Highlights

[MPI] QoQ TTM Result on 2012-06-30 [#4]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Jun-2012  [#4]
Profit Trend QoQ -     35.56%    YoY -     -133.63%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,221,163 1,210,607 1,194,458 1,191,722 1,212,983 1,272,038 1,360,410 -6.94%
  QoQ % 0.87% 1.35% 0.23% -1.75% -4.64% -6.50% -
  Horiz. % 89.76% 88.99% 87.80% 87.60% 89.16% 93.50% 100.00%
PBT 13,357 1,834 -14,874 -27,501 -28,365 -12,316 38,933 -50.96%
  QoQ % 628.30% 112.33% 45.91% 3.05% -130.31% -131.63% -
  Horiz. % 34.31% 4.71% -38.20% -70.64% -72.86% -31.63% 100.00%
Tax 1,285 2,823 4,269 4,320 -4,096 -4,893 -6,621 -
  QoQ % -54.48% -33.87% -1.18% 205.47% 16.29% 26.10% -
  Horiz. % -19.41% -42.64% -64.48% -65.25% 61.86% 73.90% 100.00%
NP 14,642 4,657 -10,605 -23,181 -32,461 -17,209 32,312 -40.98%
  QoQ % 214.41% 143.91% 54.25% 28.59% -88.63% -153.26% -
  Horiz. % 45.31% 14.41% -32.82% -71.74% -100.46% -53.26% 100.00%
NP to SH 13,669 4,426 -9,997 -19,765 -30,673 -18,194 23,307 -29.91%
  QoQ % 208.83% 144.27% 49.42% 35.56% -68.59% -178.06% -
  Horiz. % 58.65% 18.99% -42.89% -84.80% -131.60% -78.06% 100.00%
Tax Rate -9.62 % -153.93 % - % - % - % - % 17.01 % -
  QoQ % 93.75% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % -56.55% -904.94% 0.00% 0.00% 0.00% 0.00% 100.00%
Total Cost 1,206,521 1,205,950 1,205,063 1,214,903 1,245,444 1,289,247 1,328,098 -6.19%
  QoQ % 0.05% 0.07% -0.81% -2.45% -3.40% -2.93% -
  Horiz. % 90.85% 90.80% 90.74% 91.48% 93.78% 97.07% 100.00%
Net Worth 715,202 705,192 757,900 724,175 715,455 730,127 753,345 -3.40%
  QoQ % 1.42% -6.95% 4.66% 1.22% -2.01% -3.08% -
  Horiz. % 94.94% 93.61% 100.60% 96.13% 94.97% 96.92% 100.00%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 20,696 20,725 20,725 19,377 19,377 29,043 29,043 -20.20%
  QoQ % -0.14% 0.00% 6.96% 0.00% -33.28% 0.00% -
  Horiz. % 71.26% 71.36% 71.36% 66.72% 66.72% 100.00% 100.00%
Div Payout % 151.41 % 468.28 % - % - % - % - % 124.61 % 13.85%
  QoQ % -67.67% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 121.51% 375.80% 0.00% 0.00% 0.00% 0.00% 100.00%
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 715,202 705,192 757,900 724,175 715,455 730,127 753,345 -3.40%
  QoQ % 1.42% -6.95% 4.66% 1.22% -2.01% -3.08% -
  Horiz. % 94.94% 93.61% 100.60% 96.13% 94.97% 96.92% 100.00%
NOSH 193,297 192,150 204,285 193,629 193,890 193,667 193,661 -0.13%
  QoQ % 0.60% -5.94% 5.50% -0.13% 0.11% 0.00% -
  Horiz. % 99.81% 99.22% 105.49% 99.98% 100.12% 100.00% 100.00%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.20 % 0.38 % -0.89 % -1.95 % -2.68 % -1.35 % 2.38 % -36.63%
  QoQ % 215.79% 142.70% 54.36% 27.24% -98.52% -156.72% -
  Horiz. % 50.42% 15.97% -37.39% -81.93% -112.61% -56.72% 100.00%
ROE 1.91 % 0.63 % -1.32 % -2.73 % -4.29 % -2.49 % 3.09 % -27.42%
  QoQ % 203.17% 147.73% 51.65% 36.36% -72.29% -180.58% -
  Horiz. % 61.81% 20.39% -42.72% -88.35% -138.83% -80.58% 100.00%
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 631.75 630.03 584.70 615.46 625.60 656.81 702.47 -6.82%
  QoQ % 0.27% 7.75% -5.00% -1.62% -4.75% -6.50% -
  Horiz. % 89.93% 89.69% 83.23% 87.61% 89.06% 93.50% 100.00%
EPS 7.07 2.30 -4.89 -10.21 -15.82 -9.39 12.03 -29.82%
  QoQ % 207.39% 147.03% 52.11% 35.46% -68.48% -178.05% -
  Horiz. % 58.77% 19.12% -40.65% -84.87% -131.50% -78.05% 100.00%
DPS 10.71 10.79 10.15 10.00 10.00 15.00 15.00 -20.10%
  QoQ % -0.74% 6.31% 1.50% 0.00% -33.33% 0.00% -
  Horiz. % 71.40% 71.93% 67.67% 66.67% 66.67% 100.00% 100.00%
NAPS 3.7000 3.6700 3.7100 3.7400 3.6900 3.7700 3.8900 -3.28%
  QoQ % 0.82% -1.08% -0.80% 1.36% -2.12% -3.08% -
  Horiz. % 95.12% 94.34% 95.37% 96.14% 94.86% 96.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 581.83 576.80 569.10 567.80 577.93 606.07 648.17 -6.94%
  QoQ % 0.87% 1.35% 0.23% -1.75% -4.64% -6.50% -
  Horiz. % 89.77% 88.99% 87.80% 87.60% 89.16% 93.50% 100.00%
EPS 6.51 2.11 -4.76 -9.42 -14.61 -8.67 11.10 -29.91%
  QoQ % 208.53% 144.33% 49.47% 35.52% -68.51% -178.11% -
  Horiz. % 58.65% 19.01% -42.88% -84.86% -131.62% -78.11% 100.00%
DPS 9.86 9.87 9.87 9.23 9.23 13.84 13.84 -20.22%
  QoQ % -0.10% 0.00% 6.93% 0.00% -33.31% 0.00% -
  Horiz. % 71.24% 71.32% 71.32% 66.69% 66.69% 100.00% 100.00%
NAPS 3.4076 3.3599 3.6110 3.4504 3.4088 3.4787 3.5893 -3.40%
  QoQ % 1.42% -6.95% 4.65% 1.22% -2.01% -3.08% -
  Horiz. % 94.94% 93.61% 100.60% 96.13% 94.97% 96.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.5200 2.4600 2.6700 2.9900 3.1000 2.7700 3.0100 -
P/RPS 0.40 0.39 0.46 0.49 0.50 0.42 0.43 -4.70%
  QoQ % 2.56% -15.22% -6.12% -2.00% 19.05% -2.33% -
  Horiz. % 93.02% 90.70% 106.98% 113.95% 116.28% 97.67% 100.00%
P/EPS 35.64 106.80 -54.56 -29.29 -19.60 -29.49 25.01 26.61%
  QoQ % -66.63% 295.75% -86.28% -49.44% 33.54% -217.91% -
  Horiz. % 142.50% 427.03% -218.15% -117.11% -78.37% -117.91% 100.00%
EY 2.81 0.94 -1.83 -3.41 -5.10 -3.39 4.00 -20.96%
  QoQ % 198.94% 151.37% 46.33% 33.14% -50.44% -184.75% -
  Horiz. % 70.25% 23.50% -45.75% -85.25% -127.50% -84.75% 100.00%
DY 4.25 4.38 3.80 3.34 3.23 5.42 4.98 -10.02%
  QoQ % -2.97% 15.26% 13.77% 3.41% -40.41% 8.84% -
  Horiz. % 85.34% 87.95% 76.31% 67.07% 64.86% 108.84% 100.00%
P/NAPS 0.68 0.67 0.72 0.80 0.84 0.73 0.77 -7.95%
  QoQ % 1.49% -6.94% -10.00% -4.76% 15.07% -5.19% -
  Horiz. % 88.31% 87.01% 93.51% 103.90% 109.09% 94.81% 100.00%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 03/05/13 29/01/13 20/11/12 28/08/12 26/04/12 30/01/12 08/11/11 -
Price 2.4900 2.5600 2.6300 2.6400 2.9700 3.6800 3.2100 -
P/RPS 0.39 0.41 0.45 0.43 0.47 0.56 0.46 -10.41%
  QoQ % -4.88% -8.89% 4.65% -8.51% -16.07% 21.74% -
  Horiz. % 84.78% 89.13% 97.83% 93.48% 102.17% 121.74% 100.00%
P/EPS 35.21 111.14 -53.74 -25.86 -18.77 -39.17 26.67 20.32%
  QoQ % -68.32% 306.81% -107.81% -37.77% 52.08% -246.87% -
  Horiz. % 132.02% 416.72% -201.50% -96.96% -70.38% -146.87% 100.00%
EY 2.84 0.90 -1.86 -3.87 -5.33 -2.55 3.75 -16.90%
  QoQ % 215.56% 148.39% 51.94% 27.39% -109.02% -168.00% -
  Horiz. % 75.73% 24.00% -49.60% -103.20% -142.13% -68.00% 100.00%
DY 4.30 4.21 3.86 3.79 3.37 4.08 4.67 -5.35%
  QoQ % 2.14% 9.07% 1.85% 12.46% -17.40% -12.63% -
  Horiz. % 92.08% 90.15% 82.66% 81.16% 72.16% 87.37% 100.00%
P/NAPS 0.67 0.70 0.71 0.71 0.80 0.98 0.83 -13.29%
  QoQ % -4.29% -1.41% 0.00% -11.25% -18.37% 18.07% -
  Horiz. % 80.72% 84.34% 85.54% 85.54% 96.39% 118.07% 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.
 


 

130  285  501  1380 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.01-0.005 
 NETX 0.02-0.005 
 HSI-C7J 0.12-0.03 
 HSI-H8F 0.385+0.085 
 PRESBHD 0.46-0.025 
 MTAG 0.625+0.005 
 IRIS 0.140.00 
 TANCO 0.08+0.005 
 ARMADA 0.49-0.005 
 HSI-C7K 0.36-0.08 
Partners & Brokers