Highlights

[MPI] YoY Annualized Quarter Result on 2012-12-31 [#2]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 29-Jan-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     -674.83%    YoY -     93.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,532,676 1,332,028 1,294,036 1,227,448 1,189,678 1,476,096 1,317,778 2.55%
  YoY % 15.06% 2.94% 5.42% 3.17% -19.40% 12.01% -
  Horiz. % 116.31% 101.08% 98.20% 93.15% 90.28% 112.01% 100.00%
PBT 200,714 124,066 71,536 5,990 -52,680 139,268 109,166 10.68%
  YoY % 61.78% 73.43% 1,094.26% 111.37% -137.83% 27.57% -
  Horiz. % 183.86% 113.65% 65.53% 5.49% -48.26% 127.57% 100.00%
Tax 4,148 -28,698 -9,034 -8,420 -5,426 -12,960 -10,938 -
  YoY % 114.45% -217.67% -7.29% -55.18% 58.13% -18.49% -
  Horiz. % -37.92% 262.37% 82.59% 76.98% 49.61% 118.49% 100.00%
NP 204,862 95,368 62,502 -2,430 -58,106 126,308 98,228 13.03%
  YoY % 114.81% 52.58% 2,672.10% 95.82% -146.00% 28.59% -
  Horiz. % 208.56% 97.09% 63.63% -2.47% -59.15% 128.59% 100.00%
NP to SH 159,706 87,942 51,842 -3,288 -51,670 102,254 86,980 10.65%
  YoY % 81.60% 69.63% 1,676.70% 93.64% -150.53% 17.56% -
  Horiz. % 183.61% 101.11% 59.60% -3.78% -59.40% 117.56% 100.00%
Tax Rate -2.07 % 23.13 % 12.63 % 140.57 % - % 9.31 % 10.02 % -
  YoY % -108.95% 83.14% -91.02% 0.00% 0.00% -7.09% -
  Horiz. % -20.66% 230.84% 126.05% 1,402.89% 0.00% 92.91% 100.00%
Total Cost 1,327,814 1,236,660 1,231,534 1,229,878 1,247,784 1,349,788 1,219,550 1.43%
  YoY % 7.37% 0.42% 0.13% -1.44% -7.56% 10.68% -
  Horiz. % 108.88% 101.40% 100.98% 100.85% 102.32% 110.68% 100.00%
Net Worth 951,625 795,502 744,921 709,821 730,667 761,755 717,360 4.82%
  YoY % 19.63% 6.79% 4.94% -2.85% -4.08% 6.19% -
  Horiz. % 132.66% 110.89% 103.84% 98.95% 101.85% 106.19% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 30,391 26,580 18,906 20,888 19,381 38,865 38,987 -4.06%
  YoY % 14.34% 40.59% -9.49% 7.78% -50.13% -0.31% -
  Horiz. % 77.95% 68.18% 48.49% 53.58% 49.71% 99.69% 100.00%
Div Payout % 19.03 % 30.22 % 36.47 % - % - % 38.01 % 44.82 % -13.30%
  YoY % -37.03% -17.14% 0.00% 0.00% 0.00% -15.19% -
  Horiz. % 42.46% 67.43% 81.37% 0.00% 0.00% 84.81% 100.00%
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 951,625 795,502 744,921 709,821 730,667 761,755 717,360 4.82%
  YoY % 19.63% 6.79% 4.94% -2.85% -4.08% 6.19% -
  Horiz. % 132.66% 110.89% 103.84% 98.95% 101.85% 106.19% 100.00%
NOSH 189,945 189,857 189,066 193,411 193,810 194,325 194,935 -0.43%
  YoY % 0.05% 0.42% -2.25% -0.21% -0.26% -0.31% -
  Horiz. % 97.44% 97.40% 96.99% 99.22% 99.42% 99.69% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 13.37 % 7.16 % 4.83 % -0.20 % -4.88 % 8.56 % 7.45 % 10.23%
  YoY % 86.73% 48.24% 2,515.00% 95.90% -157.01% 14.90% -
  Horiz. % 179.46% 96.11% 64.83% -2.68% -65.50% 114.90% 100.00%
ROE 16.78 % 11.05 % 6.96 % -0.46 % -7.07 % 13.42 % 12.12 % 5.57%
  YoY % 51.86% 58.76% 1,613.04% 93.49% -152.68% 10.73% -
  Horiz. % 138.45% 91.17% 57.43% -3.80% -58.33% 110.73% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 806.90 701.59 684.43 634.63 613.83 759.60 676.01 2.99%
  YoY % 15.01% 2.51% 7.85% 3.39% -19.19% 12.37% -
  Horiz. % 119.36% 103.78% 101.25% 93.88% 90.80% 112.37% 100.00%
EPS 84.08 46.32 27.42 -1.70 -26.66 52.62 44.62 11.13%
  YoY % 81.52% 68.93% 1,712.94% 93.62% -150.67% 17.93% -
  Horiz. % 188.44% 103.81% 61.45% -3.81% -59.75% 117.93% 100.00%
DPS 16.00 14.00 10.00 10.80 10.00 20.00 20.00 -3.65%
  YoY % 14.29% 40.00% -7.41% 8.00% -50.00% 0.00% -
  Horiz. % 80.00% 70.00% 50.00% 54.00% 50.00% 100.00% 100.00%
NAPS 5.0100 4.1900 3.9400 3.6700 3.7700 3.9200 3.6800 5.27%
  YoY % 19.57% 6.35% 7.36% -2.65% -3.83% 6.52% -
  Horiz. % 136.14% 113.86% 107.07% 99.73% 102.45% 106.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 730.25 634.65 616.55 584.82 566.83 703.29 627.86 2.55%
  YoY % 15.06% 2.94% 5.43% 3.17% -19.40% 12.01% -
  Horiz. % 116.31% 101.08% 98.20% 93.14% 90.28% 112.01% 100.00%
EPS 76.09 41.90 24.70 -1.57 -24.62 48.72 41.44 10.65%
  YoY % 81.60% 69.64% 1,673.25% 93.62% -150.53% 17.57% -
  Horiz. % 183.61% 101.11% 59.60% -3.79% -59.41% 117.57% 100.00%
DPS 14.48 12.66 9.01 9.95 9.23 18.52 18.58 -4.07%
  YoY % 14.38% 40.51% -9.45% 7.80% -50.16% -0.32% -
  Horiz. % 77.93% 68.14% 48.49% 53.55% 49.68% 99.68% 100.00%
NAPS 4.5341 3.7902 3.5492 3.3820 3.4813 3.6294 3.4179 4.82%
  YoY % 19.63% 6.79% 4.94% -2.85% -4.08% 6.19% -
  Horiz. % 132.66% 110.89% 103.84% 98.95% 101.85% 106.19% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 9.3100 4.5300 3.1800 2.4600 2.7700 5.6900 5.3500 -
P/RPS 1.15 0.65 0.46 0.39 0.45 0.75 0.79 6.45%
  YoY % 76.92% 41.30% 17.95% -13.33% -40.00% -5.06% -
  Horiz. % 145.57% 82.28% 58.23% 49.37% 56.96% 94.94% 100.00%
P/EPS 11.07 9.78 11.60 -144.71 -10.39 10.81 11.99 -1.32%
  YoY % 13.19% -15.69% 108.02% -1,292.78% -196.11% -9.84% -
  Horiz. % 92.33% 81.57% 96.75% -1,206.92% -86.66% 90.16% 100.00%
EY 9.03 10.23 8.62 -0.69 -9.62 9.25 8.34 1.33%
  YoY % -11.73% 18.68% 1,349.28% 92.83% -204.00% 10.91% -
  Horiz. % 108.27% 122.66% 103.36% -8.27% -115.35% 110.91% 100.00%
DY 1.72 3.09 3.14 4.39 3.61 3.51 3.74 -12.14%
  YoY % -44.34% -1.59% -28.47% 21.61% 2.85% -6.15% -
  Horiz. % 45.99% 82.62% 83.96% 117.38% 96.52% 93.85% 100.00%
P/NAPS 1.86 1.08 0.81 0.67 0.73 1.45 1.45 4.24%
  YoY % 72.22% 33.33% 20.90% -8.22% -49.66% 0.00% -
  Horiz. % 128.28% 74.48% 55.86% 46.21% 50.34% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 28/01/16 22/01/15 27/01/14 29/01/13 30/01/12 25/01/11 26/01/10 -
Price 8.6600 5.5000 3.9100 2.5600 3.6800 5.5100 6.2600 -
P/RPS 1.07 0.78 0.57 0.40 0.60 0.73 0.93 2.36%
  YoY % 37.18% 36.84% 42.50% -33.33% -17.81% -21.51% -
  Horiz. % 115.05% 83.87% 61.29% 43.01% 64.52% 78.49% 100.00%
P/EPS 10.30 11.87 14.26 -150.59 -13.80 10.47 14.03 -5.02%
  YoY % -13.23% -16.76% 109.47% -991.23% -231.81% -25.37% -
  Horiz. % 73.41% 84.60% 101.64% -1,073.34% -98.36% 74.63% 100.00%
EY 9.71 8.42 7.01 -0.66 -7.24 9.55 7.13 5.28%
  YoY % 15.32% 20.11% 1,162.12% 90.88% -175.81% 33.94% -
  Horiz. % 136.19% 118.09% 98.32% -9.26% -101.54% 133.94% 100.00%
DY 1.85 2.55 2.56 4.22 2.72 3.63 3.19 -8.68%
  YoY % -27.45% -0.39% -39.34% 55.15% -25.07% 13.79% -
  Horiz. % 57.99% 79.94% 80.25% 132.29% 85.27% 113.79% 100.00%
P/NAPS 1.73 1.31 0.99 0.70 0.98 1.41 1.70 0.29%
  YoY % 32.06% 32.32% 41.43% -28.57% -30.50% -17.06% -
  Horiz. % 101.76% 77.06% 58.24% 41.18% 57.65% 82.94% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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!
PARTNERS & BROKERS