Highlights

[MPI] YoY Annualized Quarter Result on 2011-12-31 [#2]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 30-Jan-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     -34.21%    YoY -     -150.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 1,332,028 1,294,036 1,227,448 1,189,678 1,476,096 1,317,778 1,375,228 -0.53%
  YoY % 2.94% 5.42% 3.17% -19.40% 12.01% -4.18% -
  Horiz. % 96.86% 94.10% 89.25% 86.51% 107.33% 95.82% 100.00%
PBT 124,066 71,536 5,990 -52,680 139,268 109,166 33,998 24.07%
  YoY % 73.43% 1,094.26% 111.37% -137.83% 27.57% 221.10% -
  Horiz. % 364.92% 210.41% 17.62% -154.95% 409.64% 321.10% 100.00%
Tax -28,698 -9,034 -8,420 -5,426 -12,960 -10,938 -10,908 17.49%
  YoY % -217.67% -7.29% -55.18% 58.13% -18.49% -0.28% -
  Horiz. % 263.09% 82.82% 77.19% 49.74% 118.81% 100.28% 100.00%
NP 95,368 62,502 -2,430 -58,106 126,308 98,228 23,090 26.65%
  YoY % 52.58% 2,672.10% 95.82% -146.00% 28.59% 325.41% -
  Horiz. % 413.03% 270.69% -10.52% -251.65% 547.02% 425.41% 100.00%
NP to SH 87,942 51,842 -3,288 -51,670 102,254 86,980 26,132 22.40%
  YoY % 69.63% 1,676.70% 93.64% -150.53% 17.56% 232.85% -
  Horiz. % 336.53% 198.39% -12.58% -197.73% 391.30% 332.85% 100.00%
Tax Rate 23.13 % 12.63 % 140.57 % - % 9.31 % 10.02 % 32.08 % -5.30%
  YoY % 83.14% -91.02% 0.00% 0.00% -7.09% -68.77% -
  Horiz. % 72.10% 39.37% 438.19% 0.00% 29.02% 31.23% 100.00%
Total Cost 1,236,660 1,231,534 1,229,878 1,247,784 1,349,788 1,219,550 1,352,138 -1.48%
  YoY % 0.42% 0.13% -1.44% -7.56% 10.68% -9.81% -
  Horiz. % 91.46% 91.08% 90.96% 92.28% 99.83% 90.19% 100.00%
Net Worth 795,502 744,921 709,821 730,667 761,755 717,360 770,308 0.54%
  YoY % 6.79% 4.94% -2.85% -4.08% 6.19% -6.87% -
  Horiz. % 103.27% 96.70% 92.15% 94.85% 98.89% 93.13% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Div 26,580 18,906 20,888 19,381 38,865 38,987 39,002 -6.19%
  YoY % 40.59% -9.49% 7.78% -50.13% -0.31% -0.04% -
  Horiz. % 68.15% 48.47% 53.56% 49.69% 99.65% 99.96% 100.00%
Div Payout % 30.22 % 36.47 % - % - % 38.01 % 44.82 % 149.25 % -23.36%
  YoY % -17.14% 0.00% 0.00% 0.00% -15.19% -69.97% -
  Horiz. % 20.25% 24.44% 0.00% 0.00% 25.47% 30.03% 100.00%
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 795,502 744,921 709,821 730,667 761,755 717,360 770,308 0.54%
  YoY % 6.79% 4.94% -2.85% -4.08% 6.19% -6.87% -
  Horiz. % 103.27% 96.70% 92.15% 94.85% 98.89% 93.13% 100.00%
NOSH 189,857 189,066 193,411 193,810 194,325 194,935 195,014 -0.45%
  YoY % 0.42% -2.25% -0.21% -0.26% -0.31% -0.04% -
  Horiz. % 97.36% 96.95% 99.18% 99.38% 99.65% 99.96% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 7.16 % 4.83 % -0.20 % -4.88 % 8.56 % 7.45 % 1.68 % 27.32%
  YoY % 48.24% 2,515.00% 95.90% -157.01% 14.90% 343.45% -
  Horiz. % 426.19% 287.50% -11.90% -290.48% 509.52% 443.45% 100.00%
ROE 11.05 % 6.96 % -0.46 % -7.07 % 13.42 % 12.12 % 3.39 % 21.76%
  YoY % 58.76% 1,613.04% 93.49% -152.68% 10.73% 257.52% -
  Horiz. % 325.96% 205.31% -13.57% -208.55% 395.87% 357.52% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 701.59 684.43 634.63 613.83 759.60 676.01 705.19 -0.09%
  YoY % 2.51% 7.85% 3.39% -19.19% 12.37% -4.14% -
  Horiz. % 99.49% 97.06% 89.99% 87.04% 107.72% 95.86% 100.00%
EPS 46.32 27.42 -1.70 -26.66 52.62 44.62 13.40 22.95%
  YoY % 68.93% 1,712.94% 93.62% -150.67% 17.93% 232.99% -
  Horiz. % 345.67% 204.63% -12.69% -198.96% 392.69% 332.99% 100.00%
DPS 14.00 10.00 10.80 10.00 20.00 20.00 20.00 -5.77%
  YoY % 40.00% -7.41% 8.00% -50.00% 0.00% 0.00% -
  Horiz. % 70.00% 50.00% 54.00% 50.00% 100.00% 100.00% 100.00%
NAPS 4.1900 3.9400 3.6700 3.7700 3.9200 3.6800 3.9500 0.99%
  YoY % 6.35% 7.36% -2.65% -3.83% 6.52% -6.84% -
  Horiz. % 106.08% 99.75% 92.91% 95.44% 99.24% 93.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 634.65 616.55 584.82 566.83 703.29 627.86 655.23 -0.53%
  YoY % 2.94% 5.43% 3.17% -19.40% 12.01% -4.18% -
  Horiz. % 96.86% 94.10% 89.25% 86.51% 107.33% 95.82% 100.00%
EPS 41.90 24.70 -1.57 -24.62 48.72 41.44 12.45 22.41%
  YoY % 69.64% 1,673.25% 93.62% -150.53% 17.57% 232.85% -
  Horiz. % 336.55% 198.39% -12.61% -197.75% 391.33% 332.85% 100.00%
DPS 12.66 9.01 9.95 9.23 18.52 18.58 18.58 -6.19%
  YoY % 40.51% -9.45% 7.80% -50.16% -0.32% 0.00% -
  Horiz. % 68.14% 48.49% 53.55% 49.68% 99.68% 100.00% 100.00%
NAPS 3.7902 3.5492 3.3820 3.4813 3.6294 3.4179 3.6702 0.54%
  YoY % 6.79% 4.94% -2.85% -4.08% 6.19% -6.87% -
  Horiz. % 103.27% 96.70% 92.15% 94.85% 98.89% 93.13% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 4.5300 3.1800 2.4600 2.7700 5.6900 5.3500 5.8000 -
P/RPS 0.65 0.46 0.39 0.45 0.75 0.79 0.82 -3.80%
  YoY % 41.30% 17.95% -13.33% -40.00% -5.06% -3.66% -
  Horiz. % 79.27% 56.10% 47.56% 54.88% 91.46% 96.34% 100.00%
P/EPS 9.78 11.60 -144.71 -10.39 10.81 11.99 43.28 -21.95%
  YoY % -15.69% 108.02% -1,292.78% -196.11% -9.84% -72.30% -
  Horiz. % 22.60% 26.80% -334.36% -24.01% 24.98% 27.70% 100.00%
EY 10.23 8.62 -0.69 -9.62 9.25 8.34 2.31 28.13%
  YoY % 18.68% 1,349.28% 92.83% -204.00% 10.91% 261.04% -
  Horiz. % 442.86% 373.16% -29.87% -416.45% 400.43% 361.04% 100.00%
DY 3.09 3.14 4.39 3.61 3.51 3.74 3.45 -1.82%
  YoY % -1.59% -28.47% 21.61% 2.85% -6.15% 8.41% -
  Horiz. % 89.57% 91.01% 127.25% 104.64% 101.74% 108.41% 100.00%
P/NAPS 1.08 0.81 0.67 0.73 1.45 1.45 1.47 -5.01%
  YoY % 33.33% 20.90% -8.22% -49.66% 0.00% -1.36% -
  Horiz. % 73.47% 55.10% 45.58% 49.66% 98.64% 98.64% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 22/01/15 27/01/14 29/01/13 30/01/12 25/01/11 26/01/10 24/02/09 -
Price 5.5000 3.9100 2.5600 3.6800 5.5100 6.2600 5.5500 -
P/RPS 0.78 0.57 0.40 0.60 0.73 0.93 0.79 -0.21%
  YoY % 36.84% 42.50% -33.33% -17.81% -21.51% 17.72% -
  Horiz. % 98.73% 72.15% 50.63% 75.95% 92.41% 117.72% 100.00%
P/EPS 11.87 14.26 -150.59 -13.80 10.47 14.03 41.42 -18.80%
  YoY % -16.76% 109.47% -991.23% -231.81% -25.37% -66.13% -
  Horiz. % 28.66% 34.43% -363.57% -33.32% 25.28% 33.87% 100.00%
EY 8.42 7.01 -0.66 -7.24 9.55 7.13 2.41 23.17%
  YoY % 20.11% 1,162.12% 90.88% -175.81% 33.94% 195.85% -
  Horiz. % 349.38% 290.87% -27.39% -300.41% 396.27% 295.85% 100.00%
DY 2.55 2.56 4.22 2.72 3.63 3.19 3.60 -5.58%
  YoY % -0.39% -39.34% 55.15% -25.07% 13.79% -11.39% -
  Horiz. % 70.83% 71.11% 117.22% 75.56% 100.83% 88.61% 100.00%
P/NAPS 1.31 0.99 0.70 0.98 1.41 1.70 1.41 -1.22%
  YoY % 32.32% 41.43% -28.57% -30.50% -17.06% 20.57% -
  Horiz. % 92.91% 70.21% 49.65% 69.50% 100.00% 120.57% 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
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

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. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
4. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
5. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
6. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
7. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
8. JAG - THE NEXT STRONGER PA IN THE MAKING LogicTrading Analysis
PARTNERS & BROKERS