Highlights

[MPI] QoQ TTM Result on 2014-09-30 [#1]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 12-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     4.59%    YoY -     64.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,390,090 1,339,154 1,310,836 1,288,938 1,291,840 1,296,213 1,259,578 6.81%
  QoQ % 3.80% 2.16% 1.70% -0.22% -0.34% 2.91% -
  Horiz. % 110.36% 106.32% 104.07% 102.33% 102.56% 102.91% 100.00%
PBT 152,986 117,624 91,082 67,777 64,817 67,072 53,826 101.03%
  QoQ % 30.06% 29.14% 34.38% 4.57% -3.36% 24.61% -
  Horiz. % 284.22% 218.53% 169.22% 125.92% 120.42% 124.61% 100.00%
Tax -30,376 -23,881 -21,004 -13,787 -11,172 -9,587 -7,039 165.77%
  QoQ % -27.20% -13.70% -52.35% -23.41% -16.53% -36.20% -
  Horiz. % 431.54% 339.27% 298.39% 195.87% 158.72% 136.20% 100.00%
NP 122,610 93,743 70,078 53,990 53,645 57,485 46,787 90.41%
  QoQ % 30.79% 33.77% 29.80% 0.64% -6.68% 22.87% -
  Horiz. % 262.06% 200.36% 149.78% 115.40% 114.66% 122.87% 100.00%
NP to SH 108,468 82,881 63,194 47,218 45,144 47,186 38,513 99.81%
  QoQ % 30.87% 31.15% 33.83% 4.59% -4.33% 22.52% -
  Horiz. % 281.64% 215.20% 164.08% 122.60% 117.22% 122.52% 100.00%
Tax Rate 19.86 % 20.30 % 23.06 % 20.34 % 17.24 % 14.29 % 13.08 % 32.20%
  QoQ % -2.17% -11.97% 13.37% 17.98% 20.64% 9.25% -
  Horiz. % 151.83% 155.20% 176.30% 155.50% 131.80% 109.25% 100.00%
Total Cost 1,267,480 1,245,411 1,240,758 1,234,948 1,238,195 1,238,728 1,212,791 2.99%
  QoQ % 1.77% 0.38% 0.47% -0.26% -0.04% 2.14% -
  Horiz. % 104.51% 102.69% 102.31% 101.83% 102.09% 102.14% 100.00%
Net Worth 858,474 837,511 795,736 764,854 731,530 746,585 744,365 10.00%
  QoQ % 2.50% 5.25% 4.04% 4.56% -2.02% 0.30% -
  Horiz. % 115.33% 112.51% 106.90% 102.75% 98.28% 100.30% 100.00%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 37,973 37,973 32,186 32,186 28,357 28,357 19,121 58.19%
  QoQ % 0.00% 17.98% 0.00% 13.50% 0.00% 48.30% -
  Horiz. % 198.59% 198.59% 168.33% 168.33% 148.30% 148.30% 100.00%
Div Payout % 35.01 % 45.82 % 50.93 % 68.17 % 62.82 % 60.10 % 49.65 % -20.83%
  QoQ % -23.59% -10.03% -25.29% 8.52% 4.53% 21.05% -
  Horiz. % 70.51% 92.29% 102.58% 137.30% 126.53% 121.05% 100.00%
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 858,474 837,511 795,736 764,854 731,530 746,585 744,365 10.00%
  QoQ % 2.50% 5.25% 4.04% 4.56% -2.02% 0.30% -
  Horiz. % 115.33% 112.51% 106.90% 102.75% 98.28% 100.30% 100.00%
NOSH 189,928 189,911 189,913 189,790 189,025 189,009 188,925 0.35%
  QoQ % 0.01% -0.00% 0.06% 0.40% 0.01% 0.04% -
  Horiz. % 100.53% 100.52% 100.52% 100.46% 100.05% 100.04% 100.00%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 8.82 % 7.00 % 5.35 % 4.19 % 4.15 % 4.43 % 3.71 % 78.41%
  QoQ % 26.00% 30.84% 27.68% 0.96% -6.32% 19.41% -
  Horiz. % 237.74% 188.68% 144.20% 112.94% 111.86% 119.41% 100.00%
ROE 12.63 % 9.90 % 7.94 % 6.17 % 6.17 % 6.32 % 5.17 % 81.68%
  QoQ % 27.58% 24.69% 28.69% 0.00% -2.37% 22.24% -
  Horiz. % 244.29% 191.49% 153.58% 119.34% 119.34% 122.24% 100.00%
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 731.90 705.14 690.23 679.14 683.42 685.79 666.71 6.43%
  QoQ % 3.79% 2.16% 1.63% -0.63% -0.35% 2.86% -
  Horiz. % 109.78% 105.76% 103.53% 101.86% 102.51% 102.86% 100.00%
EPS 57.11 43.64 33.28 24.88 23.88 24.96 20.39 99.07%
  QoQ % 30.87% 31.13% 33.76% 4.19% -4.33% 22.41% -
  Horiz. % 280.09% 214.03% 163.22% 122.02% 117.12% 122.41% 100.00%
DPS 20.00 20.00 17.00 17.00 15.00 15.00 10.12 57.68%
  QoQ % 0.00% 17.65% 0.00% 13.33% 0.00% 48.22% -
  Horiz. % 197.63% 197.63% 167.98% 167.98% 148.22% 148.22% 100.00%
NAPS 4.5200 4.4100 4.1900 4.0300 3.8700 3.9500 3.9400 9.62%
  QoQ % 2.49% 5.25% 3.97% 4.13% -2.03% 0.25% -
  Horiz. % 114.72% 111.93% 106.35% 102.28% 98.22% 100.25% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 662.31 638.04 624.55 614.12 615.50 617.59 600.13 6.81%
  QoQ % 3.80% 2.16% 1.70% -0.22% -0.34% 2.91% -
  Horiz. % 110.36% 106.32% 104.07% 102.33% 102.56% 102.91% 100.00%
EPS 51.68 39.49 30.11 22.50 21.51 22.48 18.35 99.81%
  QoQ % 30.87% 31.15% 33.82% 4.60% -4.31% 22.51% -
  Horiz. % 281.63% 215.20% 164.09% 122.62% 117.22% 122.51% 100.00%
DPS 18.09 18.09 15.34 15.34 13.51 13.51 9.11 58.18%
  QoQ % 0.00% 17.93% 0.00% 13.55% 0.00% 48.30% -
  Horiz. % 198.57% 198.57% 168.39% 168.39% 148.30% 148.30% 100.00%
NAPS 4.0902 3.9904 3.7913 3.6442 3.4854 3.5571 3.5466 10.00%
  QoQ % 2.50% 5.25% 4.04% 4.56% -2.02% 0.30% -
  Horiz. % 115.33% 112.51% 106.90% 102.75% 98.27% 100.30% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 6.6600 7.0000 4.5300 5.6600 5.0800 4.2000 3.1800 -
P/RPS 0.91 0.99 0.66 0.83 0.74 0.61 0.48 53.36%
  QoQ % -8.08% 50.00% -20.48% 12.16% 21.31% 27.08% -
  Horiz. % 189.58% 206.25% 137.50% 172.92% 154.17% 127.08% 100.00%
P/EPS 11.66 16.04 13.61 22.75 21.27 16.82 15.60 -17.68%
  QoQ % -27.31% 17.85% -40.18% 6.96% 26.46% 7.82% -
  Horiz. % 74.74% 102.82% 87.24% 145.83% 136.35% 107.82% 100.00%
EY 8.58 6.23 7.35 4.40 4.70 5.94 6.41 21.52%
  QoQ % 37.72% -15.24% 67.05% -6.38% -20.88% -7.33% -
  Horiz. % 133.85% 97.19% 114.66% 68.64% 73.32% 92.67% 100.00%
DY 3.00 2.86 3.75 3.00 2.95 3.57 3.18 -3.82%
  QoQ % 4.90% -23.73% 25.00% 1.69% -17.37% 12.26% -
  Horiz. % 94.34% 89.94% 117.92% 94.34% 92.77% 112.26% 100.00%
P/NAPS 1.47 1.59 1.08 1.40 1.31 1.06 0.81 48.95%
  QoQ % -7.55% 47.22% -22.86% 6.87% 23.58% 30.86% -
  Horiz. % 181.48% 196.30% 133.33% 172.84% 161.73% 130.86% 100.00%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 29/04/15 22/01/15 12/11/14 27/08/14 29/04/14 27/01/14 -
Price 6.4200 6.5500 5.5000 5.1500 6.2400 4.2400 3.9100 -
P/RPS 0.88 0.93 0.80 0.76 0.91 0.62 0.59 30.64%
  QoQ % -5.38% 16.25% 5.26% -16.48% 46.77% 5.08% -
  Horiz. % 149.15% 157.63% 135.59% 128.81% 154.24% 105.08% 100.00%
P/EPS 11.24 15.01 16.53 20.70 26.13 16.98 19.18 -30.04%
  QoQ % -25.12% -9.20% -20.14% -20.78% 53.89% -11.47% -
  Horiz. % 58.60% 78.26% 86.18% 107.92% 136.24% 88.53% 100.00%
EY 8.90 6.66 6.05 4.83 3.83 5.89 5.21 43.04%
  QoQ % 33.63% 10.08% 25.26% 26.11% -34.97% 13.05% -
  Horiz. % 170.83% 127.83% 116.12% 92.71% 73.51% 113.05% 100.00%
DY 3.12 3.05 3.09 3.30 2.40 3.54 2.59 13.25%
  QoQ % 2.30% -1.29% -6.36% 37.50% -32.20% 36.68% -
  Horiz. % 120.46% 117.76% 119.31% 127.41% 92.66% 136.68% 100.00%
P/NAPS 1.42 1.49 1.31 1.28 1.61 1.07 0.99 27.27%
  QoQ % -4.70% 13.74% 2.34% -20.50% 50.47% 8.08% -
  Horiz. % 143.43% 150.51% 132.32% 129.29% 162.63% 108.08% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

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