Highlights

[MPI] YoY Cumulative 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 -     -1,249.65%    YoY -     93.64%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 766,338 666,014 647,018 613,724 594,839 738,048 658,889 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 100,357 62,033 35,768 2,995 -26,340 69,634 54,583 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 2,074 -14,349 -4,517 -4,210 -2,713 -6,480 -5,469 -
  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 102,431 47,684 31,251 -1,215 -29,053 63,154 49,114 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 79,853 43,971 25,921 -1,644 -25,835 51,127 43,490 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 663,907 618,330 615,767 614,939 623,892 674,894 609,775 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 15,195 13,290 9,453 10,444 9,690 19,432 19,493 -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 8.39 % 5.53 % 3.48 % -0.23 % -3.54 % 6.71 % 6.06 % 5.57%
  YoY % 51.72% 58.91% 1,613.04% 93.50% -152.76% 10.73% -
  Horiz. % 138.45% 91.25% 57.43% -3.80% -58.42% 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 403.45 350.80 342.22 317.31 306.92 379.80 338.00 2.99%
  YoY % 15.01% 2.51% 7.85% 3.39% -19.19% 12.37% -
  Horiz. % 119.36% 103.79% 101.25% 93.88% 90.80% 112.37% 100.00%
EPS 42.04 23.16 13.71 -0.85 -13.33 26.31 22.31 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 8.00 7.00 5.00 5.40 5.00 10.00 10.00 -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 365.12 317.32 308.27 292.41 283.41 351.65 313.93 2.55%
  YoY % 15.06% 2.94% 5.42% 3.18% -19.41% 12.02% -
  Horiz. % 116.31% 101.08% 98.20% 93.14% 90.28% 112.02% 100.00%
EPS 38.05 20.95 12.35 -0.78 -12.31 24.36 20.72 10.66%
  YoY % 81.62% 69.64% 1,683.33% 93.66% -150.53% 17.57% -
  Horiz. % 183.64% 101.11% 59.60% -3.76% -59.41% 117.57% 100.00%
DPS 7.24 6.33 4.50 4.98 4.62 9.26 9.29 -4.07%
  YoY % 14.38% 40.67% -9.64% 7.79% -50.11% -0.32% -
  Horiz. % 77.93% 68.14% 48.44% 53.61% 49.73% 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 2.31 1.29 0.93 0.78 0.90 1.50 1.58 6.53%
  YoY % 79.07% 38.71% 19.23% -13.33% -40.00% -5.06% -
  Horiz. % 146.20% 81.65% 58.86% 49.37% 56.96% 94.94% 100.00%
P/EPS 22.15 19.56 23.19 -289.41 -20.78 21.63 23.98 -1.31%
  YoY % 13.24% -15.65% 108.01% -1,292.73% -196.07% -9.80% -
  Horiz. % 92.37% 81.57% 96.71% -1,206.88% -86.66% 90.20% 100.00%
EY 4.52 5.11 4.31 -0.35 -4.81 4.62 4.17 1.35%
  YoY % -11.55% 18.56% 1,331.43% 92.72% -204.11% 10.79% -
  Horiz. % 108.39% 122.54% 103.36% -8.39% -115.35% 110.79% 100.00%
DY 0.86 1.55 1.57 2.20 1.81 1.76 1.87 -12.14%
  YoY % -44.52% -1.27% -28.64% 21.55% 2.84% -5.88% -
  Horiz. % 45.99% 82.89% 83.96% 117.65% 96.79% 94.12% 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 2.15 1.57 1.14 0.81 1.20 1.45 1.85 2.54%
  YoY % 36.94% 37.72% 40.74% -32.50% -17.24% -21.62% -
  Horiz. % 116.22% 84.86% 61.62% 43.78% 64.86% 78.38% 100.00%
P/EPS 20.60 23.75 28.52 -301.18 -27.61 20.94 28.06 -5.02%
  YoY % -13.26% -16.73% 109.47% -990.84% -231.85% -25.37% -
  Horiz. % 73.41% 84.64% 101.64% -1,073.34% -98.40% 74.63% 100.00%
EY 4.85 4.21 3.51 -0.33 -3.62 4.77 3.56 5.29%
  YoY % 15.20% 19.94% 1,163.64% 90.88% -175.89% 33.99% -
  Horiz. % 136.24% 118.26% 98.60% -9.27% -101.69% 133.99% 100.00%
DY 0.92 1.27 1.28 2.11 1.36 1.81 1.60 -8.81%
  YoY % -27.56% -0.78% -39.34% 55.15% -24.86% 13.12% -
  Horiz. % 57.50% 79.38% 80.00% 131.87% 85.00% 113.12% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

218  615  624  1057 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 DNEX 0.275+0.015 
 XOX-WC 0.015+0.01 
 QES 0.36-0.02 
 LUSTER 0.20+0.015 
 BIOHLDG 0.31+0.01 
 SAPNRG 0.120.00 
 AT 0.180.00 
 VIZIONE 0.235-0.035 
 GLOTEC 0.515+0.065 
 MTOUCHE 0.060.00 

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