Highlights

[MPI] YoY Annualized Quarter Result on 2010-12-31 [#2]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 25-Jan-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     -1.05%    YoY -     17.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 1,294,036 1,227,448 1,189,678 1,476,096 1,317,778 1,375,228 1,619,222 -3.66%
  YoY % 5.42% 3.17% -19.40% 12.01% -4.18% -15.07% -
  Horiz. % 79.92% 75.80% 73.47% 91.16% 81.38% 84.93% 100.00%
PBT 71,536 5,990 -52,680 139,268 109,166 33,998 216,878 -16.86%
  YoY % 1,094.26% 111.37% -137.83% 27.57% 221.10% -84.32% -
  Horiz. % 32.98% 2.76% -24.29% 64.21% 50.34% 15.68% 100.00%
Tax -9,034 -8,420 -5,426 -12,960 -10,938 -10,908 -19,550 -12.06%
  YoY % -7.29% -55.18% 58.13% -18.49% -0.28% 44.20% -
  Horiz. % 46.21% 43.07% 27.75% 66.29% 55.95% 55.80% 100.00%
NP 62,502 -2,430 -58,106 126,308 98,228 23,090 197,328 -17.42%
  YoY % 2,672.10% 95.82% -146.00% 28.59% 325.41% -88.30% -
  Horiz. % 31.67% -1.23% -29.45% 64.01% 49.78% 11.70% 100.00%
NP to SH 51,842 -3,288 -51,670 102,254 86,980 26,132 150,882 -16.30%
  YoY % 1,676.70% 93.64% -150.53% 17.56% 232.85% -82.68% -
  Horiz. % 34.36% -2.18% -34.25% 67.77% 57.65% 17.32% 100.00%
Tax Rate 12.63 % 140.57 % - % 9.31 % 10.02 % 32.08 % 9.01 % 5.79%
  YoY % -91.02% 0.00% 0.00% -7.09% -68.77% 256.05% -
  Horiz. % 140.18% 1,560.16% 0.00% 103.33% 111.21% 356.05% 100.00%
Total Cost 1,231,534 1,229,878 1,247,784 1,349,788 1,219,550 1,352,138 1,421,894 -2.36%
  YoY % 0.13% -1.44% -7.56% 10.68% -9.81% -4.91% -
  Horiz. % 86.61% 86.50% 87.76% 94.93% 85.77% 95.09% 100.00%
Net Worth 744,921 709,821 730,667 761,755 717,360 770,308 771,755 -0.59%
  YoY % 4.94% -2.85% -4.08% 6.19% -6.87% -0.19% -
  Horiz. % 96.52% 91.97% 94.68% 98.70% 92.95% 99.81% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Div 18,906 20,888 19,381 38,865 38,987 39,002 50,670 -15.14%
  YoY % -9.49% 7.78% -50.13% -0.31% -0.04% -23.03% -
  Horiz. % 37.31% 41.22% 38.25% 76.70% 76.94% 76.97% 100.00%
Div Payout % 36.47 % - % - % 38.01 % 44.82 % 149.25 % 33.58 % 1.38%
  YoY % 0.00% 0.00% 0.00% -15.19% -69.97% 344.46% -
  Horiz. % 108.61% 0.00% 0.00% 113.19% 133.47% 444.46% 100.00%
Equity
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 744,921 709,821 730,667 761,755 717,360 770,308 771,755 -0.59%
  YoY % 4.94% -2.85% -4.08% 6.19% -6.87% -0.19% -
  Horiz. % 96.52% 91.97% 94.68% 98.70% 92.95% 99.81% 100.00%
NOSH 189,066 193,411 193,810 194,325 194,935 195,014 194,887 -0.50%
  YoY % -2.25% -0.21% -0.26% -0.31% -0.04% 0.07% -
  Horiz. % 97.01% 99.24% 99.45% 99.71% 100.02% 100.07% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 4.83 % -0.20 % -4.88 % 8.56 % 7.45 % 1.68 % 12.19 % -14.29%
  YoY % 2,515.00% 95.90% -157.01% 14.90% 343.45% -86.22% -
  Horiz. % 39.62% -1.64% -40.03% 70.22% 61.12% 13.78% 100.00%
ROE 6.96 % -0.46 % -7.07 % 13.42 % 12.12 % 3.39 % 19.55 % -15.80%
  YoY % 1,613.04% 93.49% -152.68% 10.73% 257.52% -82.66% -
  Horiz. % 35.60% -2.35% -36.16% 68.64% 61.99% 17.34% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 684.43 634.63 613.83 759.60 676.01 705.19 830.85 -3.18%
  YoY % 7.85% 3.39% -19.19% 12.37% -4.14% -15.12% -
  Horiz. % 82.38% 76.38% 73.88% 91.42% 81.36% 84.88% 100.00%
EPS 27.42 -1.70 -26.66 52.62 44.62 13.40 77.42 -15.87%
  YoY % 1,712.94% 93.62% -150.67% 17.93% 232.99% -82.69% -
  Horiz. % 35.42% -2.20% -34.44% 67.97% 57.63% 17.31% 100.00%
DPS 10.00 10.80 10.00 20.00 20.00 20.00 26.00 -14.71%
  YoY % -7.41% 8.00% -50.00% 0.00% 0.00% -23.08% -
  Horiz. % 38.46% 41.54% 38.46% 76.92% 76.92% 76.92% 100.00%
NAPS 3.9400 3.6700 3.7700 3.9200 3.6800 3.9500 3.9600 -0.08%
  YoY % 7.36% -2.65% -3.83% 6.52% -6.84% -0.25% -
  Horiz. % 99.49% 92.68% 95.20% 98.99% 92.93% 99.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 616.55 584.82 566.83 703.29 627.86 655.23 771.48 -3.66%
  YoY % 5.43% 3.17% -19.40% 12.01% -4.18% -15.07% -
  Horiz. % 79.92% 75.80% 73.47% 91.16% 81.38% 84.93% 100.00%
EPS 24.70 -1.57 -24.62 48.72 41.44 12.45 71.89 -16.30%
  YoY % 1,673.25% 93.62% -150.53% 17.57% 232.85% -82.68% -
  Horiz. % 34.36% -2.18% -34.25% 67.77% 57.64% 17.32% 100.00%
DPS 9.01 9.95 9.23 18.52 18.58 18.58 24.14 -15.13%
  YoY % -9.45% 7.80% -50.16% -0.32% 0.00% -23.03% -
  Horiz. % 37.32% 41.22% 38.24% 76.72% 76.97% 76.97% 100.00%
NAPS 3.5492 3.3820 3.4813 3.6294 3.4179 3.6702 3.6771 -0.59%
  YoY % 4.94% -2.85% -4.08% 6.19% -6.87% -0.19% -
  Horiz. % 96.52% 91.97% 94.68% 98.70% 92.95% 99.81% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 3.1800 2.4600 2.7700 5.6900 5.3500 5.8000 9.3000 -
P/RPS 0.46 0.39 0.45 0.75 0.79 0.82 1.12 -13.77%
  YoY % 17.95% -13.33% -40.00% -5.06% -3.66% -26.79% -
  Horiz. % 41.07% 34.82% 40.18% 66.96% 70.54% 73.21% 100.00%
P/EPS 11.60 -144.71 -10.39 10.81 11.99 43.28 12.01 -0.58%
  YoY % 108.02% -1,292.78% -196.11% -9.84% -72.30% 260.37% -
  Horiz. % 96.59% -1,204.91% -86.51% 90.01% 99.83% 360.37% 100.00%
EY 8.62 -0.69 -9.62 9.25 8.34 2.31 8.32 0.59%
  YoY % 1,349.28% 92.83% -204.00% 10.91% 261.04% -72.24% -
  Horiz. % 103.61% -8.29% -115.62% 111.18% 100.24% 27.76% 100.00%
DY 3.14 4.39 3.61 3.51 3.74 3.45 2.80 1.93%
  YoY % -28.47% 21.61% 2.85% -6.15% 8.41% 23.21% -
  Horiz. % 112.14% 156.79% 128.93% 125.36% 133.57% 123.21% 100.00%
P/NAPS 0.81 0.67 0.73 1.45 1.45 1.47 2.35 -16.25%
  YoY % 20.90% -8.22% -49.66% 0.00% -1.36% -37.45% -
  Horiz. % 34.47% 28.51% 31.06% 61.70% 61.70% 62.55% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/01/14 29/01/13 30/01/12 25/01/11 26/01/10 24/02/09 26/02/08 -
Price 3.9100 2.5600 3.6800 5.5100 6.2600 5.5500 8.7000 -
P/RPS 0.57 0.40 0.60 0.73 0.93 0.79 1.05 -9.67%
  YoY % 42.50% -33.33% -17.81% -21.51% 17.72% -24.76% -
  Horiz. % 54.29% 38.10% 57.14% 69.52% 88.57% 75.24% 100.00%
P/EPS 14.26 -150.59 -13.80 10.47 14.03 41.42 11.24 4.04%
  YoY % 109.47% -991.23% -231.81% -25.37% -66.13% 268.51% -
  Horiz. % 126.87% -1,339.77% -122.78% 93.15% 124.82% 368.51% 100.00%
EY 7.01 -0.66 -7.24 9.55 7.13 2.41 8.90 -3.90%
  YoY % 1,162.12% 90.88% -175.81% 33.94% 195.85% -72.92% -
  Horiz. % 78.76% -7.42% -81.35% 107.30% 80.11% 27.08% 100.00%
DY 2.56 4.22 2.72 3.63 3.19 3.60 2.99 -2.55%
  YoY % -39.34% 55.15% -25.07% 13.79% -11.39% 20.40% -
  Horiz. % 85.62% 141.14% 90.97% 121.40% 106.69% 120.40% 100.00%
P/NAPS 0.99 0.70 0.98 1.41 1.70 1.41 2.20 -12.45%
  YoY % 41.43% -28.57% -30.50% -17.06% 20.57% -35.91% -
  Horiz. % 45.00% 31.82% 44.55% 64.09% 77.27% 64.09% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers