Highlights

[MPI] YoY Cumulative 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 -     -168.42%    YoY -     -150.53%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 666,014 647,018 613,724 594,839 738,048 658,889 687,614 -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 62,033 35,768 2,995 -26,340 69,634 54,583 16,999 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 -14,349 -4,517 -4,210 -2,713 -6,480 -5,469 -5,454 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 47,684 31,251 -1,215 -29,053 63,154 49,114 11,545 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 43,971 25,921 -1,644 -25,835 51,127 43,490 13,066 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 618,330 615,767 614,939 623,892 674,894 609,775 676,069 -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 13,290 9,453 10,444 9,690 19,432 19,493 19,501 -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 5.53 % 3.48 % -0.23 % -3.54 % 6.71 % 6.06 % 1.70 % 21.71%
  YoY % 58.91% 1,613.04% 93.50% -152.76% 10.73% 256.47% -
  Horiz. % 325.29% 204.71% -13.53% -208.24% 394.71% 356.47% 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 350.80 342.22 317.31 306.92 379.80 338.00 352.60 -0.09%
  YoY % 2.51% 7.85% 3.39% -19.19% 12.37% -4.14% -
  Horiz. % 99.49% 97.06% 89.99% 87.04% 107.71% 95.86% 100.00%
EPS 23.16 13.71 -0.85 -13.33 26.31 22.31 6.70 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 7.00 5.00 5.40 5.00 10.00 10.00 10.00 -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 317.32 308.27 292.41 283.41 351.65 313.93 327.62 -0.53%
  YoY % 2.94% 5.42% 3.18% -19.41% 12.02% -4.18% -
  Horiz. % 96.86% 94.09% 89.25% 86.51% 107.33% 95.82% 100.00%
EPS 20.95 12.35 -0.78 -12.31 24.36 20.72 6.23 22.39%
  YoY % 69.64% 1,683.33% 93.66% -150.53% 17.57% 232.58% -
  Horiz. % 336.28% 198.23% -12.52% -197.59% 391.01% 332.58% 100.00%
DPS 6.33 4.50 4.98 4.62 9.26 9.29 9.29 -6.19%
  YoY % 40.67% -9.64% 7.79% -50.11% -0.32% 0.00% -
  Horiz. % 68.14% 48.44% 53.61% 49.73% 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 1.29 0.93 0.78 0.90 1.50 1.58 1.64 -3.92%
  YoY % 38.71% 19.23% -13.33% -40.00% -5.06% -3.66% -
  Horiz. % 78.66% 56.71% 47.56% 54.88% 91.46% 96.34% 100.00%
P/EPS 19.56 23.19 -289.41 -20.78 21.63 23.98 86.57 -21.95%
  YoY % -15.65% 108.01% -1,292.73% -196.07% -9.80% -72.30% -
  Horiz. % 22.59% 26.79% -334.31% -24.00% 24.99% 27.70% 100.00%
EY 5.11 4.31 -0.35 -4.81 4.62 4.17 1.16 28.02%
  YoY % 18.56% 1,331.43% 92.72% -204.11% 10.79% 259.48% -
  Horiz. % 440.52% 371.55% -30.17% -414.66% 398.28% 359.48% 100.00%
DY 1.55 1.57 2.20 1.81 1.76 1.87 1.72 -1.72%
  YoY % -1.27% -28.64% 21.55% 2.84% -5.88% 8.72% -
  Horiz. % 90.12% 91.28% 127.91% 105.23% 102.33% 108.72% 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 1.57 1.14 0.81 1.20 1.45 1.85 1.57 -
  YoY % 37.72% 40.74% -32.50% -17.24% -21.62% 17.83% -
  Horiz. % 100.00% 72.61% 51.59% 76.43% 92.36% 117.83% 100.00%
P/EPS 23.75 28.52 -301.18 -27.61 20.94 28.06 82.84 -18.79%
  YoY % -16.73% 109.47% -990.84% -231.85% -25.37% -66.13% -
  Horiz. % 28.67% 34.43% -363.57% -33.33% 25.28% 33.87% 100.00%
EY 4.21 3.51 -0.33 -3.62 4.77 3.56 1.21 23.09%
  YoY % 19.94% 1,163.64% 90.88% -175.89% 33.99% 194.21% -
  Horiz. % 347.93% 290.08% -27.27% -299.17% 394.21% 294.21% 100.00%
DY 1.27 1.28 2.11 1.36 1.81 1.60 1.80 -5.64%
  YoY % -0.78% -39.34% 55.15% -24.86% 13.12% -11.11% -
  Horiz. % 70.56% 71.11% 117.22% 75.56% 100.56% 88.89% 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.
 


 

373  339  521  794 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.505-0.01 
 KNM 0.375-0.025 
 EKOVEST 0.83-0.025 
 SAPNRG 0.2850.00 
 KEYASIC 0.065+0.01 
 AT 0.0750.00 
 DAYA 0.01+0.005 
 PERDANA 0.45-0.005 
 PTRANS 0.265+0.02 
 HSI-C7K 0.35+0.025 
Partners & Brokers