Highlights

[MPI] QoQ Quarter Result on 2010-12-31 [#2]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 25-Jan-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     -2.11%    YoY -     -1.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 315,613 342,383 334,816 367,598 370,450 373,627 353,686 -7.31%
  QoQ % -7.82% 2.26% -8.92% -0.77% -0.85% 5.64% -
  Horiz. % 89.24% 96.80% 94.66% 103.93% 104.74% 105.64% 100.00%
PBT -9,935 5,523 8,501 34,844 34,790 -7,494 37,895 -
  QoQ % -279.88% -35.03% -75.60% 0.16% 564.24% -119.78% -
  Horiz. % -26.22% 14.57% 22.43% 91.95% 91.81% -19.78% 100.00%
Tax -1,593 -957 -1,223 -2,848 -3,632 50,131 -3,760 -43.56%
  QoQ % -66.46% 21.75% 57.06% 21.59% -107.25% 1,433.27% -
  Horiz. % 42.37% 25.45% 32.53% 75.74% 96.60% -1,333.27% 100.00%
NP -11,528 4,566 7,278 31,996 31,158 42,637 34,135 -
  QoQ % -352.47% -37.26% -77.25% 2.69% -26.92% 24.91% -
  Horiz. % -33.77% 13.38% 21.32% 93.73% 91.28% 124.91% 100.00%
NP to SH -9,625 2,588 5,053 25,291 25,836 34,780 27,137 -
  QoQ % -471.91% -48.78% -80.02% -2.11% -25.72% 28.16% -
  Horiz. % -35.47% 9.54% 18.62% 93.20% 95.21% 128.16% 100.00%
Tax Rate - % 17.33 % 14.39 % 8.17 % 10.44 % - % 9.92 % -
  QoQ % 0.00% 20.43% 76.13% -21.74% 0.00% 0.00% -
  Horiz. % 0.00% 174.70% 145.06% 82.36% 105.24% 0.00% 100.00%
Total Cost 327,141 337,817 327,538 335,602 339,292 330,990 319,551 1.58%
  QoQ % -3.16% 3.14% -2.40% -1.09% 2.51% 3.58% -
  Horiz. % 102.38% 105.72% 102.50% 105.02% 106.18% 103.58% 100.00%
Net Worth 753,345 745,498 762,790 759,699 755,985 740,414 733,010 1.84%
  QoQ % 1.05% -2.27% 0.41% 0.49% 2.10% 1.01% -
  Horiz. % 102.77% 101.70% 104.06% 103.64% 103.13% 101.01% 100.00%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div 9,683 - 19,360 - 19,484 - 29,242 -52.10%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 33.11% 0.00% 66.21% 0.00% 66.63% 0.00% 100.00%
Div Payout % - % - % 383.14 % - % 75.41 % - % 107.76 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 0.00% 355.55% 0.00% 69.98% 0.00% 100.00%
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 753,345 745,498 762,790 759,699 755,985 740,414 733,010 1.84%
  QoQ % 1.05% -2.27% 0.41% 0.49% 2.10% 1.01% -
  Horiz. % 102.77% 101.70% 104.06% 103.64% 103.13% 101.01% 100.00%
NOSH 193,661 193,134 193,601 193,800 194,841 194,845 194,949 -0.44%
  QoQ % 0.27% -0.24% -0.10% -0.53% -0.00% -0.05% -
  Horiz. % 99.34% 99.07% 99.31% 99.41% 99.94% 99.95% 100.00%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin -3.65 % 1.33 % 2.17 % 8.70 % 8.41 % 11.41 % 9.65 % -
  QoQ % -374.44% -38.71% -75.06% 3.45% -26.29% 18.24% -
  Horiz. % -37.82% 13.78% 22.49% 90.16% 87.15% 118.24% 100.00%
ROE -1.28 % 0.35 % 0.66 % 3.33 % 3.42 % 4.70 % 3.70 % -
  QoQ % -465.71% -46.97% -80.18% -2.63% -27.23% 27.03% -
  Horiz. % -34.59% 9.46% 17.84% 90.00% 92.43% 127.03% 100.00%
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 162.97 177.28 172.94 189.68 190.13 191.76 181.42 -6.89%
  QoQ % -8.07% 2.51% -8.83% -0.24% -0.85% 5.70% -
  Horiz. % 89.83% 97.72% 95.33% 104.55% 104.80% 105.70% 100.00%
EPS -4.97 1.34 2.61 13.05 13.26 17.85 13.92 -
  QoQ % -470.90% -48.66% -80.00% -1.58% -25.71% 28.23% -
  Horiz. % -35.70% 9.63% 18.75% 93.75% 95.26% 128.23% 100.00%
DPS 5.00 0.00 10.00 0.00 10.00 0.00 15.00 -51.89%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 33.33% 0.00% 66.67% 0.00% 66.67% 0.00% 100.00%
NAPS 3.8900 3.8600 3.9400 3.9200 3.8800 3.8000 3.7600 2.29%
  QoQ % 0.78% -2.03% 0.51% 1.03% 2.11% 1.06% -
  Horiz. % 103.46% 102.66% 104.79% 104.26% 103.19% 101.06% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 150.37 163.13 159.52 175.14 176.50 178.02 168.51 -7.31%
  QoQ % -7.82% 2.26% -8.92% -0.77% -0.85% 5.64% -
  Horiz. % 89.24% 96.81% 94.67% 103.93% 104.74% 105.64% 100.00%
EPS -4.59 1.23 2.41 12.05 12.31 16.57 12.93 -
  QoQ % -473.17% -48.96% -80.00% -2.11% -25.71% 28.15% -
  Horiz. % -35.50% 9.51% 18.64% 93.19% 95.20% 128.15% 100.00%
DPS 4.61 0.00 9.22 0.00 9.28 0.00 13.93 -52.12%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 33.09% 0.00% 66.19% 0.00% 66.62% 0.00% 100.00%
NAPS 3.5893 3.5520 3.6343 3.6196 3.6019 3.5277 3.4925 1.84%
  QoQ % 1.05% -2.26% 0.41% 0.49% 2.10% 1.01% -
  Horiz. % 102.77% 101.70% 104.06% 103.64% 103.13% 101.01% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 3.0100 4.5000 5.4100 5.6900 5.8500 6.1800 6.5600 -
P/RPS 1.85 2.54 3.13 3.00 3.08 3.22 3.62 -36.05%
  QoQ % -27.17% -18.85% 4.33% -2.60% -4.35% -11.05% -
  Horiz. % 51.10% 70.17% 86.46% 82.87% 85.08% 88.95% 100.00%
P/EPS -60.56 335.82 207.28 43.60 44.12 34.62 47.13 -
  QoQ % -118.03% 62.01% 375.41% -1.18% 27.44% -26.54% -
  Horiz. % -128.50% 712.54% 439.80% 92.51% 93.61% 73.46% 100.00%
EY -1.65 0.30 0.48 2.29 2.27 2.89 2.12 -
  QoQ % -650.00% -37.50% -79.04% 0.88% -21.45% 36.32% -
  Horiz. % -77.83% 14.15% 22.64% 108.02% 107.08% 136.32% 100.00%
DY 1.66 0.00 1.85 0.00 1.71 0.00 2.29 -19.29%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 72.49% 0.00% 80.79% 0.00% 74.67% 0.00% 100.00%
P/NAPS 0.77 1.17 1.37 1.45 1.51 1.63 1.74 -41.90%
  QoQ % -34.19% -14.60% -5.52% -3.97% -7.36% -6.32% -
  Horiz. % 44.25% 67.24% 78.74% 83.33% 86.78% 93.68% 100.00%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 08/11/11 16/08/11 26/04/11 25/01/11 16/11/10 23/08/10 25/05/10 -
Price 3.2100 3.7700 5.4000 5.5100 5.7500 5.9800 6.0000 -
P/RPS 1.97 2.13 3.12 2.90 3.02 3.12 3.31 -29.22%
  QoQ % -7.51% -31.73% 7.59% -3.97% -3.21% -5.74% -
  Horiz. % 59.52% 64.35% 94.26% 87.61% 91.24% 94.26% 100.00%
P/EPS -64.59 281.34 206.90 42.22 43.36 33.50 43.10 -
  QoQ % -122.96% 35.98% 390.05% -2.63% 29.43% -22.27% -
  Horiz. % -149.86% 652.76% 480.05% 97.96% 100.60% 77.73% 100.00%
EY -1.55 0.36 0.48 2.37 2.31 2.98 2.32 -
  QoQ % -530.56% -25.00% -79.75% 2.60% -22.48% 28.45% -
  Horiz. % -66.81% 15.52% 20.69% 102.16% 99.57% 128.45% 100.00%
DY 1.56 0.00 1.85 0.00 1.74 0.00 2.50 -26.96%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 62.40% 0.00% 74.00% 0.00% 69.60% 0.00% 100.00%
P/NAPS 0.83 0.98 1.37 1.41 1.48 1.57 1.60 -35.41%
  QoQ % -15.31% -28.47% -2.84% -4.73% -5.73% -1.87% -
  Horiz. % 51.87% 61.25% 85.62% 88.12% 92.50% 98.13% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers