Highlights

[MPI] YoY Cumulative Quarter Result on 2013-12-31 [#2]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 27-Jan-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Dec-2013  [#2]
Profit Trend QoQ -     45.34%    YoY -     1,676.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 759,418 766,338 666,014 647,018 613,724 594,839 738,048 0.48%
  YoY % -0.90% 15.06% 2.94% 5.42% 3.17% -19.40% -
  Horiz. % 102.90% 103.83% 90.24% 87.67% 83.16% 80.60% 100.00%
PBT 135,419 100,357 62,033 35,768 2,995 -26,340 69,634 11.71%
  YoY % 34.94% 61.78% 73.43% 1,094.26% 111.37% -137.83% -
  Horiz. % 194.47% 144.12% 89.08% 51.37% 4.30% -37.83% 100.00%
Tax -18,651 2,074 -14,349 -4,517 -4,210 -2,713 -6,480 19.25%
  YoY % -999.28% 114.45% -217.67% -7.29% -55.18% 58.13% -
  Horiz. % 287.82% -32.01% 221.44% 69.71% 64.97% 41.87% 100.00%
NP 116,768 102,431 47,684 31,251 -1,215 -29,053 63,154 10.78%
  YoY % 14.00% 114.81% 52.58% 2,672.10% 95.82% -146.00% -
  Horiz. % 184.89% 162.19% 75.50% 49.48% -1.92% -46.00% 100.00%
NP to SH 94,702 79,853 43,971 25,921 -1,644 -25,835 51,127 10.81%
  YoY % 18.60% 81.60% 69.63% 1,676.70% 93.64% -150.53% -
  Horiz. % 185.23% 156.19% 86.00% 50.70% -3.22% -50.53% 100.00%
Tax Rate 13.77 % -2.07 % 23.13 % 12.63 % 140.57 % - % 9.31 % 6.73%
  YoY % 765.22% -108.95% 83.14% -91.02% 0.00% 0.00% -
  Horiz. % 147.91% -22.23% 248.44% 135.66% 1,509.88% 0.00% 100.00%
Total Cost 642,650 663,907 618,330 615,767 614,939 623,892 674,894 -0.81%
  YoY % -3.20% 7.37% 0.42% 0.13% -1.44% -7.56% -
  Horiz. % 95.22% 98.37% 91.62% 91.24% 91.12% 92.44% 100.00%
Net Worth 1,071,182 951,625 795,502 744,921 709,821 730,667 761,755 5.84%
  YoY % 12.56% 19.63% 6.79% 4.94% -2.85% -4.08% -
  Horiz. % 140.62% 124.93% 104.43% 97.79% 93.18% 95.92% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 15,194 15,195 13,290 9,453 10,444 9,690 19,432 -4.01%
  YoY % -0.01% 14.34% 40.59% -9.49% 7.78% -50.13% -
  Horiz. % 78.19% 78.20% 68.39% 48.65% 53.75% 49.87% 100.00%
Div Payout % 16.04 % 19.03 % 30.22 % 36.47 % - % - % 38.01 % -13.38%
  YoY % -15.71% -37.03% -17.14% 0.00% 0.00% 0.00% -
  Horiz. % 42.20% 50.07% 79.51% 95.95% 0.00% 0.00% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,071,182 951,625 795,502 744,921 709,821 730,667 761,755 5.84%
  YoY % 12.56% 19.63% 6.79% 4.94% -2.85% -4.08% -
  Horiz. % 140.62% 124.93% 104.43% 97.79% 93.18% 95.92% 100.00%
NOSH 189,926 189,945 189,857 189,066 193,411 193,810 194,325 -0.38%
  YoY % -0.01% 0.05% 0.42% -2.25% -0.21% -0.26% -
  Horiz. % 97.74% 97.75% 97.70% 97.29% 99.53% 99.74% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 15.38 % 13.37 % 7.16 % 4.83 % -0.20 % -4.88 % 8.56 % 10.25%
  YoY % 15.03% 86.73% 48.24% 2,515.00% 95.90% -157.01% -
  Horiz. % 179.67% 156.19% 83.64% 56.43% -2.34% -57.01% 100.00%
ROE 8.84 % 8.39 % 5.53 % 3.48 % -0.23 % -3.54 % 6.71 % 4.70%
  YoY % 5.36% 51.72% 58.91% 1,613.04% 93.50% -152.76% -
  Horiz. % 131.74% 125.04% 82.41% 51.86% -3.43% -52.76% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 399.85 403.45 350.80 342.22 317.31 306.92 379.80 0.86%
  YoY % -0.89% 15.01% 2.51% 7.85% 3.39% -19.19% -
  Horiz. % 105.28% 106.23% 92.36% 90.11% 83.55% 80.81% 100.00%
EPS 49.86 42.04 23.16 13.71 -0.85 -13.33 26.31 11.23%
  YoY % 18.60% 81.52% 68.93% 1,712.94% 93.62% -150.67% -
  Horiz. % 189.51% 159.79% 88.03% 52.11% -3.23% -50.67% 100.00%
DPS 8.00 8.00 7.00 5.00 5.40 5.00 10.00 -3.65%
  YoY % 0.00% 14.29% 40.00% -7.41% 8.00% -50.00% -
  Horiz. % 80.00% 80.00% 70.00% 50.00% 54.00% 50.00% 100.00%
NAPS 5.6400 5.0100 4.1900 3.9400 3.6700 3.7700 3.9200 6.24%
  YoY % 12.57% 19.57% 6.35% 7.36% -2.65% -3.83% -
  Horiz. % 143.88% 127.81% 106.89% 100.51% 93.62% 96.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 361.83 365.12 317.32 308.27 292.41 283.41 351.65 0.48%
  YoY % -0.90% 15.06% 2.94% 5.42% 3.18% -19.41% -
  Horiz. % 102.89% 103.83% 90.24% 87.66% 83.15% 80.59% 100.00%
EPS 45.12 38.05 20.95 12.35 -0.78 -12.31 24.36 10.81%
  YoY % 18.58% 81.62% 69.64% 1,683.33% 93.66% -150.53% -
  Horiz. % 185.22% 156.20% 86.00% 50.70% -3.20% -50.53% 100.00%
DPS 7.24 7.24 6.33 4.50 4.98 4.62 9.26 -4.01%
  YoY % 0.00% 14.38% 40.67% -9.64% 7.79% -50.11% -
  Horiz. % 78.19% 78.19% 68.36% 48.60% 53.78% 49.89% 100.00%
NAPS 5.1037 4.5341 3.7902 3.5492 3.3820 3.4813 3.6294 5.84%
  YoY % 12.56% 19.63% 6.79% 4.94% -2.85% -4.08% -
  Horiz. % 140.62% 124.93% 104.43% 97.79% 93.18% 95.92% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 7.4100 9.3100 4.5300 3.1800 2.4600 2.7700 5.6900 -
P/RPS 1.85 2.31 1.29 0.93 0.78 0.90 1.50 3.55%
  YoY % -19.91% 79.07% 38.71% 19.23% -13.33% -40.00% -
  Horiz. % 123.33% 154.00% 86.00% 62.00% 52.00% 60.00% 100.00%
P/EPS 14.86 22.15 19.56 23.19 -289.41 -20.78 21.63 -6.06%
  YoY % -32.91% 13.24% -15.65% 108.01% -1,292.73% -196.07% -
  Horiz. % 68.70% 102.40% 90.43% 107.21% -1,338.00% -96.07% 100.00%
EY 6.73 4.52 5.11 4.31 -0.35 -4.81 4.62 6.46%
  YoY % 48.89% -11.55% 18.56% 1,331.43% 92.72% -204.11% -
  Horiz. % 145.67% 97.84% 110.61% 93.29% -7.58% -104.11% 100.00%
DY 1.08 0.86 1.55 1.57 2.20 1.81 1.76 -7.81%
  YoY % 25.58% -44.52% -1.27% -28.64% 21.55% 2.84% -
  Horiz. % 61.36% 48.86% 88.07% 89.20% 125.00% 102.84% 100.00%
P/NAPS 1.31 1.86 1.08 0.81 0.67 0.73 1.45 -1.68%
  YoY % -29.57% 72.22% 33.33% 20.90% -8.22% -49.66% -
  Horiz. % 90.34% 128.28% 74.48% 55.86% 46.21% 50.34% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 25/01/17 28/01/16 22/01/15 27/01/14 29/01/13 30/01/12 25/01/11 -
Price 7.9500 8.6600 5.5000 3.9100 2.5600 3.6800 5.5100 -
P/RPS 1.99 2.15 1.57 1.14 0.81 1.20 1.45 5.41%
  YoY % -7.44% 36.94% 37.72% 40.74% -32.50% -17.24% -
  Horiz. % 137.24% 148.28% 108.28% 78.62% 55.86% 82.76% 100.00%
P/EPS 15.94 20.60 23.75 28.52 -301.18 -27.61 20.94 -4.44%
  YoY % -22.62% -13.26% -16.73% 109.47% -990.84% -231.85% -
  Horiz. % 76.12% 98.38% 113.42% 136.20% -1,438.30% -131.85% 100.00%
EY 6.27 4.85 4.21 3.51 -0.33 -3.62 4.77 4.66%
  YoY % 29.28% 15.20% 19.94% 1,163.64% 90.88% -175.89% -
  Horiz. % 131.45% 101.68% 88.26% 73.58% -6.92% -75.89% 100.00%
DY 1.01 0.92 1.27 1.28 2.11 1.36 1.81 -9.26%
  YoY % 9.78% -27.56% -0.78% -39.34% 55.15% -24.86% -
  Horiz. % 55.80% 50.83% 70.17% 70.72% 116.57% 75.14% 100.00%
P/NAPS 1.41 1.73 1.31 0.99 0.70 0.98 1.41 -
  YoY % -18.50% 32.06% 32.32% 41.43% -28.57% -30.50% -
  Horiz. % 100.00% 122.70% 92.91% 70.21% 49.65% 69.50% 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
Perform Technical & Fundamental Analysis on Stocks
MQ Affiliate
Earn rewards by referring your friends
 
 

415  380  619  1104 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.005-0.095 
 KSTAR 0.225-0.03 
 DNEX 0.2550.00 
 VSOLAR 0.040.00 
 LAMBO 0.030.00 
 DYNACIA 0.13+0.01 
 ANZO 0.105+0.005 
 KTG 0.235-0.01 
 HPPHB 0.695-0.045 
 DGB 0.095-0.01 

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