Highlights

[MPI] YoY Cumulative Quarter Result on 2011-06-30 [#4]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 16-Aug-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Jun-2011  [#4]
Profit Trend QoQ -     4.61%    YoY -     -44.25%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 1,291,840 1,226,284 1,191,722 1,415,247 1,386,202 1,150,630 1,539,126 -2.88%
  YoY % 5.35% 2.90% -15.79% 2.10% 20.47% -25.24% -
  Horiz. % 83.93% 79.67% 77.43% 91.95% 90.06% 74.76% 100.00%
PBT 64,817 21,053 -27,501 83,658 84,984 -61,734 156,479 -13.66%
  YoY % 207.88% 176.55% -132.87% -1.56% 237.66% -139.45% -
  Horiz. % 41.42% 13.45% -17.57% 53.46% 54.31% -39.45% 100.00%
Tax -11,172 -6,732 4,320 -8,660 40,902 -4,163 -9,180 3.33%
  YoY % -65.95% -255.83% 149.88% -121.17% 1,082.51% 54.65% -
  Horiz. % 121.70% 73.33% -47.06% 94.34% -445.56% 45.35% 100.00%
NP 53,645 14,321 -23,181 74,998 125,886 -65,897 147,299 -15.49%
  YoY % 274.59% 161.78% -130.91% -40.42% 291.03% -144.74% -
  Horiz. % 36.42% 9.72% -15.74% 50.92% 85.46% -44.74% 100.00%
NP to SH 45,144 10,948 -19,765 58,768 105,407 -39,904 112,176 -14.07%
  YoY % 312.35% 155.39% -133.63% -44.25% 364.15% -135.57% -
  Horiz. % 40.24% 9.76% -17.62% 52.39% 93.97% -35.57% 100.00%
Tax Rate 17.24 % 31.98 % - % 10.35 % -48.13 % - % 5.87 % 19.66%
  YoY % -46.09% 0.00% 0.00% 121.50% 0.00% 0.00% -
  Horiz. % 293.70% 544.80% 0.00% 176.32% -819.93% 0.00% 100.00%
Total Cost 1,238,195 1,211,963 1,214,903 1,340,249 1,260,316 1,216,527 1,391,827 -1.93%
  YoY % 2.16% -0.24% -9.35% 6.34% 3.60% -12.59% -
  Horiz. % 88.96% 87.08% 87.29% 96.29% 90.55% 87.41% 100.00%
Net Worth 731,911 727,985 724,716 748,908 740,655 699,830 766,032 -0.76%
  YoY % 0.54% 0.45% -3.23% 1.11% 5.83% -8.64% -
  Horiz. % 95.55% 95.03% 94.61% 97.76% 96.69% 91.36% 100.00%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 28,368 20,029 19,377 38,803 48,727 38,987 72,120 -14.40%
  YoY % 41.64% 3.36% -50.06% -20.37% 24.98% -45.94% -
  Horiz. % 39.34% 27.77% 26.87% 53.80% 67.56% 54.06% 100.00%
Div Payout % 62.84 % 182.95 % - % 66.03 % 46.23 % - % 64.29 % -0.38%
  YoY % -65.65% 0.00% 0.00% 42.83% 0.00% 0.00% -
  Horiz. % 97.74% 284.57% 0.00% 102.71% 71.91% 0.00% 100.00%
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 731,911 727,985 724,716 748,908 740,655 699,830 766,032 -0.76%
  YoY % 0.54% 0.45% -3.23% 1.11% 5.83% -8.64% -
  Horiz. % 95.55% 95.03% 94.61% 97.76% 96.69% 91.36% 100.00%
NOSH 189,124 192,588 193,774 194,017 194,909 194,938 194,919 -0.50%
  YoY % -1.80% -0.61% -0.13% -0.46% -0.02% 0.01% -
  Horiz. % 97.03% 98.80% 99.41% 99.54% 99.99% 100.01% 100.00%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 4.15 % 1.17 % -1.95 % 5.30 % 9.08 % -5.73 % 9.57 % -12.99%
  YoY % 254.70% 160.00% -136.79% -41.63% 258.46% -159.87% -
  Horiz. % 43.36% 12.23% -20.38% 55.38% 94.88% -59.87% 100.00%
ROE 6.17 % 1.50 % -2.73 % 7.85 % 14.23 % -5.70 % 14.64 % -13.41%
  YoY % 311.33% 154.95% -134.78% -44.83% 349.65% -138.93% -
  Horiz. % 42.14% 10.25% -18.65% 53.62% 97.20% -38.93% 100.00%
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 683.06 636.74 615.00 729.44 711.20 590.25 789.62 -2.39%
  YoY % 7.27% 3.53% -15.69% 2.56% 20.49% -25.25% -
  Horiz. % 86.50% 80.64% 77.89% 92.38% 90.07% 74.75% 100.00%
EPS 23.87 5.69 -10.20 30.29 54.08 -20.47 57.55 -13.64%
  YoY % 319.51% 155.78% -133.67% -43.99% 364.19% -135.57% -
  Horiz. % 41.48% 9.89% -17.72% 52.63% 93.97% -35.57% 100.00%
DPS 15.00 10.40 10.00 20.00 25.00 20.00 37.00 -13.96%
  YoY % 44.23% 4.00% -50.00% -20.00% 25.00% -45.95% -
  Horiz. % 40.54% 28.11% 27.03% 54.05% 67.57% 54.05% 100.00%
NAPS 3.8700 3.7800 3.7400 3.8600 3.8000 3.5900 3.9300 -0.26%
  YoY % 2.38% 1.07% -3.11% 1.58% 5.85% -8.65% -
  Horiz. % 98.47% 96.18% 95.17% 98.22% 96.69% 91.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 615.50 584.27 567.80 674.30 660.46 548.22 733.32 -2.88%
  YoY % 5.35% 2.90% -15.79% 2.10% 20.47% -25.24% -
  Horiz. % 83.93% 79.67% 77.43% 91.95% 90.06% 74.76% 100.00%
EPS 21.51 5.22 -9.42 28.00 50.22 -19.01 53.45 -14.07%
  YoY % 312.07% 155.41% -133.64% -44.25% 364.18% -135.57% -
  Horiz. % 40.24% 9.77% -17.62% 52.39% 93.96% -35.57% 100.00%
DPS 13.52 9.54 9.23 18.49 23.22 18.58 34.36 -14.39%
  YoY % 41.72% 3.36% -50.08% -20.37% 24.97% -45.93% -
  Horiz. % 39.35% 27.76% 26.86% 53.81% 67.58% 54.07% 100.00%
NAPS 3.4872 3.4685 3.4529 3.5682 3.5289 3.3344 3.6498 -0.76%
  YoY % 0.54% 0.45% -3.23% 1.11% 5.83% -8.64% -
  Horiz. % 95.54% 95.03% 94.61% 97.76% 96.69% 91.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 5.0800 2.5700 2.9900 4.5000 6.1800 5.0000 7.0000 -
P/RPS 0.74 0.40 0.49 0.62 0.87 0.85 0.89 -3.03%
  YoY % 85.00% -18.37% -20.97% -28.74% 2.35% -4.49% -
  Horiz. % 83.15% 44.94% 55.06% 69.66% 97.75% 95.51% 100.00%
P/EPS 21.28 45.21 -29.31 14.86 11.43 -24.43 12.16 9.77%
  YoY % -52.93% 254.25% -297.24% 30.01% 146.79% -300.90% -
  Horiz. % 175.00% 371.79% -241.04% 122.20% 94.00% -200.90% 100.00%
EY 4.70 2.21 -3.41 6.73 8.75 -4.09 8.22 -8.89%
  YoY % 112.67% 164.81% -150.67% -23.09% 313.94% -149.76% -
  Horiz. % 57.18% 26.89% -41.48% 81.87% 106.45% -49.76% 100.00%
DY 2.95 4.05 3.34 4.44 4.05 4.00 5.29 -9.27%
  YoY % -27.16% 21.26% -24.77% 9.63% 1.25% -24.39% -
  Horiz. % 55.77% 76.56% 63.14% 83.93% 76.56% 75.61% 100.00%
P/NAPS 1.31 0.68 0.80 1.17 1.63 1.39 1.78 -4.98%
  YoY % 92.65% -15.00% -31.62% -28.22% 17.27% -21.91% -
  Horiz. % 73.60% 38.20% 44.94% 65.73% 91.57% 78.09% 100.00%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 27/08/14 27/08/13 28/08/12 16/08/11 23/08/10 19/08/09 21/08/08 -
Price 6.2400 2.4400 2.6400 3.7700 5.9800 5.7500 6.9500 -
P/RPS 0.91 0.38 0.43 0.52 0.84 0.97 0.88 0.56%
  YoY % 139.47% -11.63% -17.31% -38.10% -13.40% 10.23% -
  Horiz. % 103.41% 43.18% 48.86% 59.09% 95.45% 110.23% 100.00%
P/EPS 26.14 42.92 -25.88 12.45 11.06 -28.09 12.08 13.72%
  YoY % -39.10% 265.84% -307.87% 12.57% 139.37% -332.53% -
  Horiz. % 216.39% 355.30% -214.24% 103.06% 91.56% -232.53% 100.00%
EY 3.83 2.33 -3.86 8.03 9.04 -3.56 8.28 -12.05%
  YoY % 64.38% 160.36% -148.07% -11.17% 353.93% -143.00% -
  Horiz. % 46.26% 28.14% -46.62% 96.98% 109.18% -43.00% 100.00%
DY 2.40 4.26 3.79 5.31 4.18 3.48 5.32 -12.42%
  YoY % -43.66% 12.40% -28.63% 27.03% 20.11% -34.59% -
  Horiz. % 45.11% 80.08% 71.24% 99.81% 78.57% 65.41% 100.00%
P/NAPS 1.61 0.65 0.71 0.98 1.57 1.60 1.77 -1.57%
  YoY % 147.69% -8.45% -27.55% -37.58% -1.87% -9.60% -
  Horiz. % 90.96% 36.72% 40.11% 55.37% 88.70% 90.40% 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.
 


 

406  284  492  790 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 ECOWLD 0.745+0.10 
 AT 0.050.00 
 WCEHB 0.335+0.03 
 HSI-C7K 0.28+0.025 
 HSI-H8F 0.19-0.055 
 INSAS-WB 0.0050.00 
 TDM 0.315+0.005 
 ARMADA 0.465-0.02 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers