Highlights

[MPI] YoY Annualized Quarter Result on 2013-09-30 [#1]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 14-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     551.63%    YoY -     12,372.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,432,036 1,546,580 1,310,880 1,322,488 1,273,396 1,262,452 1,481,800 -0.57%
  YoY % -7.41% 17.98% -0.88% 3.86% 0.87% -14.80% -
  Horiz. % 96.64% 104.37% 88.47% 89.25% 85.94% 85.20% 100.00%
PBT 223,284 253,104 107,032 95,192 10,768 -39,740 139,160 8.19%
  YoY % -11.78% 136.48% 12.44% 784.03% 127.10% -128.56% -
  Horiz. % 160.45% 181.88% 76.91% 68.40% 7.74% -28.56% 100.00%
Tax -24,848 -15,840 -20,636 -10,176 -6,576 -6,372 -14,528 9.35%
  YoY % -56.87% 23.24% -102.79% -54.74% -3.20% 56.14% -
  Horiz. % 171.04% 109.03% 142.04% 70.04% 45.26% 43.86% 100.00%
NP 198,436 237,264 86,396 85,016 4,192 -46,112 124,632 8.05%
  YoY % -16.36% 174.62% 1.62% 1,928.05% 109.09% -137.00% -
  Horiz. % 159.22% 190.37% 69.32% 68.21% 3.36% -37.00% 100.00%
NP to SH 158,884 187,676 79,636 71,340 572 -38,500 103,344 7.42%
  YoY % -15.34% 135.67% 11.63% 12,372.03% 101.49% -137.25% -
  Horiz. % 153.74% 181.60% 77.06% 69.03% 0.55% -37.25% 100.00%
Tax Rate 11.13 % 6.26 % 19.28 % 10.69 % 61.07 % - % 10.44 % 1.07%
  YoY % 77.80% -67.53% 80.36% -82.50% 0.00% 0.00% -
  Horiz. % 106.61% 59.96% 184.67% 102.39% 584.96% 0.00% 100.00%
Total Cost 1,233,600 1,309,316 1,224,484 1,237,472 1,269,204 1,308,564 1,357,168 -1.58%
  YoY % -5.78% 6.93% -1.05% -2.50% -3.01% -3.58% -
  Horiz. % 90.90% 96.47% 90.22% 91.18% 93.52% 96.42% 100.00%
Net Worth 1,025,793 940,279 764,854 739,499 757,900 753,345 755,985 5.21%
  YoY % 9.09% 22.94% 3.43% -2.43% 0.60% -0.35% -
  Horiz. % 135.69% 124.38% 101.17% 97.82% 100.25% 99.65% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 60,787 60,785 53,141 37,826 44,125 38,732 77,936 -4.05%
  YoY % 0.00% 14.39% 40.49% -14.28% 13.92% -50.30% -
  Horiz. % 78.00% 77.99% 68.19% 48.53% 56.62% 49.70% 100.00%
Div Payout % 38.26 % 32.39 % 66.73 % 53.02 % 7,714.29 % - % 75.41 % -10.68%
  YoY % 18.12% -51.46% 25.86% -99.31% 0.00% 0.00% -
  Horiz. % 50.74% 42.95% 88.49% 70.31% 10,229.80% 0.00% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,025,793 940,279 764,854 739,499 757,900 753,345 755,985 5.21%
  YoY % 9.09% 22.94% 3.43% -2.43% 0.60% -0.35% -
  Horiz. % 135.69% 124.38% 101.17% 97.82% 100.25% 99.65% 100.00%
NOSH 189,961 189,955 189,790 189,130 204,285 193,661 194,841 -0.42%
  YoY % 0.00% 0.09% 0.35% -7.42% 5.49% -0.61% -
  Horiz. % 97.50% 97.49% 97.41% 97.07% 104.85% 99.39% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 13.86 % 15.34 % 6.59 % 6.43 % 0.33 % -3.65 % 8.41 % 8.67%
  YoY % -9.65% 132.78% 2.49% 1,848.48% 109.04% -143.40% -
  Horiz. % 164.80% 182.40% 78.36% 76.46% 3.92% -43.40% 100.00%
ROE 15.49 % 19.96 % 10.41 % 9.65 % 0.08 % -5.11 % 13.67 % 2.10%
  YoY % -22.39% 91.74% 7.88% 11,962.50% 101.57% -137.38% -
  Horiz. % 113.31% 146.01% 76.15% 70.59% 0.59% -37.38% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 753.86 814.18 690.70 699.25 623.34 651.88 760.52 -0.15%
  YoY % -7.41% 17.88% -1.22% 12.18% -4.38% -14.28% -
  Horiz. % 99.12% 107.06% 90.82% 91.94% 81.96% 85.72% 100.00%
EPS 83.64 98.80 41.96 37.72 0.28 -19.88 53.04 7.88%
  YoY % -15.34% 135.46% 11.24% 13,371.43% 101.41% -137.48% -
  Horiz. % 157.69% 186.27% 79.11% 71.12% 0.53% -37.48% 100.00%
DPS 32.00 32.00 28.00 20.00 21.60 20.00 40.00 -3.65%
  YoY % 0.00% 14.29% 40.00% -7.41% 8.00% -50.00% -
  Horiz. % 80.00% 80.00% 70.00% 50.00% 54.00% 50.00% 100.00%
NAPS 5.4000 4.9500 4.0300 3.9100 3.7100 3.8900 3.8800 5.66%
  YoY % 9.09% 22.83% 3.07% 5.39% -4.63% 0.26% -
  Horiz. % 139.18% 127.58% 103.87% 100.77% 95.62% 100.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 682.30 736.87 624.57 630.10 606.71 601.50 706.01 -0.57%
  YoY % -7.41% 17.98% -0.88% 3.86% 0.87% -14.80% -
  Horiz. % 96.64% 104.37% 88.46% 89.25% 85.94% 85.20% 100.00%
EPS 75.70 89.42 37.94 33.99 0.27 -18.34 49.24 7.42%
  YoY % -15.34% 135.69% 11.62% 12,488.89% 101.47% -137.25% -
  Horiz. % 153.74% 181.60% 77.05% 69.03% 0.55% -37.25% 100.00%
DPS 28.96 28.96 25.32 18.02 21.02 18.45 37.13 -4.05%
  YoY % 0.00% 14.38% 40.51% -14.27% 13.93% -50.31% -
  Horiz. % 78.00% 78.00% 68.19% 48.53% 56.61% 49.69% 100.00%
NAPS 4.8874 4.4800 3.6442 3.5234 3.6110 3.5893 3.6019 5.21%
  YoY % 9.09% 22.94% 3.43% -2.43% 0.60% -0.35% -
  Horiz. % 135.69% 124.38% 101.17% 97.82% 100.25% 99.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 7.8000 6.6200 5.6600 2.5900 2.6700 3.0100 5.8500 -
P/RPS 1.03 0.81 0.82 0.37 0.43 0.46 0.77 4.96%
  YoY % 27.16% -1.22% 121.62% -13.95% -6.52% -40.26% -
  Horiz. % 133.77% 105.19% 106.49% 48.05% 55.84% 59.74% 100.00%
P/EPS 9.33 6.70 13.49 6.87 953.57 -15.14 11.03 -2.75%
  YoY % 39.25% -50.33% 96.36% -99.28% 6,398.35% -237.26% -
  Horiz. % 84.59% 60.74% 122.30% 62.28% 8,645.24% -137.26% 100.00%
EY 10.72 14.92 7.41 14.56 0.10 -6.60 9.07 2.82%
  YoY % -28.15% 101.35% -49.11% 14,460.00% 101.52% -172.77% -
  Horiz. % 118.19% 164.50% 81.70% 160.53% 1.10% -72.77% 100.00%
DY 4.10 4.83 4.95 7.72 8.09 6.64 6.84 -8.17%
  YoY % -15.11% -2.42% -35.88% -4.57% 21.84% -2.92% -
  Horiz. % 59.94% 70.61% 72.37% 112.87% 118.27% 97.08% 100.00%
P/NAPS 1.44 1.34 1.40 0.66 0.72 0.77 1.51 -0.79%
  YoY % 7.46% -4.29% 112.12% -8.33% -6.49% -49.01% -
  Horiz. % 95.36% 88.74% 92.72% 43.71% 47.68% 50.99% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 09/11/16 17/11/15 12/11/14 14/11/13 20/11/12 08/11/11 16/11/10 -
Price 7.8000 7.3500 5.1500 2.8800 2.6300 3.2100 5.7500 -
P/RPS 1.03 0.90 0.75 0.41 0.42 0.49 0.76 5.19%
  YoY % 14.44% 20.00% 82.93% -2.38% -14.29% -35.53% -
  Horiz. % 135.53% 118.42% 98.68% 53.95% 55.26% 64.47% 100.00%
P/EPS 9.33 7.44 12.27 7.64 939.29 -16.15 10.84 -2.47%
  YoY % 25.40% -39.36% 60.60% -99.19% 5,916.04% -248.99% -
  Horiz. % 86.07% 68.63% 113.19% 70.48% 8,665.04% -148.99% 100.00%
EY 10.72 13.44 8.15 13.10 0.11 -6.19 9.22 2.54%
  YoY % -20.24% 64.91% -37.79% 11,809.09% 101.78% -167.14% -
  Horiz. % 116.27% 145.77% 88.39% 142.08% 1.19% -67.14% 100.00%
DY 4.10 4.35 5.44 6.94 8.21 6.23 6.96 -8.43%
  YoY % -5.75% -20.04% -21.61% -15.47% 31.78% -10.49% -
  Horiz. % 58.91% 62.50% 78.16% 99.71% 117.96% 89.51% 100.00%
P/NAPS 1.44 1.48 1.28 0.74 0.71 0.83 1.48 -0.46%
  YoY % -2.70% 15.63% 72.97% 4.23% -14.46% -43.92% -
  Horiz. % 97.30% 100.00% 86.49% 50.00% 47.97% 56.08% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

782  345  529  807 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.20+0.03 
 VIVOCOM 0.805-0.05 
 IRIS 0.355+0.055 
 KANGER 0.180.00 
 EAH 0.035+0.005 
 XDL 0.070.00 
 ASIABIO-OR 0.01-0.025 
 KNM 0.205-0.005 
 KSTAR 0.305-0.03 
 AT-WC 0.20+0.045 

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!

TOP ARTICLES

1. Jaks Resources - Jaks Hai Duong Power Plant Achieved Commercial Operation Date (COD) !!! DK
2. Should we buy Top Glove since it has been plunging due its 28 factories shut down? Koon Yew Yin Koon Yew Yin's Blog
3. Kelington Group Berhad ("KGB") - Above Expectations (TP: RM2.30; +35% upside) by Kenanga Research Investment Ideas - Value and Growth
4. TOP GLOVE LOCKDOWN AND SUPERMAX SHARE PRICE The way I see it
5. 【Growth成长股】AWC Berhad (7579) – Benefit from Strong Order Book Amounted Close to RM1Bil Sanitize and Disinfection Healthcare Stocks
6. Top Glove’s 28 factories shut down should benefit other glove makers - Koon Yew Yin Koon Yew Yin's Blog
7. VIVOCOM: End of Day Report (26 Nov 2020) See Jovin
8. O&G sector making a comeback: SERBA DINAMIK BERHAD the Winner! (TP: RM2.70 by KENANGA) KV Blog
PARTNERS & BROKERS