Highlights

[MPI] QoQ TTM Result on 2011-12-31 [#2]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 30-Jan-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     -178.06%    YoY -     -116.09%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 1,194,458 1,191,722 1,212,983 1,272,038 1,360,410 1,415,247 1,446,491 -11.95%
  QoQ % 0.23% -1.75% -4.64% -6.50% -3.87% -2.16% -
  Horiz. % 82.58% 82.39% 83.86% 87.94% 94.05% 97.84% 100.00%
PBT -14,874 -27,501 -28,365 -12,316 38,933 83,658 70,641 -
  QoQ % 45.91% 3.05% -130.31% -131.63% -53.46% 18.43% -
  Horiz. % -21.06% -38.93% -40.15% -17.43% 55.11% 118.43% 100.00%
Tax 4,269 4,320 -4,096 -4,893 -6,621 -8,660 42,428 -78.28%
  QoQ % -1.18% 205.47% 16.29% 26.10% 23.55% -120.41% -
  Horiz. % 10.06% 10.18% -9.65% -11.53% -15.61% -20.41% 100.00%
NP -10,605 -23,181 -32,461 -17,209 32,312 74,998 113,069 -
  QoQ % 54.25% 28.59% -88.63% -153.26% -56.92% -33.67% -
  Horiz. % -9.38% -20.50% -28.71% -15.22% 28.58% 66.33% 100.00%
NP to SH -9,997 -19,765 -30,673 -18,194 23,307 58,768 90,960 -
  QoQ % 49.42% 35.56% -68.59% -178.06% -60.34% -35.39% -
  Horiz. % -10.99% -21.73% -33.72% -20.00% 25.62% 64.61% 100.00%
Tax Rate - % - % - % - % 17.01 % 10.35 % -60.06 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 64.35% 117.23% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% -28.32% -17.23% 100.00%
Total Cost 1,205,063 1,214,903 1,245,444 1,289,247 1,328,098 1,340,249 1,333,422 -6.51%
  QoQ % -0.81% -2.45% -3.40% -2.93% -0.91% 0.51% -
  Horiz. % 90.37% 91.11% 93.40% 96.69% 99.60% 100.51% 100.00%
Net Worth 757,900 724,175 715,455 730,127 753,345 745,498 762,790 -0.43%
  QoQ % 4.66% 1.22% -2.01% -3.08% 1.05% -2.27% -
  Horiz. % 99.36% 94.94% 93.79% 95.72% 98.76% 97.73% 100.00%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 20,725 19,377 19,377 29,043 29,043 38,844 38,844 -34.14%
  QoQ % 6.96% 0.00% -33.28% 0.00% -25.23% 0.00% -
  Horiz. % 53.36% 49.89% 49.89% 74.77% 74.77% 100.00% 100.00%
Div Payout % - % - % - % - % 124.61 % 66.10 % 42.70 % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 88.52% 54.80% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 291.83% 154.80% 100.00%
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 757,900 724,175 715,455 730,127 753,345 745,498 762,790 -0.43%
  QoQ % 4.66% 1.22% -2.01% -3.08% 1.05% -2.27% -
  Horiz. % 99.36% 94.94% 93.79% 95.72% 98.76% 97.73% 100.00%
NOSH 204,285 193,629 193,890 193,667 193,661 193,134 193,601 3.64%
  QoQ % 5.50% -0.13% 0.11% 0.00% 0.27% -0.24% -
  Horiz. % 105.52% 100.01% 100.15% 100.03% 100.03% 99.76% 100.00%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin -0.89 % -1.95 % -2.68 % -1.35 % 2.38 % 5.30 % 7.82 % -
  QoQ % 54.36% 27.24% -98.52% -156.72% -55.09% -32.23% -
  Horiz. % -11.38% -24.94% -34.27% -17.26% 30.43% 67.77% 100.00%
ROE -1.32 % -2.73 % -4.29 % -2.49 % 3.09 % 7.88 % 11.92 % -
  QoQ % 51.65% 36.36% -72.29% -180.58% -60.79% -33.89% -
  Horiz. % -11.07% -22.90% -35.99% -20.89% 25.92% 66.11% 100.00%
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 584.70 615.46 625.60 656.81 702.47 732.78 747.15 -15.04%
  QoQ % -5.00% -1.62% -4.75% -6.50% -4.14% -1.92% -
  Horiz. % 78.26% 82.37% 83.73% 87.91% 94.02% 98.08% 100.00%
EPS -4.89 -10.21 -15.82 -9.39 12.03 30.43 46.98 -
  QoQ % 52.11% 35.46% -68.48% -178.05% -60.47% -35.23% -
  Horiz. % -10.41% -21.73% -33.67% -19.99% 25.61% 64.77% 100.00%
DPS 10.15 10.00 10.00 15.00 15.00 20.00 20.00 -36.30%
  QoQ % 1.50% 0.00% -33.33% 0.00% -25.00% 0.00% -
  Horiz. % 50.75% 50.00% 50.00% 75.00% 75.00% 100.00% 100.00%
NAPS 3.7100 3.7400 3.6900 3.7700 3.8900 3.8600 3.9400 -3.92%
  QoQ % -0.80% 1.36% -2.12% -3.08% 0.78% -2.03% -
  Horiz. % 94.16% 94.92% 93.65% 95.69% 98.73% 97.97% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 569.10 567.80 577.93 606.07 648.17 674.30 689.19 -11.95%
  QoQ % 0.23% -1.75% -4.64% -6.50% -3.88% -2.16% -
  Horiz. % 82.58% 82.39% 83.86% 87.94% 94.05% 97.84% 100.00%
EPS -4.76 -9.42 -14.61 -8.67 11.10 28.00 43.34 -
  QoQ % 49.47% 35.52% -68.51% -178.11% -60.36% -35.39% -
  Horiz. % -10.98% -21.74% -33.71% -20.00% 25.61% 64.61% 100.00%
DPS 9.87 9.23 9.23 13.84 13.84 18.51 18.51 -34.17%
  QoQ % 6.93% 0.00% -33.31% 0.00% -25.23% 0.00% -
  Horiz. % 53.32% 49.86% 49.86% 74.77% 74.77% 100.00% 100.00%
NAPS 3.6110 3.4504 3.4088 3.4787 3.5893 3.5520 3.6343 -0.43%
  QoQ % 4.65% 1.22% -2.01% -3.08% 1.05% -2.26% -
  Horiz. % 99.36% 94.94% 93.80% 95.72% 98.76% 97.74% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.6700 2.9900 3.1000 2.7700 3.0100 4.5000 5.4100 -
P/RPS 0.46 0.49 0.50 0.42 0.43 0.61 0.72 -25.76%
  QoQ % -6.12% -2.00% 19.05% -2.33% -29.51% -15.28% -
  Horiz. % 63.89% 68.06% 69.44% 58.33% 59.72% 84.72% 100.00%
P/EPS -54.56 -29.29 -19.60 -29.49 25.01 14.79 11.51 -
  QoQ % -86.28% -49.44% 33.54% -217.91% 69.10% 28.50% -
  Horiz. % -474.02% -254.47% -170.29% -256.21% 217.29% 128.50% 100.00%
EY -1.83 -3.41 -5.10 -3.39 4.00 6.76 8.68 -
  QoQ % 46.33% 33.14% -50.44% -184.75% -40.83% -22.12% -
  Horiz. % -21.08% -39.29% -58.76% -39.06% 46.08% 77.88% 100.00%
DY 3.80 3.34 3.23 5.42 4.98 4.44 3.70 1.79%
  QoQ % 13.77% 3.41% -40.41% 8.84% 12.16% 20.00% -
  Horiz. % 102.70% 90.27% 87.30% 146.49% 134.59% 120.00% 100.00%
P/NAPS 0.72 0.80 0.84 0.73 0.77 1.17 1.37 -34.80%
  QoQ % -10.00% -4.76% 15.07% -5.19% -34.19% -14.60% -
  Horiz. % 52.55% 58.39% 61.31% 53.28% 56.20% 85.40% 100.00%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 20/11/12 28/08/12 26/04/12 30/01/12 08/11/11 16/08/11 26/04/11 -
Price 2.6300 2.6400 2.9700 3.6800 3.2100 3.7700 5.4000 -
P/RPS 0.45 0.43 0.47 0.56 0.46 0.51 0.72 -26.84%
  QoQ % 4.65% -8.51% -16.07% 21.74% -9.80% -29.17% -
  Horiz. % 62.50% 59.72% 65.28% 77.78% 63.89% 70.83% 100.00%
P/EPS -53.74 -25.86 -18.77 -39.17 26.67 12.39 11.49 -
  QoQ % -107.81% -37.77% 52.08% -246.87% 115.25% 7.83% -
  Horiz. % -467.71% -225.07% -163.36% -340.91% 232.11% 107.83% 100.00%
EY -1.86 -3.87 -5.33 -2.55 3.75 8.07 8.70 -
  QoQ % 51.94% 27.39% -109.02% -168.00% -53.53% -7.24% -
  Horiz. % -21.38% -44.48% -61.26% -29.31% 43.10% 92.76% 100.00%
DY 3.86 3.79 3.37 4.08 4.67 5.31 3.70 2.85%
  QoQ % 1.85% 12.46% -17.40% -12.63% -12.05% 43.51% -
  Horiz. % 104.32% 102.43% 91.08% 110.27% 126.22% 143.51% 100.00%
P/NAPS 0.71 0.71 0.80 0.98 0.83 0.98 1.37 -35.40%
  QoQ % 0.00% -11.25% -18.37% 18.07% -15.31% -28.47% -
  Horiz. % 51.82% 51.82% 58.39% 71.53% 60.58% 71.53% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers