Highlights

[MPI] QoQ TTM Result on 2013-03-31 [#3]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 03-May-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Mar-2013  [#3]
Profit Trend QoQ -     208.83%    YoY -     144.56%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,259,578 1,238,557 1,226,284 1,221,163 1,210,607 1,194,458 1,191,722 3.75%
  QoQ % 1.70% 1.00% 0.42% 0.87% 1.35% 0.23% -
  Horiz. % 105.69% 103.93% 102.90% 102.47% 101.58% 100.23% 100.00%
PBT 53,826 42,159 21,053 13,357 1,834 -14,874 -27,501 -
  QoQ % 27.67% 100.25% 57.62% 628.30% 112.33% 45.91% -
  Horiz. % -195.72% -153.30% -76.55% -48.57% -6.67% 54.09% 100.00%
Tax -7,039 -7,632 -6,732 1,285 2,823 4,269 4,320 -
  QoQ % 7.77% -13.37% -623.89% -54.48% -33.87% -1.18% -
  Horiz. % -162.94% -176.67% -155.83% 29.75% 65.35% 98.82% 100.00%
NP 46,787 34,527 14,321 14,642 4,657 -10,605 -23,181 -
  QoQ % 35.51% 141.09% -2.19% 214.41% 143.91% 54.25% -
  Horiz. % -201.83% -148.95% -61.78% -63.16% -20.09% 45.75% 100.00%
NP to SH 38,513 28,640 10,948 13,669 4,426 -9,997 -19,765 -
  QoQ % 34.47% 161.60% -19.91% 208.83% 144.27% 49.42% -
  Horiz. % -194.85% -144.90% -55.39% -69.16% -22.39% 50.58% 100.00%
Tax Rate 13.08 % 18.10 % 31.98 % -9.62 % -153.93 % - % - % -
  QoQ % -27.73% -43.40% 432.43% 93.75% 0.00% 0.00% -
  Horiz. % -8.50% -11.76% -20.78% 6.25% 100.00% - -
Total Cost 1,212,791 1,204,030 1,211,963 1,206,521 1,205,950 1,205,063 1,214,903 -0.12%
  QoQ % 0.73% -0.65% 0.45% 0.05% 0.07% -0.81% -
  Horiz. % 99.83% 99.11% 99.76% 99.31% 99.26% 99.19% 100.00%
Net Worth 744,365 739,499 724,093 715,202 705,192 757,900 724,175 1.85%
  QoQ % 0.66% 2.13% 1.24% 1.42% -6.95% 4.66% -
  Horiz. % 102.79% 102.12% 99.99% 98.76% 97.38% 104.66% 100.00%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 19,121 19,121 20,696 20,696 20,725 20,725 19,377 -0.88%
  QoQ % 0.00% -7.61% 0.00% -0.14% 0.00% 6.96% -
  Horiz. % 98.68% 98.68% 106.81% 106.81% 106.96% 106.96% 100.00%
Div Payout % 49.65 % 66.76 % 189.04 % 151.41 % 468.28 % - % - % -
  QoQ % -25.63% -64.68% 24.85% -67.67% 0.00% 0.00% -
  Horiz. % 10.60% 14.26% 40.37% 32.33% 100.00% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 744,365 739,499 724,093 715,202 705,192 757,900 724,175 1.85%
  QoQ % 0.66% 2.13% 1.24% 1.42% -6.95% 4.66% -
  Horiz. % 102.79% 102.12% 99.99% 98.76% 97.38% 104.66% 100.00%
NOSH 188,925 189,130 191,559 193,297 192,150 204,285 193,629 -1.62%
  QoQ % -0.11% -1.27% -0.90% 0.60% -5.94% 5.50% -
  Horiz. % 97.57% 97.68% 98.93% 99.83% 99.24% 105.50% 100.00%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.71 % 2.79 % 1.17 % 1.20 % 0.38 % -0.89 % -1.95 % -
  QoQ % 32.97% 138.46% -2.50% 215.79% 142.70% 54.36% -
  Horiz. % -190.26% -143.08% -60.00% -61.54% -19.49% 45.64% 100.00%
ROE 5.17 % 3.87 % 1.51 % 1.91 % 0.63 % -1.32 % -2.73 % -
  QoQ % 33.59% 156.29% -20.94% 203.17% 147.73% 51.65% -
  Horiz. % -189.38% -141.76% -55.31% -69.96% -23.08% 48.35% 100.00%
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 666.71 654.87 640.16 631.75 630.03 584.70 615.46 5.46%
  QoQ % 1.81% 2.30% 1.33% 0.27% 7.75% -5.00% -
  Horiz. % 108.33% 106.40% 104.01% 102.65% 102.37% 95.00% 100.00%
EPS 20.39 15.14 5.72 7.07 2.30 -4.89 -10.21 -
  QoQ % 34.68% 164.69% -19.09% 207.39% 147.03% 52.11% -
  Horiz. % -199.71% -148.29% -56.02% -69.25% -22.53% 47.89% 100.00%
DPS 10.12 10.11 10.80 10.71 10.79 10.15 10.00 0.80%
  QoQ % 0.10% -6.39% 0.84% -0.74% 6.31% 1.50% -
  Horiz. % 101.20% 101.10% 108.00% 107.10% 107.90% 101.50% 100.00%
NAPS 3.9400 3.9100 3.7800 3.7000 3.6700 3.7100 3.7400 3.52%
  QoQ % 0.77% 3.44% 2.16% 0.82% -1.08% -0.80% -
  Horiz. % 105.35% 104.55% 101.07% 98.93% 98.13% 99.20% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 600.13 590.12 584.27 581.83 576.80 569.10 567.80 3.75%
  QoQ % 1.70% 1.00% 0.42% 0.87% 1.35% 0.23% -
  Horiz. % 105.69% 103.93% 102.90% 102.47% 101.59% 100.23% 100.00%
EPS 18.35 13.65 5.22 6.51 2.11 -4.76 -9.42 -
  QoQ % 34.43% 161.49% -19.82% 208.53% 144.33% 49.47% -
  Horiz. % -194.80% -144.90% -55.41% -69.11% -22.40% 50.53% 100.00%
DPS 9.11 9.11 9.86 9.86 9.87 9.87 9.23 -0.87%
  QoQ % 0.00% -7.61% 0.00% -0.10% 0.00% 6.93% -
  Horiz. % 98.70% 98.70% 106.83% 106.83% 106.93% 106.93% 100.00%
NAPS 3.5466 3.5234 3.4500 3.4076 3.3599 3.6110 3.4504 1.85%
  QoQ % 0.66% 2.13% 1.24% 1.42% -6.95% 4.65% -
  Horiz. % 102.79% 102.12% 99.99% 98.76% 97.38% 104.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.1800 2.5900 2.5700 2.5200 2.4600 2.6700 2.9900 -
P/RPS 0.48 0.40 0.40 0.40 0.39 0.46 0.49 -1.36%
  QoQ % 20.00% 0.00% 0.00% 2.56% -15.22% -6.12% -
  Horiz. % 97.96% 81.63% 81.63% 81.63% 79.59% 93.88% 100.00%
P/EPS 15.60 17.10 44.97 35.64 106.80 -54.56 -29.29 -
  QoQ % -8.77% -61.97% 26.18% -66.63% 295.75% -86.28% -
  Horiz. % -53.26% -58.38% -153.53% -121.68% -364.63% 186.28% 100.00%
EY 6.41 5.85 2.22 2.81 0.94 -1.83 -3.41 -
  QoQ % 9.57% 163.51% -21.00% 198.94% 151.37% 46.33% -
  Horiz. % -187.98% -171.55% -65.10% -82.40% -27.57% 53.67% 100.00%
DY 3.18 3.90 4.20 4.25 4.38 3.80 3.34 -3.21%
  QoQ % -18.46% -7.14% -1.18% -2.97% 15.26% 13.77% -
  Horiz. % 95.21% 116.77% 125.75% 127.25% 131.14% 113.77% 100.00%
P/NAPS 0.81 0.66 0.68 0.68 0.67 0.72 0.80 0.83%
  QoQ % 22.73% -2.94% 0.00% 1.49% -6.94% -10.00% -
  Horiz. % 101.25% 82.50% 85.00% 85.00% 83.75% 90.00% 100.00%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/01/14 14/11/13 27/08/13 03/05/13 29/01/13 20/11/12 28/08/12 -
Price 3.9100 2.8800 2.4400 2.4900 2.5600 2.6300 2.6400 -
P/RPS 0.59 0.44 0.38 0.39 0.41 0.45 0.43 23.41%
  QoQ % 34.09% 15.79% -2.56% -4.88% -8.89% 4.65% -
  Horiz. % 137.21% 102.33% 88.37% 90.70% 95.35% 104.65% 100.00%
P/EPS 19.18 19.02 42.69 35.21 111.14 -53.74 -25.86 -
  QoQ % 0.84% -55.45% 21.24% -68.32% 306.81% -107.81% -
  Horiz. % -74.17% -73.55% -165.08% -136.16% -429.78% 207.81% 100.00%
EY 5.21 5.26 2.34 2.84 0.90 -1.86 -3.87 -
  QoQ % -0.95% 124.79% -17.61% 215.56% 148.39% 51.94% -
  Horiz. % -134.63% -135.92% -60.47% -73.39% -23.26% 48.06% 100.00%
DY 2.59 3.51 4.43 4.30 4.21 3.86 3.79 -22.36%
  QoQ % -26.21% -20.77% 3.02% 2.14% 9.07% 1.85% -
  Horiz. % 68.34% 92.61% 116.89% 113.46% 111.08% 101.85% 100.00%
P/NAPS 0.99 0.74 0.65 0.67 0.70 0.71 0.71 24.73%
  QoQ % 33.78% 13.85% -2.99% -4.29% -1.41% 0.00% -
  Horiz. % 139.44% 104.23% 91.55% 94.37% 98.59% 100.00% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

429  296  640  1099 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.200.00 
 SAPNRG 0.125+0.01 
 BINTAI 0.835+0.04 
 VIVOCOM 1.13+0.12 
 ASB 0.17+0.005 
 BIOHLDG 0.3150.00 
 KANGER 0.1850.00 
 SOLUTN 1.29+0.02 
 TDM 0.295+0.03 
 TNLOGIS 0.875+0.11 

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