Highlights

[MPI] QoQ TTM Result on 2013-06-30 [#4]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 27-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     -19.91%    YoY -     155.39%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 1,296,213 1,259,578 1,238,557 1,226,284 1,221,163 1,210,607 1,194,458 5.61%
  QoQ % 2.91% 1.70% 1.00% 0.42% 0.87% 1.35% -
  Horiz. % 108.52% 105.45% 103.69% 102.66% 102.24% 101.35% 100.00%
PBT 67,072 53,826 42,159 21,053 13,357 1,834 -14,874 -
  QoQ % 24.61% 27.67% 100.25% 57.62% 628.30% 112.33% -
  Horiz. % -450.93% -361.88% -283.44% -141.54% -89.80% -12.33% 100.00%
Tax -9,587 -7,039 -7,632 -6,732 1,285 2,823 4,269 -
  QoQ % -36.20% 7.77% -13.37% -623.89% -54.48% -33.87% -
  Horiz. % -224.57% -164.89% -178.78% -157.70% 30.10% 66.13% 100.00%
NP 57,485 46,787 34,527 14,321 14,642 4,657 -10,605 -
  QoQ % 22.87% 35.51% 141.09% -2.19% 214.41% 143.91% -
  Horiz. % -542.06% -441.18% -325.57% -135.04% -138.07% -43.91% 100.00%
NP to SH 47,186 38,513 28,640 10,948 13,669 4,426 -9,997 -
  QoQ % 22.52% 34.47% 161.60% -19.91% 208.83% 144.27% -
  Horiz. % -472.00% -385.25% -286.49% -109.51% -136.73% -44.27% 100.00%
Tax Rate 14.29 % 13.08 % 18.10 % 31.98 % -9.62 % -153.93 % - % -
  QoQ % 9.25% -27.73% -43.40% 432.43% 93.75% 0.00% -
  Horiz. % -9.28% -8.50% -11.76% -20.78% 6.25% 100.00% -
Total Cost 1,238,728 1,212,791 1,204,030 1,211,963 1,206,521 1,205,950 1,205,063 1.86%
  QoQ % 2.14% 0.73% -0.65% 0.45% 0.05% 0.07% -
  Horiz. % 102.79% 100.64% 99.91% 100.57% 100.12% 100.07% 100.00%
Net Worth 746,585 744,365 739,499 724,093 715,202 705,192 757,900 -1.00%
  QoQ % 0.30% 0.66% 2.13% 1.24% 1.42% -6.95% -
  Horiz. % 98.51% 98.21% 97.57% 95.54% 94.37% 93.05% 100.00%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 28,357 19,121 19,121 20,696 20,696 20,725 20,725 23.27%
  QoQ % 48.30% 0.00% -7.61% 0.00% -0.14% 0.00% -
  Horiz. % 136.82% 92.26% 92.26% 99.86% 99.86% 100.00% 100.00%
Div Payout % 60.10 % 49.65 % 66.76 % 189.04 % 151.41 % 468.28 % - % -
  QoQ % 21.05% -25.63% -64.68% 24.85% -67.67% 0.00% -
  Horiz. % 12.83% 10.60% 14.26% 40.37% 32.33% 100.00% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 746,585 744,365 739,499 724,093 715,202 705,192 757,900 -1.00%
  QoQ % 0.30% 0.66% 2.13% 1.24% 1.42% -6.95% -
  Horiz. % 98.51% 98.21% 97.57% 95.54% 94.37% 93.05% 100.00%
NOSH 189,009 188,925 189,130 191,559 193,297 192,150 204,285 -5.05%
  QoQ % 0.04% -0.11% -1.27% -0.90% 0.60% -5.94% -
  Horiz. % 92.52% 92.48% 92.58% 93.77% 94.62% 94.06% 100.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 4.43 % 3.71 % 2.79 % 1.17 % 1.20 % 0.38 % -0.89 % -
  QoQ % 19.41% 32.97% 138.46% -2.50% 215.79% 142.70% -
  Horiz. % -497.75% -416.85% -313.48% -131.46% -134.83% -42.70% 100.00%
ROE 6.32 % 5.17 % 3.87 % 1.51 % 1.91 % 0.63 % -1.32 % -
  QoQ % 22.24% 33.59% 156.29% -20.94% 203.17% 147.73% -
  Horiz. % -478.79% -391.67% -293.18% -114.39% -144.70% -47.73% 100.00%
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 685.79 666.71 654.87 640.16 631.75 630.03 584.70 11.23%
  QoQ % 2.86% 1.81% 2.30% 1.33% 0.27% 7.75% -
  Horiz. % 117.29% 114.03% 112.00% 109.49% 108.05% 107.75% 100.00%
EPS 24.96 20.39 15.14 5.72 7.07 2.30 -4.89 -
  QoQ % 22.41% 34.68% 164.69% -19.09% 207.39% 147.03% -
  Horiz. % -510.43% -416.97% -309.61% -116.97% -144.58% -47.03% 100.00%
DPS 15.00 10.12 10.11 10.80 10.71 10.79 10.15 29.77%
  QoQ % 48.22% 0.10% -6.39% 0.84% -0.74% 6.31% -
  Horiz. % 147.78% 99.70% 99.61% 106.40% 105.52% 106.31% 100.00%
NAPS 3.9500 3.9400 3.9100 3.7800 3.7000 3.6700 3.7100 4.27%
  QoQ % 0.25% 0.77% 3.44% 2.16% 0.82% -1.08% -
  Horiz. % 106.47% 106.20% 105.39% 101.89% 99.73% 98.92% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 617.59 600.13 590.12 584.27 581.83 576.80 569.10 5.61%
  QoQ % 2.91% 1.70% 1.00% 0.42% 0.87% 1.35% -
  Horiz. % 108.52% 105.45% 103.69% 102.67% 102.24% 101.35% 100.00%
EPS 22.48 18.35 13.65 5.22 6.51 2.11 -4.76 -
  QoQ % 22.51% 34.43% 161.49% -19.82% 208.53% 144.33% -
  Horiz. % -472.27% -385.50% -286.76% -109.66% -136.76% -44.33% 100.00%
DPS 13.51 9.11 9.11 9.86 9.86 9.87 9.87 23.30%
  QoQ % 48.30% 0.00% -7.61% 0.00% -0.10% 0.00% -
  Horiz. % 136.88% 92.30% 92.30% 99.90% 99.90% 100.00% 100.00%
NAPS 3.5571 3.5466 3.5234 3.4500 3.4076 3.3599 3.6110 -1.00%
  QoQ % 0.30% 0.66% 2.13% 1.24% 1.42% -6.95% -
  Horiz. % 98.51% 98.22% 97.57% 95.54% 94.37% 93.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 4.2000 3.1800 2.5900 2.5700 2.5200 2.4600 2.6700 -
P/RPS 0.61 0.48 0.40 0.40 0.40 0.39 0.46 20.72%
  QoQ % 27.08% 20.00% 0.00% 0.00% 2.56% -15.22% -
  Horiz. % 132.61% 104.35% 86.96% 86.96% 86.96% 84.78% 100.00%
P/EPS 16.82 15.60 17.10 44.97 35.64 106.80 -54.56 -
  QoQ % 7.82% -8.77% -61.97% 26.18% -66.63% 295.75% -
  Horiz. % -30.83% -28.59% -31.34% -82.42% -65.32% -195.75% 100.00%
EY 5.94 6.41 5.85 2.22 2.81 0.94 -1.83 -
  QoQ % -7.33% 9.57% 163.51% -21.00% 198.94% 151.37% -
  Horiz. % -324.59% -350.27% -319.67% -121.31% -153.55% -51.37% 100.00%
DY 3.57 3.18 3.90 4.20 4.25 4.38 3.80 -4.08%
  QoQ % 12.26% -18.46% -7.14% -1.18% -2.97% 15.26% -
  Horiz. % 93.95% 83.68% 102.63% 110.53% 111.84% 115.26% 100.00%
P/NAPS 1.06 0.81 0.66 0.68 0.68 0.67 0.72 29.44%
  QoQ % 30.86% 22.73% -2.94% 0.00% 1.49% -6.94% -
  Horiz. % 147.22% 112.50% 91.67% 94.44% 94.44% 93.06% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/04/14 27/01/14 14/11/13 27/08/13 03/05/13 29/01/13 20/11/12 -
Price 4.2400 3.9100 2.8800 2.4400 2.4900 2.5600 2.6300 -
P/RPS 0.62 0.59 0.44 0.38 0.39 0.41 0.45 23.84%
  QoQ % 5.08% 34.09% 15.79% -2.56% -4.88% -8.89% -
  Horiz. % 137.78% 131.11% 97.78% 84.44% 86.67% 91.11% 100.00%
P/EPS 16.98 19.18 19.02 42.69 35.21 111.14 -53.74 -
  QoQ % -11.47% 0.84% -55.45% 21.24% -68.32% 306.81% -
  Horiz. % -31.60% -35.69% -35.39% -79.44% -65.52% -206.81% 100.00%
EY 5.89 5.21 5.26 2.34 2.84 0.90 -1.86 -
  QoQ % 13.05% -0.95% 124.79% -17.61% 215.56% 148.39% -
  Horiz. % -316.67% -280.11% -282.80% -125.81% -152.69% -48.39% 100.00%
DY 3.54 2.59 3.51 4.43 4.30 4.21 3.86 -5.61%
  QoQ % 36.68% -26.21% -20.77% 3.02% 2.14% 9.07% -
  Horiz. % 91.71% 67.10% 90.93% 114.77% 111.40% 109.07% 100.00%
P/NAPS 1.07 0.99 0.74 0.65 0.67 0.70 0.71 31.48%
  QoQ % 8.08% 33.78% 13.85% -2.99% -4.29% -1.41% -
  Horiz. % 150.70% 139.44% 104.23% 91.55% 94.37% 98.59% 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
 
 

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