Highlights

[MPI] YoY Annual (Unaudited) Result on 2013-06-30 [#4]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 27-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend YoY -     155.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,463,279 1,390,090 1,291,840 1,226,284 1,191,722 1,415,247 1,386,202 0.91%
  YoY % 5.27% 7.61% 5.35% 2.90% -15.79% 2.10% -
  Horiz. % 105.56% 100.28% 93.19% 88.46% 85.97% 102.10% 100.00%
PBT 196,386 152,986 64,817 21,053 -27,501 83,658 84,984 14.97%
  YoY % 28.37% 136.03% 207.88% 176.55% -132.87% -1.56% -
  Horiz. % 231.09% 180.02% 76.27% 24.77% -32.36% 98.44% 100.00%
Tax 435 -30,376 -11,172 -6,732 4,320 -8,660 40,902 -53.07%
  YoY % 101.43% -171.89% -65.95% -255.83% 149.88% -121.17% -
  Horiz. % 1.06% -74.27% -27.31% -16.46% 10.56% -21.17% 100.00%
NP 196,821 122,610 53,645 14,321 -23,181 74,998 125,886 7.73%
  YoY % 60.53% 128.56% 274.59% 161.78% -130.91% -40.42% -
  Horiz. % 156.35% 97.40% 42.61% 11.38% -18.41% 59.58% 100.00%
NP to SH 157,518 108,468 45,144 10,948 -19,765 58,768 105,407 6.92%
  YoY % 45.22% 140.27% 312.35% 155.39% -133.63% -44.25% -
  Horiz. % 149.44% 102.90% 42.83% 10.39% -18.75% 55.75% 100.00%
Tax Rate -0.22 % 19.86 % 17.24 % 31.98 % - % 10.35 % -48.13 % -59.23%
  YoY % -101.11% 15.20% -46.09% 0.00% 0.00% 121.50% -
  Horiz. % 0.46% -41.26% -35.82% -66.45% 0.00% -21.50% 100.00%
Total Cost 1,266,458 1,267,480 1,238,195 1,211,963 1,214,903 1,340,249 1,260,316 0.08%
  YoY % -0.08% 2.37% 2.16% -0.24% -9.35% 6.34% -
  Horiz. % 100.49% 100.57% 98.24% 96.16% 96.40% 106.34% 100.00%
Net Worth 979,976 858,325 731,911 727,985 724,716 748,908 740,655 4.77%
  YoY % 14.17% 17.27% 0.54% 0.45% -3.23% 1.11% -
  Horiz. % 132.31% 115.89% 98.82% 98.29% 97.85% 101.11% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 43,681 37,978 28,368 20,029 19,377 38,803 48,727 -1.80%
  YoY % 15.01% 33.88% 41.64% 3.36% -50.06% -20.37% -
  Horiz. % 89.64% 77.94% 58.22% 41.10% 39.77% 79.63% 100.00%
Div Payout % 27.73 % 35.01 % 62.84 % 182.95 % - % 66.03 % 46.23 % -8.16%
  YoY % -20.79% -44.29% -65.65% 0.00% 0.00% 42.83% -
  Horiz. % 59.98% 75.73% 135.93% 395.74% 0.00% 142.83% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 979,976 858,325 731,911 727,985 724,716 748,908 740,655 4.77%
  YoY % 14.17% 17.27% 0.54% 0.45% -3.23% 1.11% -
  Horiz. % 132.31% 115.89% 98.82% 98.29% 97.85% 101.11% 100.00%
NOSH 189,918 189,894 189,124 192,588 193,774 194,017 194,909 -0.43%
  YoY % 0.01% 0.41% -1.80% -0.61% -0.13% -0.46% -
  Horiz. % 97.44% 97.43% 97.03% 98.81% 99.42% 99.54% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 13.45 % 8.82 % 4.15 % 1.17 % -1.95 % 5.30 % 9.08 % 6.76%
  YoY % 52.49% 112.53% 254.70% 160.00% -136.79% -41.63% -
  Horiz. % 148.13% 97.14% 45.70% 12.89% -21.48% 58.37% 100.00%
ROE 16.07 % 12.64 % 6.17 % 1.50 % -2.73 % 7.85 % 14.23 % 2.05%
  YoY % 27.14% 104.86% 311.33% 154.95% -134.78% -44.83% -
  Horiz. % 112.93% 88.83% 43.36% 10.54% -19.18% 55.17% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 770.48 732.03 683.06 636.74 615.00 729.44 711.20 1.34%
  YoY % 5.25% 7.17% 7.27% 3.53% -15.69% 2.56% -
  Horiz. % 108.34% 102.93% 96.04% 89.53% 86.47% 102.56% 100.00%
EPS 82.94 57.12 23.87 5.69 -10.20 30.29 54.08 7.38%
  YoY % 45.20% 139.30% 319.51% 155.78% -133.67% -43.99% -
  Horiz. % 153.37% 105.62% 44.14% 10.52% -18.86% 56.01% 100.00%
DPS 23.00 20.00 15.00 10.40 10.00 20.00 25.00 -1.38%
  YoY % 15.00% 33.33% 44.23% 4.00% -50.00% -20.00% -
  Horiz. % 92.00% 80.00% 60.00% 41.60% 40.00% 80.00% 100.00%
NAPS 5.1600 4.5200 3.8700 3.7800 3.7400 3.8600 3.8000 5.23%
  YoY % 14.16% 16.80% 2.38% 1.07% -3.11% 1.58% -
  Horiz. % 135.79% 118.95% 101.84% 99.47% 98.42% 101.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 697.18 662.31 615.50 584.27 567.80 674.30 660.46 0.91%
  YoY % 5.26% 7.61% 5.35% 2.90% -15.79% 2.10% -
  Horiz. % 105.56% 100.28% 93.19% 88.46% 85.97% 102.10% 100.00%
EPS 75.05 51.68 21.51 5.22 -9.42 28.00 50.22 6.92%
  YoY % 45.22% 140.26% 312.07% 155.41% -133.64% -44.25% -
  Horiz. % 149.44% 102.91% 42.83% 10.39% -18.76% 55.75% 100.00%
DPS 20.81 18.10 13.52 9.54 9.23 18.49 23.22 -1.81%
  YoY % 14.97% 33.88% 41.72% 3.36% -50.08% -20.37% -
  Horiz. % 89.62% 77.95% 58.23% 41.09% 39.75% 79.63% 100.00%
NAPS 4.6691 4.0895 3.4872 3.4685 3.4529 3.5682 3.5289 4.77%
  YoY % 14.17% 17.27% 0.54% 0.45% -3.23% 1.11% -
  Horiz. % 132.31% 115.89% 98.82% 98.29% 97.85% 101.11% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 7.5000 6.6600 5.0800 2.5700 2.9900 4.5000 6.1800 -
P/RPS 0.97 0.91 0.74 0.40 0.49 0.62 0.87 1.83%
  YoY % 6.59% 22.97% 85.00% -18.37% -20.97% -28.74% -
  Horiz. % 111.49% 104.60% 85.06% 45.98% 56.32% 71.26% 100.00%
P/EPS 9.04 11.66 21.28 45.21 -29.31 14.86 11.43 -3.83%
  YoY % -22.47% -45.21% -52.93% 254.25% -297.24% 30.01% -
  Horiz. % 79.09% 102.01% 186.18% 395.54% -256.43% 130.01% 100.00%
EY 11.06 8.58 4.70 2.21 -3.41 6.73 8.75 3.98%
  YoY % 28.90% 82.55% 112.67% 164.81% -150.67% -23.09% -
  Horiz. % 126.40% 98.06% 53.71% 25.26% -38.97% 76.91% 100.00%
DY 3.07 3.00 2.95 4.05 3.34 4.44 4.05 -4.51%
  YoY % 2.33% 1.69% -27.16% 21.26% -24.77% 9.63% -
  Horiz. % 75.80% 74.07% 72.84% 100.00% 82.47% 109.63% 100.00%
P/NAPS 1.45 1.47 1.31 0.68 0.80 1.17 1.63 -1.93%
  YoY % -1.36% 12.21% 92.65% -15.00% -31.62% -28.22% -
  Horiz. % 88.96% 90.18% 80.37% 41.72% 49.08% 71.78% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 18/08/16 24/08/15 27/08/14 27/08/13 28/08/12 16/08/11 23/08/10 -
Price 7.9900 6.4200 6.2400 2.4400 2.6400 3.7700 5.9800 -
P/RPS 1.04 0.88 0.91 0.38 0.43 0.52 0.84 3.62%
  YoY % 18.18% -3.30% 139.47% -11.63% -17.31% -38.10% -
  Horiz. % 123.81% 104.76% 108.33% 45.24% 51.19% 61.90% 100.00%
P/EPS 9.63 11.24 26.14 42.92 -25.88 12.45 11.06 -2.28%
  YoY % -14.32% -57.00% -39.10% 265.84% -307.87% 12.57% -
  Horiz. % 87.07% 101.63% 236.35% 388.07% -234.00% 112.57% 100.00%
EY 10.38 8.90 3.83 2.33 -3.86 8.03 9.04 2.33%
  YoY % 16.63% 132.38% 64.38% 160.36% -148.07% -11.17% -
  Horiz. % 114.82% 98.45% 42.37% 25.77% -42.70% 88.83% 100.00%
DY 2.88 3.12 2.40 4.26 3.79 5.31 4.18 -6.01%
  YoY % -7.69% 30.00% -43.66% 12.40% -28.63% 27.03% -
  Horiz. % 68.90% 74.64% 57.42% 101.91% 90.67% 127.03% 100.00%
P/NAPS 1.55 1.42 1.61 0.65 0.71 0.98 1.57 -0.21%
  YoY % 9.15% -11.80% 147.69% -8.45% -27.55% -37.58% -
  Horiz. % 98.73% 90.45% 102.55% 41.40% 45.22% 62.42% 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.
 


 

263  431  556  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE 0.0150.00 
 HSI-H8F 0.395+0.095 
 SAPNRG 0.290.00 
 NETX 0.02-0.005 
 HSI-C7K 0.36-0.08 
 ARMADA 0.49-0.005 
 VELESTO 0.390.00 
 MTAG 0.625+0.005 
 HSI-C7J 0.12-0.03 
 PERDANA 0.46+0.03 
Partners & Brokers