Highlights

[MPI] QoQ TTM Result on 2012-12-31 [#2]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 29-Jan-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     144.27%    YoY -     124.33%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,238,557 1,226,284 1,221,163 1,210,607 1,194,458 1,191,722 1,212,983 1.40%
  QoQ % 1.00% 0.42% 0.87% 1.35% 0.23% -1.75% -
  Horiz. % 102.11% 101.10% 100.67% 99.80% 98.47% 98.25% 100.00%
PBT 42,159 21,053 13,357 1,834 -14,874 -27,501 -28,365 -
  QoQ % 100.25% 57.62% 628.30% 112.33% 45.91% 3.05% -
  Horiz. % -148.63% -74.22% -47.09% -6.47% 52.44% 96.95% 100.00%
Tax -7,632 -6,732 1,285 2,823 4,269 4,320 -4,096 51.36%
  QoQ % -13.37% -623.89% -54.48% -33.87% -1.18% 205.47% -
  Horiz. % 186.33% 164.36% -31.37% -68.92% -104.22% -105.47% 100.00%
NP 34,527 14,321 14,642 4,657 -10,605 -23,181 -32,461 -
  QoQ % 141.09% -2.19% 214.41% 143.91% 54.25% 28.59% -
  Horiz. % -106.36% -44.12% -45.11% -14.35% 32.67% 71.41% 100.00%
NP to SH 28,640 10,948 13,669 4,426 -9,997 -19,765 -30,673 -
  QoQ % 161.60% -19.91% 208.83% 144.27% 49.42% 35.56% -
  Horiz. % -93.37% -35.69% -44.56% -14.43% 32.59% 64.44% 100.00%
Tax Rate 18.10 % 31.98 % -9.62 % -153.93 % - % - % - % -
  QoQ % -43.40% 432.43% 93.75% 0.00% 0.00% 0.00% -
  Horiz. % -11.76% -20.78% 6.25% 100.00% - - -
Total Cost 1,204,030 1,211,963 1,206,521 1,205,950 1,205,063 1,214,903 1,245,444 -2.23%
  QoQ % -0.65% 0.45% 0.05% 0.07% -0.81% -2.45% -
  Horiz. % 96.67% 97.31% 96.87% 96.83% 96.76% 97.55% 100.00%
Net Worth 739,499 724,093 715,202 705,192 757,900 724,175 715,455 2.23%
  QoQ % 2.13% 1.24% 1.42% -6.95% 4.66% 1.22% -
  Horiz. % 103.36% 101.21% 99.96% 98.57% 105.93% 101.22% 100.00%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 19,121 20,696 20,696 20,725 20,725 19,377 19,377 -0.88%
  QoQ % -7.61% 0.00% -0.14% 0.00% 6.96% 0.00% -
  Horiz. % 98.68% 106.81% 106.81% 106.96% 106.96% 100.00% 100.00%
Div Payout % 66.76 % 189.04 % 151.41 % 468.28 % - % - % - % -
  QoQ % -64.68% 24.85% -67.67% 0.00% 0.00% 0.00% -
  Horiz. % 14.26% 40.37% 32.33% 100.00% - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 739,499 724,093 715,202 705,192 757,900 724,175 715,455 2.23%
  QoQ % 2.13% 1.24% 1.42% -6.95% 4.66% 1.22% -
  Horiz. % 103.36% 101.21% 99.96% 98.57% 105.93% 101.22% 100.00%
NOSH 189,130 191,559 193,297 192,150 204,285 193,629 193,890 -1.64%
  QoQ % -1.27% -0.90% 0.60% -5.94% 5.50% -0.13% -
  Horiz. % 97.55% 98.80% 99.69% 99.10% 105.36% 99.87% 100.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.79 % 1.17 % 1.20 % 0.38 % -0.89 % -1.95 % -2.68 % -
  QoQ % 138.46% -2.50% 215.79% 142.70% 54.36% 27.24% -
  Horiz. % -104.10% -43.66% -44.78% -14.18% 33.21% 72.76% 100.00%
ROE 3.87 % 1.51 % 1.91 % 0.63 % -1.32 % -2.73 % -4.29 % -
  QoQ % 156.29% -20.94% 203.17% 147.73% 51.65% 36.36% -
  Horiz. % -90.21% -35.20% -44.52% -14.69% 30.77% 63.64% 100.00%
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 654.87 640.16 631.75 630.03 584.70 615.46 625.60 3.09%
  QoQ % 2.30% 1.33% 0.27% 7.75% -5.00% -1.62% -
  Horiz. % 104.68% 102.33% 100.98% 100.71% 93.46% 98.38% 100.00%
EPS 15.14 5.72 7.07 2.30 -4.89 -10.21 -15.82 -
  QoQ % 164.69% -19.09% 207.39% 147.03% 52.11% 35.46% -
  Horiz. % -95.70% -36.16% -44.69% -14.54% 30.91% 64.54% 100.00%
DPS 10.11 10.80 10.71 10.79 10.15 10.00 10.00 0.73%
  QoQ % -6.39% 0.84% -0.74% 6.31% 1.50% 0.00% -
  Horiz. % 101.10% 108.00% 107.10% 107.90% 101.50% 100.00% 100.00%
NAPS 3.9100 3.7800 3.7000 3.6700 3.7100 3.7400 3.6900 3.93%
  QoQ % 3.44% 2.16% 0.82% -1.08% -0.80% 1.36% -
  Horiz. % 105.96% 102.44% 100.27% 99.46% 100.54% 101.36% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 590.12 584.27 581.83 576.80 569.10 567.80 577.93 1.40%
  QoQ % 1.00% 0.42% 0.87% 1.35% 0.23% -1.75% -
  Horiz. % 102.11% 101.10% 100.67% 99.80% 98.47% 98.25% 100.00%
EPS 13.65 5.22 6.51 2.11 -4.76 -9.42 -14.61 -
  QoQ % 161.49% -19.82% 208.53% 144.33% 49.47% 35.52% -
  Horiz. % -93.43% -35.73% -44.56% -14.44% 32.58% 64.48% 100.00%
DPS 9.11 9.86 9.86 9.87 9.87 9.23 9.23 -0.87%
  QoQ % -7.61% 0.00% -0.10% 0.00% 6.93% 0.00% -
  Horiz. % 98.70% 106.83% 106.83% 106.93% 106.93% 100.00% 100.00%
NAPS 3.5234 3.4500 3.4076 3.3599 3.6110 3.4504 3.4088 2.23%
  QoQ % 2.13% 1.24% 1.42% -6.95% 4.65% 1.22% -
  Horiz. % 103.36% 101.21% 99.96% 98.57% 105.93% 101.22% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.5900 2.5700 2.5200 2.4600 2.6700 2.9900 3.1000 -
P/RPS 0.40 0.40 0.40 0.39 0.46 0.49 0.50 -13.81%
  QoQ % 0.00% 0.00% 2.56% -15.22% -6.12% -2.00% -
  Horiz. % 80.00% 80.00% 80.00% 78.00% 92.00% 98.00% 100.00%
P/EPS 17.10 44.97 35.64 106.80 -54.56 -29.29 -19.60 -
  QoQ % -61.97% 26.18% -66.63% 295.75% -86.28% -49.44% -
  Horiz. % -87.24% -229.44% -181.84% -544.90% 278.37% 149.44% 100.00%
EY 5.85 2.22 2.81 0.94 -1.83 -3.41 -5.10 -
  QoQ % 163.51% -21.00% 198.94% 151.37% 46.33% 33.14% -
  Horiz. % -114.71% -43.53% -55.10% -18.43% 35.88% 66.86% 100.00%
DY 3.90 4.20 4.25 4.38 3.80 3.34 3.23 13.38%
  QoQ % -7.14% -1.18% -2.97% 15.26% 13.77% 3.41% -
  Horiz. % 120.74% 130.03% 131.58% 135.60% 117.65% 103.41% 100.00%
P/NAPS 0.66 0.68 0.68 0.67 0.72 0.80 0.84 -14.84%
  QoQ % -2.94% 0.00% 1.49% -6.94% -10.00% -4.76% -
  Horiz. % 78.57% 80.95% 80.95% 79.76% 85.71% 95.24% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 14/11/13 27/08/13 03/05/13 29/01/13 20/11/12 28/08/12 26/04/12 -
Price 2.8800 2.4400 2.4900 2.5600 2.6300 2.6400 2.9700 -
P/RPS 0.44 0.38 0.39 0.41 0.45 0.43 0.47 -4.30%
  QoQ % 15.79% -2.56% -4.88% -8.89% 4.65% -8.51% -
  Horiz. % 93.62% 80.85% 82.98% 87.23% 95.74% 91.49% 100.00%
P/EPS 19.02 42.69 35.21 111.14 -53.74 -25.86 -18.77 -
  QoQ % -55.45% 21.24% -68.32% 306.81% -107.81% -37.77% -
  Horiz. % -101.33% -227.44% -187.59% -592.12% 286.31% 137.77% 100.00%
EY 5.26 2.34 2.84 0.90 -1.86 -3.87 -5.33 -
  QoQ % 124.79% -17.61% 215.56% 148.39% 51.94% 27.39% -
  Horiz. % -98.69% -43.90% -53.28% -16.89% 34.90% 72.61% 100.00%
DY 3.51 4.43 4.30 4.21 3.86 3.79 3.37 2.75%
  QoQ % -20.77% 3.02% 2.14% 9.07% 1.85% 12.46% -
  Horiz. % 104.15% 131.45% 127.60% 124.93% 114.54% 112.46% 100.00%
P/NAPS 0.74 0.65 0.67 0.70 0.71 0.71 0.80 -5.06%
  QoQ % 13.85% -2.99% -4.29% -1.41% 0.00% -11.25% -
  Horiz. % 92.50% 81.25% 83.75% 87.50% 88.75% 88.75% 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 Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

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