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.
 


 

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