Highlights

[MPI] YoY Annualized Quarter Result on 2012-06-30 [#4]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Jun-2012  [#4]
Profit Trend QoQ -     55.43%    YoY -     -133.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,390,090 1,291,840 1,226,284 1,191,722 1,415,247 1,386,202 1,150,630 3.20%
  YoY % 7.61% 5.35% 2.90% -15.79% 2.10% 20.47% -
  Horiz. % 120.81% 112.27% 106.58% 103.57% 123.00% 120.47% 100.00%
PBT 152,986 64,817 21,053 -27,501 83,658 84,984 -61,734 -
  YoY % 136.03% 207.88% 176.55% -132.87% -1.56% 237.66% -
  Horiz. % -247.81% -104.99% -34.10% 44.55% -135.51% -137.66% 100.00%
Tax -30,376 -11,172 -6,732 4,320 -8,660 40,902 -4,163 39.25%
  YoY % -171.89% -65.95% -255.83% 149.88% -121.17% 1,082.51% -
  Horiz. % 729.67% 268.36% 161.71% -103.77% 208.02% -982.51% 100.00%
NP 122,610 53,645 14,321 -23,181 74,998 125,886 -65,897 -
  YoY % 128.56% 274.59% 161.78% -130.91% -40.42% 291.03% -
  Horiz. % -186.06% -81.41% -21.73% 35.18% -113.81% -191.03% 100.00%
NP to SH 108,468 45,144 10,948 -19,765 58,768 105,407 -39,904 -
  YoY % 140.27% 312.35% 155.39% -133.63% -44.25% 364.15% -
  Horiz. % -271.82% -113.13% -27.44% 49.53% -147.27% -264.15% 100.00%
Tax Rate 19.86 % 17.24 % 31.98 % - % 10.35 % -48.13 % - % -
  YoY % 15.20% -46.09% 0.00% 0.00% 121.50% 0.00% -
  Horiz. % -41.26% -35.82% -66.45% 0.00% -21.50% 100.00% -
Total Cost 1,267,480 1,238,195 1,211,963 1,214,903 1,340,249 1,260,316 1,216,527 0.69%
  YoY % 2.37% 2.16% -0.24% -9.35% 6.34% 3.60% -
  Horiz. % 104.19% 101.78% 99.62% 99.87% 110.17% 103.60% 100.00%
Net Worth 858,325 731,911 727,985 724,716 748,908 740,655 699,830 3.46%
  YoY % 17.27% 0.54% 0.45% -3.23% 1.11% 5.83% -
  Horiz. % 122.65% 104.58% 104.02% 103.56% 107.01% 105.83% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 37,978 28,368 20,029 19,377 38,803 48,727 38,987 -0.44%
  YoY % 33.88% 41.64% 3.36% -50.06% -20.37% 24.98% -
  Horiz. % 97.41% 72.76% 51.37% 49.70% 99.53% 124.98% 100.00%
Div Payout % 35.01 % 62.84 % 182.95 % - % 66.03 % 46.23 % - % -
  YoY % -44.29% -65.65% 0.00% 0.00% 42.83% 0.00% -
  Horiz. % 75.73% 135.93% 395.74% 0.00% 142.83% 100.00% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 858,325 731,911 727,985 724,716 748,908 740,655 699,830 3.46%
  YoY % 17.27% 0.54% 0.45% -3.23% 1.11% 5.83% -
  Horiz. % 122.65% 104.58% 104.02% 103.56% 107.01% 105.83% 100.00%
NOSH 189,894 189,124 192,588 193,774 194,017 194,909 194,938 -0.44%
  YoY % 0.41% -1.80% -0.61% -0.13% -0.46% -0.02% -
  Horiz. % 97.41% 97.02% 98.79% 99.40% 99.53% 99.98% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 8.82 % 4.15 % 1.17 % -1.95 % 5.30 % 9.08 % -5.73 % -
  YoY % 112.53% 254.70% 160.00% -136.79% -41.63% 258.46% -
  Horiz. % -153.93% -72.43% -20.42% 34.03% -92.50% -158.46% 100.00%
ROE 12.64 % 6.17 % 1.50 % -2.73 % 7.85 % 14.23 % -5.70 % -
  YoY % 104.86% 311.33% 154.95% -134.78% -44.83% 349.65% -
  Horiz. % -221.75% -108.25% -26.32% 47.89% -137.72% -249.65% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 732.03 683.06 636.74 615.00 729.44 711.20 590.25 3.65%
  YoY % 7.17% 7.27% 3.53% -15.69% 2.56% 20.49% -
  Horiz. % 124.02% 115.72% 107.88% 104.19% 123.58% 120.49% 100.00%
EPS 57.12 23.87 5.69 -10.20 30.29 54.08 -20.47 -
  YoY % 139.30% 319.51% 155.78% -133.67% -43.99% 364.19% -
  Horiz. % -279.04% -116.61% -27.80% 49.83% -147.97% -264.19% 100.00%
DPS 20.00 15.00 10.40 10.00 20.00 25.00 20.00 -
  YoY % 33.33% 44.23% 4.00% -50.00% -20.00% 25.00% -
  Horiz. % 100.00% 75.00% 52.00% 50.00% 100.00% 125.00% 100.00%
NAPS 4.5200 3.8700 3.7800 3.7400 3.8600 3.8000 3.5900 3.91%
  YoY % 16.80% 2.38% 1.07% -3.11% 1.58% 5.85% -
  Horiz. % 125.91% 107.80% 105.29% 104.18% 107.52% 105.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 662.31 615.50 584.27 567.80 674.30 660.46 548.22 3.20%
  YoY % 7.61% 5.35% 2.90% -15.79% 2.10% 20.47% -
  Horiz. % 120.81% 112.27% 106.58% 103.57% 123.00% 120.47% 100.00%
EPS 51.68 21.51 5.22 -9.42 28.00 50.22 -19.01 -
  YoY % 140.26% 312.07% 155.41% -133.64% -44.25% 364.18% -
  Horiz. % -271.86% -113.15% -27.46% 49.55% -147.29% -264.18% 100.00%
DPS 18.10 13.52 9.54 9.23 18.49 23.22 18.58 -0.44%
  YoY % 33.88% 41.72% 3.36% -50.08% -20.37% 24.97% -
  Horiz. % 97.42% 72.77% 51.35% 49.68% 99.52% 124.97% 100.00%
NAPS 4.0895 3.4872 3.4685 3.4529 3.5682 3.5289 3.3344 3.46%
  YoY % 17.27% 0.54% 0.45% -3.23% 1.11% 5.83% -
  Horiz. % 122.65% 104.58% 104.02% 103.55% 107.01% 105.83% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 6.6600 5.0800 2.5700 2.9900 4.5000 6.1800 5.0000 -
P/RPS 0.91 0.74 0.40 0.49 0.62 0.87 0.85 1.14%
  YoY % 22.97% 85.00% -18.37% -20.97% -28.74% 2.35% -
  Horiz. % 107.06% 87.06% 47.06% 57.65% 72.94% 102.35% 100.00%
P/EPS 11.66 21.28 45.21 -29.31 14.86 11.43 -24.43 -
  YoY % -45.21% -52.93% 254.25% -297.24% 30.01% 146.79% -
  Horiz. % -47.73% -87.11% -185.06% 119.98% -60.83% -46.79% 100.00%
EY 8.58 4.70 2.21 -3.41 6.73 8.75 -4.09 -
  YoY % 82.55% 112.67% 164.81% -150.67% -23.09% 313.94% -
  Horiz. % -209.78% -114.91% -54.03% 83.37% -164.55% -213.94% 100.00%
DY 3.00 2.95 4.05 3.34 4.44 4.05 4.00 -4.68%
  YoY % 1.69% -27.16% 21.26% -24.77% 9.63% 1.25% -
  Horiz. % 75.00% 73.75% 101.25% 83.50% 111.00% 101.25% 100.00%
P/NAPS 1.47 1.31 0.68 0.80 1.17 1.63 1.39 0.94%
  YoY % 12.21% 92.65% -15.00% -31.62% -28.22% 17.27% -
  Horiz. % 105.76% 94.24% 48.92% 57.55% 84.17% 117.27% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 27/08/14 27/08/13 28/08/12 16/08/11 23/08/10 19/08/09 -
Price 6.4200 6.2400 2.4400 2.6400 3.7700 5.9800 5.7500 -
P/RPS 0.88 0.91 0.38 0.43 0.52 0.84 0.97 -1.61%
  YoY % -3.30% 139.47% -11.63% -17.31% -38.10% -13.40% -
  Horiz. % 90.72% 93.81% 39.18% 44.33% 53.61% 86.60% 100.00%
P/EPS 11.24 26.14 42.92 -25.88 12.45 11.06 -28.09 -
  YoY % -57.00% -39.10% 265.84% -307.87% 12.57% 139.37% -
  Horiz. % -40.01% -93.06% -152.79% 92.13% -44.32% -39.37% 100.00%
EY 8.90 3.83 2.33 -3.86 8.03 9.04 -3.56 -
  YoY % 132.38% 64.38% 160.36% -148.07% -11.17% 353.93% -
  Horiz. % -250.00% -107.58% -65.45% 108.43% -225.56% -253.93% 100.00%
DY 3.12 2.40 4.26 3.79 5.31 4.18 3.48 -1.80%
  YoY % 30.00% -43.66% 12.40% -28.63% 27.03% 20.11% -
  Horiz. % 89.66% 68.97% 122.41% 108.91% 152.59% 120.11% 100.00%
P/NAPS 1.42 1.61 0.65 0.71 0.98 1.57 1.60 -1.97%
  YoY % -11.80% 147.69% -8.45% -27.55% -37.58% -1.87% -
  Horiz. % 88.75% 100.62% 40.62% 44.38% 61.25% 98.13% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers