Highlights

[MPI] YoY Annual (Unaudited) Result on 2011-06-30 [#4]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 16-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Jun-2011  [#4]
Profit Trend YoY -     -44.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 1,291,840 1,226,284 1,191,722 1,415,247 1,386,202 1,150,630 1,539,126 -2.88%
  YoY % 5.35% 2.90% -15.79% 2.10% 20.47% -25.24% -
  Horiz. % 83.93% 79.67% 77.43% 91.95% 90.06% 74.76% 100.00%
PBT 64,817 21,053 -27,501 83,658 84,984 -61,734 156,479 -13.66%
  YoY % 207.88% 176.55% -132.87% -1.56% 237.66% -139.45% -
  Horiz. % 41.42% 13.45% -17.57% 53.46% 54.31% -39.45% 100.00%
Tax -11,172 -6,732 4,320 -8,660 40,902 -4,163 -9,180 3.33%
  YoY % -65.95% -255.83% 149.88% -121.17% 1,082.51% 54.65% -
  Horiz. % 121.70% 73.33% -47.06% 94.34% -445.56% 45.35% 100.00%
NP 53,645 14,321 -23,181 74,998 125,886 -65,897 147,299 -15.49%
  YoY % 274.59% 161.78% -130.91% -40.42% 291.03% -144.74% -
  Horiz. % 36.42% 9.72% -15.74% 50.92% 85.46% -44.74% 100.00%
NP to SH 45,144 10,948 -19,765 58,768 105,407 -39,904 112,176 -14.07%
  YoY % 312.35% 155.39% -133.63% -44.25% 364.15% -135.57% -
  Horiz. % 40.24% 9.76% -17.62% 52.39% 93.97% -35.57% 100.00%
Tax Rate 17.24 % 31.98 % - % 10.35 % -48.13 % - % 5.87 % 19.66%
  YoY % -46.09% 0.00% 0.00% 121.50% 0.00% 0.00% -
  Horiz. % 293.70% 544.80% 0.00% 176.32% -819.93% 0.00% 100.00%
Total Cost 1,238,195 1,211,963 1,214,903 1,340,249 1,260,316 1,216,527 1,391,827 -1.93%
  YoY % 2.16% -0.24% -9.35% 6.34% 3.60% -12.59% -
  Horiz. % 88.96% 87.08% 87.29% 96.29% 90.55% 87.41% 100.00%
Net Worth 731,911 727,985 724,716 748,908 740,655 699,830 766,032 -0.76%
  YoY % 0.54% 0.45% -3.23% 1.11% 5.83% -8.64% -
  Horiz. % 95.55% 95.03% 94.61% 97.76% 96.69% 91.36% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 28,368 20,029 19,377 38,803 48,727 38,987 72,120 -14.40%
  YoY % 41.64% 3.36% -50.06% -20.37% 24.98% -45.94% -
  Horiz. % 39.34% 27.77% 26.87% 53.80% 67.56% 54.06% 100.00%
Div Payout % 62.84 % 182.95 % - % 66.03 % 46.23 % - % 64.29 % -0.38%
  YoY % -65.65% 0.00% 0.00% 42.83% 0.00% 0.00% -
  Horiz. % 97.74% 284.57% 0.00% 102.71% 71.91% 0.00% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 731,911 727,985 724,716 748,908 740,655 699,830 766,032 -0.76%
  YoY % 0.54% 0.45% -3.23% 1.11% 5.83% -8.64% -
  Horiz. % 95.55% 95.03% 94.61% 97.76% 96.69% 91.36% 100.00%
NOSH 189,124 192,588 193,774 194,017 194,909 194,938 194,919 -0.50%
  YoY % -1.80% -0.61% -0.13% -0.46% -0.02% 0.01% -
  Horiz. % 97.03% 98.80% 99.41% 99.54% 99.99% 100.01% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 4.15 % 1.17 % -1.95 % 5.30 % 9.08 % -5.73 % 9.57 % -12.99%
  YoY % 254.70% 160.00% -136.79% -41.63% 258.46% -159.87% -
  Horiz. % 43.36% 12.23% -20.38% 55.38% 94.88% -59.87% 100.00%
ROE 6.17 % 1.50 % -2.73 % 7.85 % 14.23 % -5.70 % 14.64 % -13.41%
  YoY % 311.33% 154.95% -134.78% -44.83% 349.65% -138.93% -
  Horiz. % 42.14% 10.25% -18.65% 53.62% 97.20% -38.93% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 683.06 636.74 615.00 729.44 711.20 590.25 789.62 -2.39%
  YoY % 7.27% 3.53% -15.69% 2.56% 20.49% -25.25% -
  Horiz. % 86.50% 80.64% 77.89% 92.38% 90.07% 74.75% 100.00%
EPS 23.87 5.69 -10.20 30.29 54.08 -20.47 57.55 -13.64%
  YoY % 319.51% 155.78% -133.67% -43.99% 364.19% -135.57% -
  Horiz. % 41.48% 9.89% -17.72% 52.63% 93.97% -35.57% 100.00%
DPS 15.00 10.40 10.00 20.00 25.00 20.00 37.00 -13.96%
  YoY % 44.23% 4.00% -50.00% -20.00% 25.00% -45.95% -
  Horiz. % 40.54% 28.11% 27.03% 54.05% 67.57% 54.05% 100.00%
NAPS 3.8700 3.7800 3.7400 3.8600 3.8000 3.5900 3.9300 -0.26%
  YoY % 2.38% 1.07% -3.11% 1.58% 5.85% -8.65% -
  Horiz. % 98.47% 96.18% 95.17% 98.22% 96.69% 91.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 615.50 584.27 567.80 674.30 660.46 548.22 733.32 -2.88%
  YoY % 5.35% 2.90% -15.79% 2.10% 20.47% -25.24% -
  Horiz. % 83.93% 79.67% 77.43% 91.95% 90.06% 74.76% 100.00%
EPS 21.51 5.22 -9.42 28.00 50.22 -19.01 53.45 -14.07%
  YoY % 312.07% 155.41% -133.64% -44.25% 364.18% -135.57% -
  Horiz. % 40.24% 9.77% -17.62% 52.39% 93.96% -35.57% 100.00%
DPS 13.52 9.54 9.23 18.49 23.22 18.58 34.36 -14.39%
  YoY % 41.72% 3.36% -50.08% -20.37% 24.97% -45.93% -
  Horiz. % 39.35% 27.76% 26.86% 53.81% 67.58% 54.07% 100.00%
NAPS 3.4872 3.4685 3.4529 3.5682 3.5289 3.3344 3.6498 -0.76%
  YoY % 0.54% 0.45% -3.23% 1.11% 5.83% -8.64% -
  Horiz. % 95.54% 95.03% 94.61% 97.76% 96.69% 91.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 5.0800 2.5700 2.9900 4.5000 6.1800 5.0000 7.0000 -
P/RPS 0.74 0.40 0.49 0.62 0.87 0.85 0.89 -3.03%
  YoY % 85.00% -18.37% -20.97% -28.74% 2.35% -4.49% -
  Horiz. % 83.15% 44.94% 55.06% 69.66% 97.75% 95.51% 100.00%
P/EPS 21.28 45.21 -29.31 14.86 11.43 -24.43 12.16 9.77%
  YoY % -52.93% 254.25% -297.24% 30.01% 146.79% -300.90% -
  Horiz. % 175.00% 371.79% -241.04% 122.20% 94.00% -200.90% 100.00%
EY 4.70 2.21 -3.41 6.73 8.75 -4.09 8.22 -8.89%
  YoY % 112.67% 164.81% -150.67% -23.09% 313.94% -149.76% -
  Horiz. % 57.18% 26.89% -41.48% 81.87% 106.45% -49.76% 100.00%
DY 2.95 4.05 3.34 4.44 4.05 4.00 5.29 -9.27%
  YoY % -27.16% 21.26% -24.77% 9.63% 1.25% -24.39% -
  Horiz. % 55.77% 76.56% 63.14% 83.93% 76.56% 75.61% 100.00%
P/NAPS 1.31 0.68 0.80 1.17 1.63 1.39 1.78 -4.98%
  YoY % 92.65% -15.00% -31.62% -28.22% 17.27% -21.91% -
  Horiz. % 73.60% 38.20% 44.94% 65.73% 91.57% 78.09% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 27/08/13 28/08/12 16/08/11 23/08/10 19/08/09 21/08/08 -
Price 6.2400 2.4400 2.6400 3.7700 5.9800 5.7500 6.9500 -
P/RPS 0.91 0.38 0.43 0.52 0.84 0.97 0.88 0.56%
  YoY % 139.47% -11.63% -17.31% -38.10% -13.40% 10.23% -
  Horiz. % 103.41% 43.18% 48.86% 59.09% 95.45% 110.23% 100.00%
P/EPS 26.14 42.92 -25.88 12.45 11.06 -28.09 12.08 13.72%
  YoY % -39.10% 265.84% -307.87% 12.57% 139.37% -332.53% -
  Horiz. % 216.39% 355.30% -214.24% 103.06% 91.56% -232.53% 100.00%
EY 3.83 2.33 -3.86 8.03 9.04 -3.56 8.28 -12.05%
  YoY % 64.38% 160.36% -148.07% -11.17% 353.93% -143.00% -
  Horiz. % 46.26% 28.14% -46.62% 96.98% 109.18% -43.00% 100.00%
DY 2.40 4.26 3.79 5.31 4.18 3.48 5.32 -12.42%
  YoY % -43.66% 12.40% -28.63% 27.03% 20.11% -34.59% -
  Horiz. % 45.11% 80.08% 71.24% 99.81% 78.57% 65.41% 100.00%
P/NAPS 1.61 0.65 0.71 0.98 1.57 1.60 1.77 -1.57%
  YoY % 147.69% -8.45% -27.55% -37.58% -1.87% -9.60% -
  Horiz. % 90.96% 36.72% 40.11% 55.37% 88.70% 90.40% 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.
 


 

291  221  582  1202 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.04-0.005 
 MLAB 0.07+0.025 
 DGB 0.17+0.005 
 HSI-H8F 0.395-0.025 
 HSI-C7K 0.34+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.54+0.01 
 VELESTO 0.39+0.01 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
3. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
4. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
5. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
6. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
7. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
8. [转贴] [MALAYAN FLOUR MILLS BHD:面粉和谷物售价提高以缓解大宗商品成本以保护利润率,有净额外汇收益;面粉和谷物的需求保持健康;活禽价格上涨和生产成本降低导致活禽销售利润增加] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers