Highlights

[MPI] QoQ TTM Result on 2011-06-30 [#4]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 16-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Jun-2011  [#4]
Profit Trend QoQ -     -35.39%    YoY -     -44.25%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 1,212,983 1,272,038 1,360,410 1,415,247 1,446,491 1,465,361 1,444,333 -10.98%
  QoQ % -4.64% -6.50% -3.87% -2.16% -1.29% 1.46% -
  Horiz. % 83.98% 88.07% 94.19% 97.99% 100.15% 101.46% 100.00%
PBT -28,365 -12,316 38,933 83,658 70,641 100,035 98,254 -
  QoQ % -130.31% -131.63% -53.46% 18.43% -29.38% 1.81% -
  Horiz. % -28.87% -12.53% 39.62% 85.14% 71.90% 101.81% 100.00%
Tax -4,096 -4,893 -6,621 -8,660 42,428 39,891 39,722 -
  QoQ % 16.29% 26.10% 23.55% -120.41% 6.36% 0.43% -
  Horiz. % -10.31% -12.32% -16.67% -21.80% 106.81% 100.43% 100.00%
NP -32,461 -17,209 32,312 74,998 113,069 139,926 137,976 -
  QoQ % -88.63% -153.26% -56.92% -33.67% -19.19% 1.41% -
  Horiz. % -23.53% -12.47% 23.42% 54.36% 81.95% 101.41% 100.00%
NP to SH -30,673 -18,194 23,307 58,768 90,960 113,044 113,469 -
  QoQ % -68.59% -178.06% -60.34% -35.39% -19.54% -0.37% -
  Horiz. % -27.03% -16.03% 20.54% 51.79% 80.16% 99.63% 100.00%
Tax Rate - % - % 17.01 % 10.35 % -60.06 % -39.88 % -40.43 % -
  QoQ % 0.00% 0.00% 64.35% 117.23% -50.60% 1.36% -
  Horiz. % 0.00% 0.00% -42.07% -25.60% 148.55% 98.64% 100.00%
Total Cost 1,245,444 1,289,247 1,328,098 1,340,249 1,333,422 1,325,435 1,306,357 -3.13%
  QoQ % -3.40% -2.93% -0.91% 0.51% 0.60% 1.46% -
  Horiz. % 95.34% 98.69% 101.66% 102.59% 102.07% 101.46% 100.00%
Net Worth 715,455 730,127 753,345 745,498 762,790 759,699 755,985 -3.60%
  QoQ % -2.01% -3.08% 1.05% -2.27% 0.41% 0.49% -
  Horiz. % 94.64% 96.58% 99.65% 98.61% 100.90% 100.49% 100.00%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 19,377 29,043 29,043 38,844 38,844 48,726 48,726 -45.89%
  QoQ % -33.28% 0.00% -25.23% 0.00% -20.28% 0.00% -
  Horiz. % 39.77% 59.60% 59.60% 79.72% 79.72% 100.00% 100.00%
Div Payout % - % - % 124.61 % 66.10 % 42.70 % 43.10 % 42.94 % -
  QoQ % 0.00% 0.00% 88.52% 54.80% -0.93% 0.37% -
  Horiz. % 0.00% 0.00% 290.20% 153.94% 99.44% 100.37% 100.00%
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 715,455 730,127 753,345 745,498 762,790 759,699 755,985 -3.60%
  QoQ % -2.01% -3.08% 1.05% -2.27% 0.41% 0.49% -
  Horiz. % 94.64% 96.58% 99.65% 98.61% 100.90% 100.49% 100.00%
NOSH 193,890 193,667 193,661 193,134 193,601 193,800 194,841 -0.33%
  QoQ % 0.11% 0.00% 0.27% -0.24% -0.10% -0.53% -
  Horiz. % 99.51% 99.40% 99.39% 99.12% 99.36% 99.47% 100.00%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin -2.68 % -1.35 % 2.38 % 5.30 % 7.82 % 9.55 % 9.55 % -
  QoQ % -98.52% -156.72% -55.09% -32.23% -18.12% 0.00% -
  Horiz. % -28.06% -14.14% 24.92% 55.50% 81.88% 100.00% 100.00%
ROE -4.29 % -2.49 % 3.09 % 7.88 % 11.92 % 14.88 % 15.01 % -
  QoQ % -72.29% -180.58% -60.79% -33.89% -19.89% -0.87% -
  Horiz. % -28.58% -16.59% 20.59% 52.50% 79.41% 99.13% 100.00%
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 625.60 656.81 702.47 732.78 747.15 756.12 741.29 -10.69%
  QoQ % -4.75% -6.50% -4.14% -1.92% -1.19% 2.00% -
  Horiz. % 84.39% 88.60% 94.76% 98.85% 100.79% 102.00% 100.00%
EPS -15.82 -9.39 12.03 30.43 46.98 58.33 58.24 -
  QoQ % -68.48% -178.05% -60.47% -35.23% -19.46% 0.15% -
  Horiz. % -27.16% -16.12% 20.66% 52.25% 80.67% 100.15% 100.00%
DPS 10.00 15.00 15.00 20.00 20.00 25.00 25.00 -45.68%
  QoQ % -33.33% 0.00% -25.00% 0.00% -20.00% 0.00% -
  Horiz. % 40.00% 60.00% 60.00% 80.00% 80.00% 100.00% 100.00%
NAPS 3.6900 3.7700 3.8900 3.8600 3.9400 3.9200 3.8800 -3.29%
  QoQ % -2.12% -3.08% 0.78% -2.03% 0.51% 1.03% -
  Horiz. % 95.10% 97.16% 100.26% 99.48% 101.55% 101.03% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 577.93 606.07 648.17 674.30 689.19 698.18 688.16 -10.98%
  QoQ % -4.64% -6.50% -3.88% -2.16% -1.29% 1.46% -
  Horiz. % 83.98% 88.07% 94.19% 97.99% 100.15% 101.46% 100.00%
EPS -14.61 -8.67 11.10 28.00 43.34 53.86 54.06 -
  QoQ % -68.51% -178.11% -60.36% -35.39% -19.53% -0.37% -
  Horiz. % -27.03% -16.04% 20.53% 51.79% 80.17% 99.63% 100.00%
DPS 9.23 13.84 13.84 18.51 18.51 23.22 23.22 -45.91%
  QoQ % -33.31% 0.00% -25.23% 0.00% -20.28% 0.00% -
  Horiz. % 39.75% 59.60% 59.60% 79.72% 79.72% 100.00% 100.00%
NAPS 3.4088 3.4787 3.5893 3.5520 3.6343 3.6196 3.6019 -3.60%
  QoQ % -2.01% -3.08% 1.05% -2.26% 0.41% 0.49% -
  Horiz. % 94.64% 96.58% 99.65% 98.61% 100.90% 100.49% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 3.1000 2.7700 3.0100 4.5000 5.4100 5.6900 5.8500 -
P/RPS 0.50 0.42 0.43 0.61 0.72 0.75 0.79 -26.26%
  QoQ % 19.05% -2.33% -29.51% -15.28% -4.00% -5.06% -
  Horiz. % 63.29% 53.16% 54.43% 77.22% 91.14% 94.94% 100.00%
P/EPS -19.60 -29.49 25.01 14.79 11.51 9.75 10.05 -
  QoQ % 33.54% -217.91% 69.10% 28.50% 18.05% -2.99% -
  Horiz. % -195.02% -293.43% 248.86% 147.16% 114.53% 97.01% 100.00%
EY -5.10 -3.39 4.00 6.76 8.68 10.25 9.95 -
  QoQ % -50.44% -184.75% -40.83% -22.12% -15.32% 3.02% -
  Horiz. % -51.26% -34.07% 40.20% 67.94% 87.24% 103.02% 100.00%
DY 3.23 5.42 4.98 4.44 3.70 4.39 4.27 -16.97%
  QoQ % -40.41% 8.84% 12.16% 20.00% -15.72% 2.81% -
  Horiz. % 75.64% 126.93% 116.63% 103.98% 86.65% 102.81% 100.00%
P/NAPS 0.84 0.73 0.77 1.17 1.37 1.45 1.51 -32.34%
  QoQ % 15.07% -5.19% -34.19% -14.60% -5.52% -3.97% -
  Horiz. % 55.63% 48.34% 50.99% 77.48% 90.73% 96.03% 100.00%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 26/04/12 30/01/12 08/11/11 16/08/11 26/04/11 25/01/11 16/11/10 -
Price 2.9700 3.6800 3.2100 3.7700 5.4000 5.5100 5.7500 -
P/RPS 0.47 0.56 0.46 0.51 0.72 0.73 0.78 -28.64%
  QoQ % -16.07% 21.74% -9.80% -29.17% -1.37% -6.41% -
  Horiz. % 60.26% 71.79% 58.97% 65.38% 92.31% 93.59% 100.00%
P/EPS -18.77 -39.17 26.67 12.39 11.49 9.45 9.87 -
  QoQ % 52.08% -246.87% 115.25% 7.83% 21.59% -4.26% -
  Horiz. % -190.17% -396.86% 270.21% 125.53% 116.41% 95.74% 100.00%
EY -5.33 -2.55 3.75 8.07 8.70 10.59 10.13 -
  QoQ % -109.02% -168.00% -53.53% -7.24% -17.85% 4.54% -
  Horiz. % -52.62% -25.17% 37.02% 79.66% 85.88% 104.54% 100.00%
DY 3.37 4.08 4.67 5.31 3.70 4.54 4.35 -15.64%
  QoQ % -17.40% -12.63% -12.05% 43.51% -18.50% 4.37% -
  Horiz. % 77.47% 93.79% 107.36% 122.07% 85.06% 104.37% 100.00%
P/NAPS 0.80 0.98 0.83 0.98 1.37 1.41 1.48 -33.62%
  QoQ % -18.37% 18.07% -15.31% -28.47% -2.84% -4.73% -
  Horiz. % 54.05% 66.22% 56.08% 66.22% 92.57% 95.27% 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
 
 

455  317  624  1068 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.12+0.005 
 BINTAI 0.83+0.035 
 VIVOCOM 1.16+0.15 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 TNLOGIS 0.855+0.09 
 KANGER 0.19+0.005 
 SOLUTN 1.29+0.02 
 TDM 0.29+0.025 

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