Highlights

[MPI] QoQ Quarter Result on 2011-12-31 [#2]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 30-Jan-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     -68.42%    YoY -     -164.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 318,349 321,122 275,761 279,226 315,613 342,383 334,816 -3.30%
  QoQ % -0.86% 16.45% -1.24% -11.53% -7.82% 2.26% -
  Horiz. % 95.08% 95.91% 82.36% 83.40% 94.26% 102.26% 100.00%
PBT 2,692 6,387 -7,548 -16,405 -9,935 5,523 8,501 -53.44%
  QoQ % -57.85% 184.62% 53.99% -65.12% -279.88% -35.03% -
  Horiz. % 31.67% 75.13% -88.79% -192.98% -116.87% 64.97% 100.00%
Tax -1,644 7,459 -426 -1,120 -1,593 -957 -1,223 21.74%
  QoQ % -122.04% 1,850.94% 61.96% 29.69% -66.46% 21.75% -
  Horiz. % 134.42% -609.89% 34.83% 91.58% 130.25% 78.25% 100.00%
NP 1,048 13,846 -7,974 -17,525 -11,528 4,566 7,278 -72.43%
  QoQ % -92.43% 273.64% 54.50% -52.02% -352.47% -37.26% -
  Horiz. % 14.40% 190.24% -109.56% -240.79% -158.40% 62.74% 100.00%
NP to SH 143 13,496 -7,426 -16,210 -9,625 2,588 5,053 -90.65%
  QoQ % -98.94% 281.74% 54.19% -68.42% -471.91% -48.78% -
  Horiz. % 2.83% 267.09% -146.96% -320.80% -190.48% 51.22% 100.00%
Tax Rate 61.07 % -116.78 % - % - % - % 17.33 % 14.39 % 161.44%
  QoQ % 152.29% 0.00% 0.00% 0.00% 0.00% 20.43% -
  Horiz. % 424.39% -811.54% 0.00% 0.00% 0.00% 120.43% 100.00%
Total Cost 317,301 307,276 283,735 296,751 327,141 337,817 327,538 -2.09%
  QoQ % 3.26% 8.30% -4.39% -9.29% -3.16% 3.14% -
  Horiz. % 96.87% 93.81% 86.63% 90.60% 99.88% 103.14% 100.00%
Net Worth 757,900 724,175 715,455 730,127 753,345 745,498 762,790 -0.43%
  QoQ % 4.66% 1.22% -2.01% -3.08% 1.05% -2.27% -
  Horiz. % 99.36% 94.94% 93.79% 95.72% 98.76% 97.73% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 11,031 - 9,694 - 9,683 - 19,360 -31.20%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 56.98% 0.00% 50.07% 0.00% 50.02% 0.00% 100.00%
Div Payout % 7,714.29 % - % - % - % - % - % 383.14 % 636.07%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 2,013.44% 0.00% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 757,900 724,175 715,455 730,127 753,345 745,498 762,790 -0.43%
  QoQ % 4.66% 1.22% -2.01% -3.08% 1.05% -2.27% -
  Horiz. % 99.36% 94.94% 93.79% 95.72% 98.76% 97.73% 100.00%
NOSH 204,285 193,629 193,890 193,667 193,661 193,134 193,601 3.64%
  QoQ % 5.50% -0.13% 0.11% 0.00% 0.27% -0.24% -
  Horiz. % 105.52% 100.01% 100.15% 100.03% 100.03% 99.76% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 0.33 % 4.31 % -2.89 % -6.28 % -3.65 % 1.33 % 2.17 % -71.41%
  QoQ % -92.34% 249.13% 53.98% -72.05% -374.44% -38.71% -
  Horiz. % 15.21% 198.62% -133.18% -289.40% -168.20% 61.29% 100.00%
ROE 0.02 % 1.86 % -1.04 % -2.22 % -1.28 % 0.35 % 0.66 % -90.22%
  QoQ % -98.92% 278.85% 53.15% -73.44% -465.71% -46.97% -
  Horiz. % 3.03% 281.82% -157.58% -336.36% -193.94% 53.03% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 155.84 165.84 142.23 144.18 162.97 177.28 172.94 -6.69%
  QoQ % -6.03% 16.60% -1.35% -11.53% -8.07% 2.51% -
  Horiz. % 90.11% 95.89% 82.24% 83.37% 94.24% 102.51% 100.00%
EPS 0.07 6.97 -3.83 -8.37 -4.97 1.34 2.61 -90.98%
  QoQ % -99.00% 281.98% 54.24% -68.41% -470.90% -48.66% -
  Horiz. % 2.68% 267.05% -146.74% -320.69% -190.42% 51.34% 100.00%
DPS 5.40 0.00 5.00 0.00 5.00 0.00 10.00 -33.61%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 54.00% 0.00% 50.00% 0.00% 50.00% 0.00% 100.00%
NAPS 3.7100 3.7400 3.6900 3.7700 3.8900 3.8600 3.9400 -3.92%
  QoQ % -0.80% 1.36% -2.12% -3.08% 0.78% -2.03% -
  Horiz. % 94.16% 94.92% 93.65% 95.69% 98.73% 97.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 151.68 153.00 131.39 133.04 150.37 163.13 159.52 -3.30%
  QoQ % -0.86% 16.45% -1.24% -11.52% -7.82% 2.26% -
  Horiz. % 95.09% 95.91% 82.37% 83.40% 94.26% 102.26% 100.00%
EPS 0.07 6.43 -3.54 -7.72 -4.59 1.23 2.41 -90.49%
  QoQ % -98.91% 281.64% 54.15% -68.19% -473.17% -48.96% -
  Horiz. % 2.90% 266.80% -146.89% -320.33% -190.46% 51.04% 100.00%
DPS 5.26 0.00 4.62 0.00 4.61 0.00 9.22 -31.14%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 57.05% 0.00% 50.11% 0.00% 50.00% 0.00% 100.00%
NAPS 3.6110 3.4504 3.4088 3.4787 3.5893 3.5520 3.6343 -0.43%
  QoQ % 4.65% 1.22% -2.01% -3.08% 1.05% -2.26% -
  Horiz. % 99.36% 94.94% 93.80% 95.72% 98.76% 97.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.6700 2.9900 3.1000 2.7700 3.0100 4.5000 5.4100 -
P/RPS 1.71 1.80 2.18 1.92 1.85 2.54 3.13 -33.10%
  QoQ % -5.00% -17.43% 13.54% 3.78% -27.17% -18.85% -
  Horiz. % 54.63% 57.51% 69.65% 61.34% 59.11% 81.15% 100.00%
P/EPS 3,814.29 42.90 -80.94 -33.09 -60.56 335.82 207.28 593.32%
  QoQ % 8,791.12% 153.00% -144.61% 45.36% -118.03% 62.01% -
  Horiz. % 1,840.16% 20.70% -39.05% -15.96% -29.22% 162.01% 100.00%
EY 0.03 2.33 -1.24 -3.02 -1.65 0.30 0.48 -84.17%
  QoQ % -98.71% 287.90% 58.94% -83.03% -650.00% -37.50% -
  Horiz. % 6.25% 485.42% -258.33% -629.17% -343.75% 62.50% 100.00%
DY 2.02 0.00 1.61 0.00 1.66 0.00 1.85 6.02%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 109.19% 0.00% 87.03% 0.00% 89.73% 0.00% 100.00%
P/NAPS 0.72 0.80 0.84 0.73 0.77 1.17 1.37 -34.80%
  QoQ % -10.00% -4.76% 15.07% -5.19% -34.19% -14.60% -
  Horiz. % 52.55% 58.39% 61.31% 53.28% 56.20% 85.40% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 28/08/12 26/04/12 30/01/12 08/11/11 16/08/11 26/04/11 -
Price 2.6300 2.6400 2.9700 3.6800 3.2100 3.7700 5.4000 -
P/RPS 1.69 1.59 2.09 2.55 1.97 2.13 3.12 -33.48%
  QoQ % 6.29% -23.92% -18.04% 29.44% -7.51% -31.73% -
  Horiz. % 54.17% 50.96% 66.99% 81.73% 63.14% 68.27% 100.00%
P/EPS 3,757.14 37.88 -77.55 -43.97 -64.59 281.34 206.90 587.23%
  QoQ % 9,818.53% 148.85% -76.37% 31.92% -122.96% 35.98% -
  Horiz. % 1,815.92% 18.31% -37.48% -21.25% -31.22% 135.98% 100.00%
EY 0.03 2.64 -1.29 -2.27 -1.55 0.36 0.48 -84.17%
  QoQ % -98.86% 304.65% 43.17% -46.45% -530.56% -25.00% -
  Horiz. % 6.25% 550.00% -268.75% -472.92% -322.92% 75.00% 100.00%
DY 2.05 0.00 1.68 0.00 1.56 0.00 1.85 7.06%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 110.81% 0.00% 90.81% 0.00% 84.32% 0.00% 100.00%
P/NAPS 0.71 0.71 0.80 0.98 0.83 0.98 1.37 -35.40%
  QoQ % 0.00% -11.25% -18.37% 18.07% -15.31% -28.47% -
  Horiz. % 51.82% 51.82% 58.39% 71.53% 60.58% 71.53% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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