Highlights

[MPI] YoY Cumulative 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 -     97.89%    YoY -     17.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 647,018 613,724 594,839 738,048 658,889 687,614 809,611 -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 35,768 2,995 -26,340 69,634 54,583 16,999 108,439 -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 -4,517 -4,210 -2,713 -6,480 -5,469 -5,454 -9,775 -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 31,251 -1,215 -29,053 63,154 49,114 11,545 98,664 -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 25,921 -1,644 -25,835 51,127 43,490 13,066 75,441 -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 615,767 614,939 623,892 674,894 609,775 676,069 710,947 -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 9,453 10,444 9,690 19,432 19,493 19,501 25,335 -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 3.48 % -0.23 % -3.54 % 6.71 % 6.06 % 1.70 % 9.78 % -15.81%
  YoY % 1,613.04% 93.50% -152.76% 10.73% 256.47% -82.62% -
  Horiz. % 35.58% -2.35% -36.20% 68.61% 61.96% 17.38% 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 342.22 317.31 306.92 379.80 338.00 352.60 415.42 -3.18%
  YoY % 7.85% 3.39% -19.19% 12.37% -4.14% -15.12% -
  Horiz. % 82.38% 76.38% 73.88% 91.43% 81.36% 84.88% 100.00%
EPS 13.71 -0.85 -13.33 26.31 22.31 6.70 38.71 -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 5.00 5.40 5.00 10.00 10.00 10.00 13.00 -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 308.27 292.41 283.41 351.65 313.93 327.62 385.74 -3.66%
  YoY % 5.42% 3.18% -19.41% 12.02% -4.18% -15.07% -
  Horiz. % 79.92% 75.80% 73.47% 91.16% 81.38% 84.93% 100.00%
EPS 12.35 -0.78 -12.31 24.36 20.72 6.23 35.94 -16.29%
  YoY % 1,683.33% 93.66% -150.53% 17.57% 232.58% -82.67% -
  Horiz. % 34.36% -2.17% -34.25% 67.78% 57.65% 17.33% 100.00%
DPS 4.50 4.98 4.62 9.26 9.29 9.29 12.07 -15.15%
  YoY % -9.64% 7.79% -50.11% -0.32% 0.00% -23.03% -
  Horiz. % 37.28% 41.26% 38.28% 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 0.93 0.78 0.90 1.50 1.58 1.64 2.24 -13.62%
  YoY % 19.23% -13.33% -40.00% -5.06% -3.66% -26.79% -
  Horiz. % 41.52% 34.82% 40.18% 66.96% 70.54% 73.21% 100.00%
P/EPS 23.19 -289.41 -20.78 21.63 23.98 86.57 24.02 -0.58%
  YoY % 108.01% -1,292.73% -196.07% -9.80% -72.30% 260.41% -
  Horiz. % 96.54% -1,204.87% -86.51% 90.05% 99.83% 360.41% 100.00%
EY 4.31 -0.35 -4.81 4.62 4.17 1.16 4.16 0.59%
  YoY % 1,331.43% 92.72% -204.11% 10.79% 259.48% -72.12% -
  Horiz. % 103.61% -8.41% -115.62% 111.06% 100.24% 27.88% 100.00%
DY 1.57 2.20 1.81 1.76 1.87 1.72 1.40 1.93%
  YoY % -28.64% 21.55% 2.84% -5.88% 8.72% 22.86% -
  Horiz. % 112.14% 157.14% 129.29% 125.71% 133.57% 122.86% 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 1.14 0.81 1.20 1.45 1.85 1.57 2.09 -9.60%
  YoY % 40.74% -32.50% -17.24% -21.62% 17.83% -24.88% -
  Horiz. % 54.55% 38.76% 57.42% 69.38% 88.52% 75.12% 100.00%
P/EPS 28.52 -301.18 -27.61 20.94 28.06 82.84 22.47 4.05%
  YoY % 109.47% -990.84% -231.85% -25.37% -66.13% 268.67% -
  Horiz. % 126.92% -1,340.36% -122.87% 93.19% 124.88% 368.67% 100.00%
EY 3.51 -0.33 -3.62 4.77 3.56 1.21 4.45 -3.87%
  YoY % 1,163.64% 90.88% -175.89% 33.99% 194.21% -72.81% -
  Horiz. % 78.88% -7.42% -81.35% 107.19% 80.00% 27.19% 100.00%
DY 1.28 2.11 1.36 1.81 1.60 1.80 1.49 -2.50%
  YoY % -39.34% 55.15% -24.86% 13.12% -11.11% 20.81% -
  Horiz. % 85.91% 141.61% 91.28% 121.48% 107.38% 120.81% 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.
 


 

382  346  555  684 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.105-0.015 
 SAPNRG 0.265-0.005 
 ALAM 0.165+0.01 
 HSI-C7J 0.145+0.01 
 PERDANA 0.495+0.065 
 GAMUDA-WE 0.40+0.055 
 DGB 0.1450.00 
 HSI-H8K 0.09-0.015 
 IBHD 0.26+0.005 
 ALAM-WA 0.065+0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers