Highlights

[MPI] QoQ Quarter Result on 2012-12-31 [#2]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 29-Jan-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     -1,349.65%    YoY -     88.98%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 330,622 326,243 286,317 295,375 318,349 321,122 275,761 12.85%
  QoQ % 1.34% 13.94% -3.07% -7.22% -0.86% 16.45% -
  Horiz. % 119.89% 118.31% 103.83% 107.11% 115.44% 116.45% 100.00%
PBT 23,798 14,083 3,975 303 2,692 6,387 -7,548 -
  QoQ % 68.98% 254.29% 1,211.88% -88.74% -57.85% 184.62% -
  Horiz. % -315.29% -186.58% -52.66% -4.01% -35.67% -84.62% 100.00%
Tax -2,544 -558 -1,964 -2,566 -1,644 7,459 -426 228.80%
  QoQ % -355.91% 71.59% 23.46% -56.08% -122.04% 1,850.94% -
  Horiz. % 597.18% 130.99% 461.03% 602.35% 385.92% -1,750.94% 100.00%
NP 21,254 13,525 2,011 -2,263 1,048 13,846 -7,974 -
  QoQ % 57.15% 572.55% 188.86% -315.94% -92.43% 273.64% -
  Horiz. % -266.54% -169.61% -25.22% 28.38% -13.14% -173.64% 100.00%
NP to SH 17,835 10,775 1,817 -1,787 143 13,496 -7,426 -
  QoQ % 65.52% 493.01% 201.68% -1,349.65% -98.94% 281.74% -
  Horiz. % -240.17% -145.10% -24.47% 24.06% -1.93% -181.74% 100.00%
Tax Rate 10.69 % 3.96 % 49.41 % 846.86 % 61.07 % -116.78 % - % -
  QoQ % 169.95% -91.99% -94.17% 1,286.70% 152.29% 0.00% -
  Horiz. % -9.15% -3.39% -42.31% -725.18% -52.29% 100.00% -
Total Cost 309,368 312,718 284,306 297,638 317,301 307,276 283,735 5.93%
  QoQ % -1.07% 9.99% -4.48% -6.20% 3.26% 8.30% -
  Horiz. % 109.03% 110.21% 100.20% 104.90% 111.83% 108.30% 100.00%
Net Worth 739,499 724,093 715,202 705,192 757,900 724,175 715,455 2.23%
  QoQ % 2.13% 1.24% 1.42% -6.95% 4.66% 1.22% -
  Horiz. % 103.36% 101.21% 99.96% 98.57% 105.93% 101.22% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 9,456 - 9,664 - 11,031 - 9,694 -1.64%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 97.55% 0.00% 99.69% 0.00% 113.79% 0.00% 100.00%
Div Payout % 53.02 % - % 531.91 % - % 7,714.29 % - % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.69% 0.00% 6.90% 0.00% 100.00% - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 739,499 724,093 715,202 705,192 757,900 724,175 715,455 2.23%
  QoQ % 2.13% 1.24% 1.42% -6.95% 4.66% 1.22% -
  Horiz. % 103.36% 101.21% 99.96% 98.57% 105.93% 101.22% 100.00%
NOSH 189,130 191,559 193,297 192,150 204,285 193,629 193,890 -1.64%
  QoQ % -1.27% -0.90% 0.60% -5.94% 5.50% -0.13% -
  Horiz. % 97.55% 98.80% 99.69% 99.10% 105.36% 99.87% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.43 % 4.15 % 0.70 % -0.77 % 0.33 % 4.31 % -2.89 % -
  QoQ % 54.94% 492.86% 190.91% -333.33% -92.34% 249.13% -
  Horiz. % -222.49% -143.60% -24.22% 26.64% -11.42% -149.13% 100.00%
ROE 2.41 % 1.49 % 0.25 % -0.25 % 0.02 % 1.86 % -1.04 % -
  QoQ % 61.74% 496.00% 200.00% -1,350.00% -98.92% 278.85% -
  Horiz. % -231.73% -143.27% -24.04% 24.04% -1.92% -178.85% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 174.81 170.31 148.12 153.72 155.84 165.84 142.23 14.73%
  QoQ % 2.64% 14.98% -3.64% -1.36% -6.03% 16.60% -
  Horiz. % 122.91% 119.74% 104.14% 108.08% 109.57% 116.60% 100.00%
EPS 9.43 5.62 0.94 -0.93 0.07 6.97 -3.83 -
  QoQ % 67.79% 497.87% 201.08% -1,428.57% -99.00% 281.98% -
  Horiz. % -246.21% -146.74% -24.54% 24.28% -1.83% -181.98% 100.00%
DPS 5.00 0.00 5.00 0.00 5.40 0.00 5.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 0.00% 100.00% 0.00% 108.00% 0.00% 100.00%
NAPS 3.9100 3.7800 3.7000 3.6700 3.7100 3.7400 3.6900 3.93%
  QoQ % 3.44% 2.16% 0.82% -1.08% -0.80% 1.36% -
  Horiz. % 105.96% 102.44% 100.27% 99.46% 100.54% 101.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 157.53 155.44 136.42 140.73 151.68 153.00 131.39 12.85%
  QoQ % 1.34% 13.94% -3.06% -7.22% -0.86% 16.45% -
  Horiz. % 119.89% 118.30% 103.83% 107.11% 115.44% 116.45% 100.00%
EPS 8.50 5.13 0.87 -0.85 0.07 6.43 -3.54 -
  QoQ % 65.69% 489.66% 202.35% -1,314.29% -98.91% 281.64% -
  Horiz. % -240.11% -144.92% -24.58% 24.01% -1.98% -181.64% 100.00%
DPS 4.51 0.00 4.60 0.00 5.26 0.00 4.62 -1.59%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 97.62% 0.00% 99.57% 0.00% 113.85% 0.00% 100.00%
NAPS 3.5234 3.4500 3.4076 3.3599 3.6110 3.4504 3.4088 2.23%
  QoQ % 2.13% 1.24% 1.42% -6.95% 4.65% 1.22% -
  Horiz. % 103.36% 101.21% 99.96% 98.57% 105.93% 101.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.5900 2.5700 2.5200 2.4600 2.6700 2.9900 3.1000 -
P/RPS 1.48 1.51 1.70 1.60 1.71 1.80 2.18 -22.74%
  QoQ % -1.99% -11.18% 6.25% -6.43% -5.00% -17.43% -
  Horiz. % 67.89% 69.27% 77.98% 73.39% 78.44% 82.57% 100.00%
P/EPS 27.47 45.69 268.09 -264.52 3,814.29 42.90 -80.94 -
  QoQ % -39.88% -82.96% 201.35% -106.93% 8,791.12% 153.00% -
  Horiz. % -33.94% -56.45% -331.22% 326.81% -4,712.49% -53.00% 100.00%
EY 3.64 2.19 0.37 -0.38 0.03 2.33 -1.24 -
  QoQ % 66.21% 491.89% 197.37% -1,366.67% -98.71% 287.90% -
  Horiz. % -293.55% -176.61% -29.84% 30.65% -2.42% -187.90% 100.00%
DY 1.93 0.00 1.98 0.00 2.02 0.00 1.61 12.83%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 119.88% 0.00% 122.98% 0.00% 125.47% 0.00% 100.00%
P/NAPS 0.66 0.68 0.68 0.67 0.72 0.80 0.84 -14.84%
  QoQ % -2.94% 0.00% 1.49% -6.94% -10.00% -4.76% -
  Horiz. % 78.57% 80.95% 80.95% 79.76% 85.71% 95.24% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 14/11/13 27/08/13 03/05/13 29/01/13 20/11/12 28/08/12 26/04/12 -
Price 2.8800 2.4400 2.4900 2.5600 2.6300 2.6400 2.9700 -
P/RPS 1.65 1.43 1.68 1.67 1.69 1.59 2.09 -14.57%
  QoQ % 15.38% -14.88% 0.60% -1.18% 6.29% -23.92% -
  Horiz. % 78.95% 68.42% 80.38% 79.90% 80.86% 76.08% 100.00%
P/EPS 30.54 43.38 264.89 -275.27 3,757.14 37.88 -77.55 -
  QoQ % -29.60% -83.62% 196.23% -107.33% 9,818.53% 148.85% -
  Horiz. % -39.38% -55.94% -341.57% 354.96% -4,844.80% -48.85% 100.00%
EY 3.27 2.31 0.38 -0.36 0.03 2.64 -1.29 -
  QoQ % 41.56% 507.89% 205.56% -1,300.00% -98.86% 304.65% -
  Horiz. % -253.49% -179.07% -29.46% 27.91% -2.33% -204.65% 100.00%
DY 1.74 0.00 2.01 0.00 2.05 0.00 1.68 2.36%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 103.57% 0.00% 119.64% 0.00% 122.02% 0.00% 100.00%
P/NAPS 0.74 0.65 0.67 0.70 0.71 0.71 0.80 -5.06%
  QoQ % 13.85% -2.99% -4.29% -1.41% 0.00% -11.25% -
  Horiz. % 92.50% 81.25% 83.75% 87.50% 88.75% 88.75% 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
 
 

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