00%
ROE 4.00 % 3.60 % 3.02 % 2.60 % 1.19 % 1.41 % 1.09 % 138.48%
  QoQ % 11.11% 19.21% 16.15% 118.49% -15.60% 29.36% -
  Horiz. % 366.97% 330.28% 277.06% 238.53% 109.17% 129.36% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 196.29 184.96 178.13 172.67 170.28 170.87 167.47 11.20%
  QoQ % 6.13% 3.83% 3.16% 1.40% -0.35% 2.03% -
  Horiz. % 117.21% 110.44% 106.37% 103.11% 101.68% 102.03% 100.00%
EPS 18.07 15.89 12.67 10.49 4.62 5.55 4.28 161.91%
  QoQ % 13.72% 25.41% 20.78% 127.06% -16.76% 29.67% -
  Horiz. % 422.20% 371.26% 296.03% 245.09% 107.94% 129.67% 100.00%
DPS 0.00 13.00 0.00 7.00 0.00 10.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 130.00% 0.00% 70.00% 0.00% 100.00% -
NAPS 4.5200 4.4100 4.1900 4.0300 3.8700 3.9500 3.9400 9.62%
  QoQ % 2.49% 5.25% 3.97% 4.13% -2.03% 0.25% -
  Horiz. % 114.72% 111.93% 106.35% 102.28% 98.22% 100.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 177.62 167.36 161.18 156.14 153.36 153.87 150.75 11.59%
  QoQ % 6.13% 3.83% 3.23% 1.81% -0.33% 2.07% -
  Horiz. % 117.82% 111.02% 106.92% 103.58% 101.73% 102.07% 100.00%
EPS 16.35 14.38 11.46 9.49 4.16 5.00 3.85 162.94%
  QoQ % 13.70% 25.48% 20.76% 128.12% -16.80% 29.87% -
  Horiz. % 424.68% 373.51% 297.66% 246.49% 108.05% 129.87% 100.00%
DPS 0.00 11.76 0.00 6.33 0.00 9.01 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 130.52% 0.00% 70.26% 0.00% 100.00% -
NAPS 4.0902 3.9904 3.7913 3.6442 3.4854 3.5571 3.5466 10.00%
  QoQ % 2.50% 5.25% 4.04% 4.56% -2.02% 0.30% -
  Horiz. % 115.33% 112.51% 106.90% 102.75% 98.27% 100.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 6.6600 7.0000 4.5300 5.6600 5.0800 4.2000 3.1800 -
P/RPS 3.39 3.78 2.54 3.28 2.98 2.46 1.90 47.26%
  QoQ % -10.32% 48.82% -22.56% 10.07% 21.14% 29.47% -
  Horiz. % 178.42% 198.95% 133.68% 172.63% 156.84% 129.47% 100.00%
P/EPS 36.86 44.05 35.75 53.96 109.96 75.68 74.30 -37.41%
  QoQ % -16.32% 23.22% -33.75% -50.93% 45.30% 1.86% -
  Horiz. % 49.61% 59.29% 48.12% 72.62% 147.99% 101.86% 100.00%
EY 2.71 2.27 2.80 1.85 0.91 1.32 1.35 59.34%
  QoQ % 19.38% -18.93% 51.35% 103.30% -31.06% -2.22% -
  Horiz. % 200.74% 168.15% 207.41% 137.04% 67.41% 97.78% 100.00%
DY 0.00 1.86 0.00 1.24 0.00 2.38 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 78.15% 0.00% 52.10% 0.00% 100.00% -
P/NAPS 1.47 1.59 1.08 1.40 1.31 1.06 0.81 48.95%
  QoQ % -7.55% 47.22% -22.86% 6.87% 23.58% 30.86% -
  Horiz. % 181.48% 196.30% 133.33% 172.84% 161.73% 130.86% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 29/04/15 22/01/15 12/11/14 27/08/14 29/04/14 27/01/14 -
Price 6.4200 6.5500 5.5000 5.1500 6.2400 4.2400 3.9100 -
P/RPS 3.27 3.54 3.09 2.98 3.66 2.48 2.33 25.43%
  QoQ % -7.63% 14.56% 3.69% -18.58% 47.58% 6.44% -
  Horiz. % 140.34% 151.93% 132.62% 127.90% 157.08% 106.44% 100.00%
P/EPS 35.53 41.22 43.41 49.09 135.06 76.40 91.36 -46.81%
  QoQ % -13.80% -5.04% -11.57% -63.65% 76.78% -16.37% -
  Horiz. % 38.89% 45.12% 47.52% 53.73% 147.83% 83.63% 100.00%
EY 2.81 2.43 2.30 2.04 0.74 1.31 1.09 88.34%
  QoQ % 15.64% 5.65% 12.75% 175.68% -43.51% 20.18% -
  Horiz. % 257.80% 222.94% 211.01% 187.16% 67.89% 120.18% 100.00%
DY 0.00 1.98 0.00 1.36 0.00 2.36 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 83.90% 0.00% 57.63% 0.00% 100.00% -
P/NAPS 1.42 1.49 1.31 1.28 1.61 1.07 0.99 27.27%
  QoQ % -4.70% 13.74% 2.34% -20.50% 50.47% 8.08% -
  Horiz. % 143.43% 150.51% 132.32% 129.29% 162.63% 108.08% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 
Partners & Brokers