Highlights

[MPI] YoY Annual (Unaudited) Result on 2010-06-30 [#4]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 23-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Jun-2010  [#4]
Profit Trend YoY -     364.15%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 1,226,284 1,191,722 1,415,247 1,386,202 1,150,630 1,539,126 1,485,329 -3.14%
  YoY % 2.90% -15.79% 2.10% 20.47% -25.24% 3.62% -
  Horiz. % 82.56% 80.23% 95.28% 93.33% 77.47% 103.62% 100.00%
PBT 21,053 -27,501 83,658 84,984 -61,734 156,479 189,637 -30.65%
  YoY % 176.55% -132.87% -1.56% 237.66% -139.45% -17.48% -
  Horiz. % 11.10% -14.50% 44.11% 44.81% -32.55% 82.52% 100.00%
Tax -6,732 4,320 -8,660 40,902 -4,163 -9,180 -22,670 -18.30%
  YoY % -255.83% 149.88% -121.17% 1,082.51% 54.65% 59.51% -
  Horiz. % 29.70% -19.06% 38.20% -180.42% 18.36% 40.49% 100.00%
NP 14,321 -23,181 74,998 125,886 -65,897 147,299 166,967 -33.57%
  YoY % 161.78% -130.91% -40.42% 291.03% -144.74% -11.78% -
  Horiz. % 8.58% -13.88% 44.92% 75.40% -39.47% 88.22% 100.00%
NP to SH 10,948 -19,765 58,768 105,407 -39,904 112,176 131,725 -33.91%
  YoY % 155.39% -133.63% -44.25% 364.15% -135.57% -14.84% -
  Horiz. % 8.31% -15.00% 44.61% 80.02% -30.29% 85.16% 100.00%
Tax Rate 31.98 % - % 10.35 % -48.13 % - % 5.87 % 11.95 % 17.81%
  YoY % 0.00% 0.00% 121.50% 0.00% 0.00% -50.88% -
  Horiz. % 267.62% 0.00% 86.61% -402.76% 0.00% 49.12% 100.00%
Total Cost 1,211,963 1,214,903 1,340,249 1,260,316 1,216,527 1,391,827 1,318,362 -1.39%
  YoY % -0.24% -9.35% 6.34% 3.60% -12.59% 5.57% -
  Horiz. % 91.93% 92.15% 101.66% 95.60% 92.28% 105.57% 100.00%
Net Worth 727,985 724,716 748,908 740,655 699,830 766,032 713,396 0.34%
  YoY % 0.45% -3.23% 1.11% 5.83% -8.64% 7.38% -
  Horiz. % 102.04% 101.59% 104.98% 103.82% 98.10% 107.38% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div 20,029 19,377 38,803 48,727 38,987 72,120 77,966 -20.25%
  YoY % 3.36% -50.06% -20.37% 24.98% -45.94% -7.50% -
  Horiz. % 25.69% 24.85% 49.77% 62.50% 50.01% 92.50% 100.00%
Div Payout % 182.95 % - % 66.03 % 46.23 % - % 64.29 % 59.19 % 20.67%
  YoY % 0.00% 0.00% 42.83% 0.00% 0.00% 8.62% -
  Horiz. % 309.09% 0.00% 111.56% 78.10% 0.00% 108.62% 100.00%
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 727,985 724,716 748,908 740,655 699,830 766,032 713,396 0.34%
  YoY % 0.45% -3.23% 1.11% 5.83% -8.64% 7.38% -
  Horiz. % 102.04% 101.59% 104.98% 103.82% 98.10% 107.38% 100.00%
NOSH 192,588 193,774 194,017 194,909 194,938 194,919 194,917 -0.20%
  YoY % -0.61% -0.13% -0.46% -0.02% 0.01% 0.00% -
  Horiz. % 98.81% 99.41% 99.54% 100.00% 100.01% 100.00% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 1.17 % -1.95 % 5.30 % 9.08 % -5.73 % 9.57 % 11.24 % -31.39%
  YoY % 160.00% -136.79% -41.63% 258.46% -159.87% -14.86% -
  Horiz. % 10.41% -17.35% 47.15% 80.78% -50.98% 85.14% 100.00%
ROE 1.50 % -2.73 % 7.85 % 14.23 % -5.70 % 14.64 % 18.46 % -34.16%
  YoY % 154.95% -134.78% -44.83% 349.65% -138.93% -20.69% -
  Horiz. % 8.13% -14.79% 42.52% 77.09% -30.88% 79.31% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 636.74 615.00 729.44 711.20 590.25 789.62 762.03 -2.95%
  YoY % 3.53% -15.69% 2.56% 20.49% -25.25% 3.62% -
  Horiz. % 83.56% 80.71% 95.72% 93.33% 77.46% 103.62% 100.00%
EPS 5.69 -10.20 30.29 54.08 -20.47 57.55 67.58 -33.77%
  YoY % 155.78% -133.67% -43.99% 364.19% -135.57% -14.84% -
  Horiz. % 8.42% -15.09% 44.82% 80.02% -30.29% 85.16% 100.00%
DPS 10.40 10.00 20.00 25.00 20.00 37.00 40.00 -20.09%
  YoY % 4.00% -50.00% -20.00% 25.00% -45.95% -7.50% -
  Horiz. % 26.00% 25.00% 50.00% 62.50% 50.00% 92.50% 100.00%
NAPS 3.7800 3.7400 3.8600 3.8000 3.5900 3.9300 3.6600 0.54%
  YoY % 1.07% -3.11% 1.58% 5.85% -8.65% 7.38% -
  Horiz. % 103.28% 102.19% 105.46% 103.83% 98.09% 107.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 584.27 567.80 674.30 660.46 548.22 733.32 707.69 -3.14%
  YoY % 2.90% -15.79% 2.10% 20.47% -25.24% 3.62% -
  Horiz. % 82.56% 80.23% 95.28% 93.33% 77.47% 103.62% 100.00%
EPS 5.22 -9.42 28.00 50.22 -19.01 53.45 62.76 -33.91%
  YoY % 155.41% -133.64% -44.25% 364.18% -135.57% -14.83% -
  Horiz. % 8.32% -15.01% 44.61% 80.02% -30.29% 85.17% 100.00%
DPS 9.54 9.23 18.49 23.22 18.58 34.36 37.15 -20.26%
  YoY % 3.36% -50.08% -20.37% 24.97% -45.93% -7.51% -
  Horiz. % 25.68% 24.85% 49.77% 62.50% 50.01% 92.49% 100.00%
NAPS 3.4685 3.4529 3.5682 3.5289 3.3344 3.6498 3.3990 0.34%
  YoY % 0.45% -3.23% 1.11% 5.83% -8.64% 7.38% -
  Horiz. % 102.04% 101.59% 104.98% 103.82% 98.10% 107.38% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.5700 2.9900 4.5000 6.1800 5.0000 7.0000 9.9000 -
P/RPS 0.40 0.49 0.62 0.87 0.85 0.89 1.30 -17.82%
  YoY % -18.37% -20.97% -28.74% 2.35% -4.49% -31.54% -
  Horiz. % 30.77% 37.69% 47.69% 66.92% 65.38% 68.46% 100.00%
P/EPS 45.21 -29.31 14.86 11.43 -24.43 12.16 14.65 20.64%
  YoY % 254.25% -297.24% 30.01% 146.79% -300.90% -17.00% -
  Horiz. % 308.60% -200.07% 101.43% 78.02% -166.76% 83.00% 100.00%
EY 2.21 -3.41 6.73 8.75 -4.09 8.22 6.83 -17.13%
  YoY % 164.81% -150.67% -23.09% 313.94% -149.76% 20.35% -
  Horiz. % 32.36% -49.93% 98.54% 128.11% -59.88% 120.35% 100.00%
DY 4.05 3.34 4.44 4.05 4.00 5.29 4.04 0.04%
  YoY % 21.26% -24.77% 9.63% 1.25% -24.39% 30.94% -
  Horiz. % 100.25% 82.67% 109.90% 100.25% 99.01% 130.94% 100.00%
P/NAPS 0.68 0.80 1.17 1.63 1.39 1.78 2.70 -20.52%
  YoY % -15.00% -31.62% -28.22% 17.27% -21.91% -34.07% -
  Horiz. % 25.19% 29.63% 43.33% 60.37% 51.48% 65.93% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 28/08/12 16/08/11 23/08/10 19/08/09 21/08/08 24/08/07 -
Price 2.4400 2.6400 3.7700 5.9800 5.7500 6.9500 9.3000 -
P/RPS 0.38 0.43 0.52 0.84 0.97 0.88 1.22 -17.65%
  YoY % -11.63% -17.31% -38.10% -13.40% 10.23% -27.87% -
  Horiz. % 31.15% 35.25% 42.62% 68.85% 79.51% 72.13% 100.00%
P/EPS 42.92 -25.88 12.45 11.06 -28.09 12.08 13.76 20.86%
  YoY % 265.84% -307.87% 12.57% 139.37% -332.53% -12.21% -
  Horiz. % 311.92% -188.08% 90.48% 80.38% -204.14% 87.79% 100.00%
EY 2.33 -3.86 8.03 9.04 -3.56 8.28 7.27 -17.26%
  YoY % 160.36% -148.07% -11.17% 353.93% -143.00% 13.89% -
  Horiz. % 32.05% -53.09% 110.45% 124.35% -48.97% 113.89% 100.00%
DY 4.26 3.79 5.31 4.18 3.48 5.32 4.30 -0.16%
  YoY % 12.40% -28.63% 27.03% 20.11% -34.59% 23.72% -
  Horiz. % 99.07% 88.14% 123.49% 97.21% 80.93% 123.72% 100.00%
P/NAPS 0.65 0.71 0.98 1.57 1.60 1.77 2.54 -20.30%
  YoY % -8.45% -27.55% -37.58% -1.87% -9.60% -30.31% -
  Horiz. % 25.59% 27.95% 38.58% 61.81% 62.99% 69.69% 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.
 


 

311  287  592  1106 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.515+0.025 
 PWORTH 0.0450.00 
 MLAB 0.065+0.02 
 DGB 0.1650.00 
 HSI-H8F 0.41+0.015 
 HSI-C7K 0.33-0.01 
 VELESTO 0.39+0.01 
 IFCAMSC 0.54+0.01 
 ISTONE 0.205-0.02 
Partners & Brokers