Highlights

[MPI] QoQ TTM Result on 2013-09-30 [#1]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 14-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     161.60%    YoY -     386.49%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,291,840 1,296,213 1,259,578 1,238,557 1,226,284 1,221,163 1,210,607 4.44%
  QoQ % -0.34% 2.91% 1.70% 1.00% 0.42% 0.87% -
  Horiz. % 106.71% 107.07% 104.05% 102.31% 101.29% 100.87% 100.00%
PBT 64,817 67,072 53,826 42,159 21,053 13,357 1,834 984.00%
  QoQ % -3.36% 24.61% 27.67% 100.25% 57.62% 628.30% -
  Horiz. % 3,534.19% 3,657.14% 2,934.90% 2,298.75% 1,147.93% 728.30% 100.00%
Tax -11,172 -9,587 -7,039 -7,632 -6,732 1,285 2,823 -
  QoQ % -16.53% -36.20% 7.77% -13.37% -623.89% -54.48% -
  Horiz. % -395.75% -339.60% -249.34% -270.35% -238.47% 45.52% 100.00%
NP 53,645 57,485 46,787 34,527 14,321 14,642 4,657 412.34%
  QoQ % -6.68% 22.87% 35.51% 141.09% -2.19% 214.41% -
  Horiz. % 1,151.92% 1,234.38% 1,004.66% 741.40% 307.52% 314.41% 100.00%
NP to SH 45,144 47,186 38,513 28,640 10,948 13,669 4,426 372.32%
  QoQ % -4.33% 22.52% 34.47% 161.60% -19.91% 208.83% -
  Horiz. % 1,019.97% 1,066.11% 870.15% 647.09% 247.36% 308.83% 100.00%
Tax Rate 17.24 % 14.29 % 13.08 % 18.10 % 31.98 % -9.62 % -153.93 % -
  QoQ % 20.64% 9.25% -27.73% -43.40% 432.43% 93.75% -
  Horiz. % -11.20% -9.28% -8.50% -11.76% -20.78% 6.25% 100.00%
Total Cost 1,238,195 1,238,728 1,212,791 1,204,030 1,211,963 1,206,521 1,205,950 1.78%
  QoQ % -0.04% 2.14% 0.73% -0.65% 0.45% 0.05% -
  Horiz. % 102.67% 102.72% 100.57% 99.84% 100.50% 100.05% 100.00%
Net Worth 731,530 746,585 744,365 739,499 724,093 715,202 705,192 2.48%
  QoQ % -2.02% 0.30% 0.66% 2.13% 1.24% 1.42% -
  Horiz. % 103.73% 105.87% 105.55% 104.86% 102.68% 101.42% 100.00%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 28,357 28,357 19,121 19,121 20,696 20,696 20,725 23.32%
  QoQ % 0.00% 48.30% 0.00% -7.61% 0.00% -0.14% -
  Horiz. % 136.82% 136.82% 92.26% 92.26% 99.86% 99.86% 100.00%
Div Payout % 62.82 % 60.10 % 49.65 % 66.76 % 189.04 % 151.41 % 468.28 % -73.89%
  QoQ % 4.53% 21.05% -25.63% -64.68% 24.85% -67.67% -
  Horiz. % 13.42% 12.83% 10.60% 14.26% 40.37% 32.33% 100.00%
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 731,530 746,585 744,365 739,499 724,093 715,202 705,192 2.48%
  QoQ % -2.02% 0.30% 0.66% 2.13% 1.24% 1.42% -
  Horiz. % 103.73% 105.87% 105.55% 104.86% 102.68% 101.42% 100.00%
NOSH 189,025 189,009 188,925 189,130 191,559 193,297 192,150 -1.09%
  QoQ % 0.01% 0.04% -0.11% -1.27% -0.90% 0.60% -
  Horiz. % 98.37% 98.37% 98.32% 98.43% 99.69% 100.60% 100.00%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.15 % 4.43 % 3.71 % 2.79 % 1.17 % 1.20 % 0.38 % 394.40%
  QoQ % -6.32% 19.41% 32.97% 138.46% -2.50% 215.79% -
  Horiz. % 1,092.11% 1,165.79% 976.32% 734.21% 307.89% 315.79% 100.00%
ROE 6.17 % 6.32 % 5.17 % 3.87 % 1.51 % 1.91 % 0.63 % 359.67%
  QoQ % -2.37% 22.24% 33.59% 156.29% -20.94% 203.17% -
  Horiz. % 979.37% 1,003.17% 820.63% 614.29% 239.68% 303.17% 100.00%
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 683.42 685.79 666.71 654.87 640.16 631.75 630.03 5.59%
  QoQ % -0.35% 2.86% 1.81% 2.30% 1.33% 0.27% -
  Horiz. % 108.47% 108.85% 105.82% 103.94% 101.61% 100.27% 100.00%
EPS 23.88 24.96 20.39 15.14 5.72 7.07 2.30 377.97%
  QoQ % -4.33% 22.41% 34.68% 164.69% -19.09% 207.39% -
  Horiz. % 1,038.26% 1,085.22% 886.52% 658.26% 248.70% 307.39% 100.00%
DPS 15.00 15.00 10.12 10.11 10.80 10.71 10.79 24.64%
  QoQ % 0.00% 48.22% 0.10% -6.39% 0.84% -0.74% -
  Horiz. % 139.02% 139.02% 93.79% 93.70% 100.09% 99.26% 100.00%
NAPS 3.8700 3.9500 3.9400 3.9100 3.7800 3.7000 3.6700 3.61%
  QoQ % -2.03% 0.25% 0.77% 3.44% 2.16% 0.82% -
  Horiz. % 105.45% 107.63% 107.36% 106.54% 103.00% 100.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 615.50 617.59 600.13 590.12 584.27 581.83 576.80 4.44%
  QoQ % -0.34% 2.91% 1.70% 1.00% 0.42% 0.87% -
  Horiz. % 106.71% 107.07% 104.04% 102.31% 101.30% 100.87% 100.00%
EPS 21.51 22.48 18.35 13.65 5.22 6.51 2.11 372.16%
  QoQ % -4.31% 22.51% 34.43% 161.49% -19.82% 208.53% -
  Horiz. % 1,019.43% 1,065.40% 869.67% 646.92% 247.39% 308.53% 100.00%
DPS 13.51 13.51 9.11 9.11 9.86 9.86 9.87 23.35%
  QoQ % 0.00% 48.30% 0.00% -7.61% 0.00% -0.10% -
  Horiz. % 136.88% 136.88% 92.30% 92.30% 99.90% 99.90% 100.00%
NAPS 3.4854 3.5571 3.5466 3.5234 3.4500 3.4076 3.3599 2.48%
  QoQ % -2.02% 0.30% 0.66% 2.13% 1.24% 1.42% -
  Horiz. % 103.74% 105.87% 105.56% 104.87% 102.68% 101.42% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 5.0800 4.2000 3.1800 2.5900 2.5700 2.5200 2.4600 -
P/RPS 0.74 0.61 0.48 0.40 0.40 0.40 0.39 53.45%
  QoQ % 21.31% 27.08% 20.00% 0.00% 0.00% 2.56% -
  Horiz. % 189.74% 156.41% 123.08% 102.56% 102.56% 102.56% 100.00%
P/EPS 21.27 16.82 15.60 17.10 44.97 35.64 106.80 -66.00%
  QoQ % 26.46% 7.82% -8.77% -61.97% 26.18% -66.63% -
  Horiz. % 19.92% 15.75% 14.61% 16.01% 42.11% 33.37% 100.00%
EY 4.70 5.94 6.41 5.85 2.22 2.81 0.94 193.26%
  QoQ % -20.88% -7.33% 9.57% 163.51% -21.00% 198.94% -
  Horiz. % 500.00% 631.91% 681.91% 622.34% 236.17% 298.94% 100.00%
DY 2.95 3.57 3.18 3.90 4.20 4.25 4.38 -23.22%
  QoQ % -17.37% 12.26% -18.46% -7.14% -1.18% -2.97% -
  Horiz. % 67.35% 81.51% 72.60% 89.04% 95.89% 97.03% 100.00%
P/NAPS 1.31 1.06 0.81 0.66 0.68 0.68 0.67 56.55%
  QoQ % 23.58% 30.86% 22.73% -2.94% 0.00% 1.49% -
  Horiz. % 195.52% 158.21% 120.90% 98.51% 101.49% 101.49% 100.00%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 29/04/14 27/01/14 14/11/13 27/08/13 03/05/13 29/01/13 -
Price 6.2400 4.2400 3.9100 2.8800 2.4400 2.4900 2.5600 -
P/RPS 0.91 0.62 0.59 0.44 0.38 0.39 0.41 70.40%
  QoQ % 46.77% 5.08% 34.09% 15.79% -2.56% -4.88% -
  Horiz. % 221.95% 151.22% 143.90% 107.32% 92.68% 95.12% 100.00%
P/EPS 26.13 16.98 19.18 19.02 42.69 35.21 111.14 -62.01%
  QoQ % 53.89% -11.47% 0.84% -55.45% 21.24% -68.32% -
  Horiz. % 23.51% 15.28% 17.26% 17.11% 38.41% 31.68% 100.00%
EY 3.83 5.89 5.21 5.26 2.34 2.84 0.90 163.30%
  QoQ % -34.97% 13.05% -0.95% 124.79% -17.61% 215.56% -
  Horiz. % 425.56% 654.44% 578.89% 584.44% 260.00% 315.56% 100.00%
DY 2.40 3.54 2.59 3.51 4.43 4.30 4.21 -31.32%
  QoQ % -32.20% 36.68% -26.21% -20.77% 3.02% 2.14% -
  Horiz. % 57.01% 84.09% 61.52% 83.37% 105.23% 102.14% 100.00%
P/NAPS 1.61 1.07 0.99 0.74 0.65 0.67 0.70 74.51%
  QoQ % 50.47% 8.08% 33.78% 13.85% -2.99% -4.29% -
  Horiz. % 230.00% 152.86% 141.43% 105.71% 92.86% 95.71% 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
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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