Highlights

[MPI] YoY Quarter Result on 2009-06-30 [#4]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 19-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Jun-2009  [#4]
Profit Trend QoQ -     101.64%    YoY -     -96.81%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 321,122 342,383 373,627 261,685 366,237 366,365 388,082 -3.10%
  YoY % -6.21% -8.36% 42.78% -28.55% -0.03% -5.60% -
  Horiz. % 82.75% 88.22% 96.28% 67.43% 94.37% 94.40% 100.00%
PBT 6,387 5,523 -7,494 -6,726 32,145 41,671 59,465 -31.03%
  YoY % 15.64% 173.70% -11.42% -120.92% -22.86% -29.92% -
  Horiz. % 10.74% 9.29% -12.60% -11.31% 54.06% 70.08% 100.00%
Tax 7,459 -957 50,131 2,000 4,212 -5,139 -5,363 -
  YoY % 879.41% -101.91% 2,406.55% -52.52% 181.96% 4.18% -
  Horiz. % -139.08% 17.84% -934.76% -37.29% -78.54% 95.82% 100.00%
NP 13,846 4,566 42,637 -4,726 36,357 36,532 54,102 -20.30%
  YoY % 203.24% -89.29% 1,002.18% -113.00% -0.48% -32.48% -
  Horiz. % 25.59% 8.44% 78.81% -8.74% 67.20% 67.52% 100.00%
NP to SH 13,496 2,588 34,780 884 27,690 28,162 40,781 -16.82%
  YoY % 421.48% -92.56% 3,834.39% -96.81% -1.68% -30.94% -
  Horiz. % 33.09% 6.35% 85.28% 2.17% 67.90% 69.06% 100.00%
Tax Rate -116.78 % 17.33 % - % - % -13.10 % 12.33 % 9.02 % -
  YoY % -773.86% 0.00% 0.00% 0.00% -206.24% 36.70% -
  Horiz. % -1,294.68% 192.13% 0.00% 0.00% -145.23% 136.70% 100.00%
Total Cost 307,276 337,817 330,990 266,411 329,880 329,833 333,980 -1.38%
  YoY % -9.04% 2.06% 24.24% -19.24% 0.01% -1.24% -
  Horiz. % 92.00% 101.15% 99.10% 79.77% 98.77% 98.76% 100.00%
Net Worth 724,175 745,498 740,414 705,235 765,810 713,307 696,260 0.66%
  YoY % -2.86% 0.69% 4.99% -7.91% 7.36% 2.45% -
  Horiz. % 104.01% 107.07% 106.34% 101.29% 109.99% 102.45% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 724,175 745,498 740,414 705,235 765,810 713,307 696,260 0.66%
  YoY % -2.86% 0.69% 4.99% -7.91% 7.36% 2.45% -
  Horiz. % 104.01% 107.07% 106.34% 101.29% 109.99% 102.45% 100.00%
NOSH 193,629 193,134 194,845 196,444 194,862 194,892 198,931 -0.45%
  YoY % 0.26% -0.88% -0.81% 0.81% -0.02% -2.03% -
  Horiz. % 97.33% 97.09% 97.95% 98.75% 97.95% 97.97% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 4.31 % 1.33 % 11.41 % -1.81 % 9.93 % 9.97 % 13.94 % -17.75%
  YoY % 224.06% -88.34% 730.39% -118.23% -0.40% -28.48% -
  Horiz. % 30.92% 9.54% 81.85% -12.98% 71.23% 71.52% 100.00%
ROE 1.86 % 0.35 % 4.70 % 0.13 % 3.62 % 3.95 % 5.86 % -17.39%
  YoY % 431.43% -92.55% 3,515.38% -96.41% -8.35% -32.59% -
  Horiz. % 31.74% 5.97% 80.20% 2.22% 61.77% 67.41% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 165.84 177.28 191.76 133.21 187.95 187.98 195.08 -2.67%
  YoY % -6.45% -7.55% 43.95% -29.12% -0.02% -3.64% -
  Horiz. % 85.01% 90.88% 98.30% 68.28% 96.35% 96.36% 100.00%
EPS 6.97 1.34 17.85 0.45 14.21 14.45 20.50 -16.44%
  YoY % 420.15% -92.49% 3,866.67% -96.83% -1.66% -29.51% -
  Horiz. % 34.00% 6.54% 87.07% 2.20% 69.32% 70.49% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.7400 3.8600 3.8000 3.5900 3.9300 3.6600 3.5000 1.11%
  YoY % -3.11% 1.58% 5.85% -8.65% 7.38% 4.57% -
  Horiz. % 106.86% 110.29% 108.57% 102.57% 112.29% 104.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 153.00 163.13 178.02 124.68 174.49 174.56 184.90 -3.10%
  YoY % -6.21% -8.36% 42.78% -28.55% -0.04% -5.59% -
  Horiz. % 82.75% 88.23% 96.28% 67.43% 94.37% 94.41% 100.00%
EPS 6.43 1.23 16.57 0.42 13.19 13.42 19.43 -16.82%
  YoY % 422.76% -92.58% 3,845.24% -96.82% -1.71% -30.93% -
  Horiz. % 33.09% 6.33% 85.28% 2.16% 67.88% 69.07% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.4504 3.5520 3.5277 3.3601 3.6487 3.3986 3.3174 0.66%
  YoY % -2.86% 0.69% 4.99% -7.91% 7.36% 2.45% -
  Horiz. % 104.01% 107.07% 106.34% 101.29% 109.99% 102.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.9900 4.5000 6.1800 5.0000 7.0000 9.9000 10.0000 -
P/RPS 1.80 2.54 3.22 3.75 3.72 5.27 5.13 -16.00%
  YoY % -29.13% -21.12% -14.13% 0.81% -29.41% 2.73% -
  Horiz. % 35.09% 49.51% 62.77% 73.10% 72.51% 102.73% 100.00%
P/EPS 42.90 335.82 34.62 1,111.11 49.26 68.51 48.78 -2.12%
  YoY % -87.23% 870.02% -96.88% 2,155.60% -28.10% 40.45% -
  Horiz. % 87.95% 688.44% 70.97% 2,277.80% 100.98% 140.45% 100.00%
EY 2.33 0.30 2.89 0.09 2.03 1.46 2.05 2.15%
  YoY % 676.67% -89.62% 3,111.11% -95.57% 39.04% -28.78% -
  Horiz. % 113.66% 14.63% 140.98% 4.39% 99.02% 71.22% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.80 1.17 1.63 1.39 1.78 2.70 2.86 -19.11%
  YoY % -31.62% -28.22% 17.27% -21.91% -34.07% -5.59% -
  Horiz. % 27.97% 40.91% 56.99% 48.60% 62.24% 94.41% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 16/08/11 23/08/10 19/08/09 21/08/08 24/08/07 16/08/06 -
Price 2.6400 3.7700 5.9800 5.7500 6.9500 9.3000 9.9500 -
P/RPS 1.59 2.13 3.12 4.32 3.70 4.95 5.10 -17.64%
  YoY % -25.35% -31.73% -27.78% 16.76% -25.25% -2.94% -
  Horiz. % 31.18% 41.76% 61.18% 84.71% 72.55% 97.06% 100.00%
P/EPS 37.88 281.34 33.50 1,277.78 48.91 64.36 48.54 -4.04%
  YoY % -86.54% 739.82% -97.38% 2,512.51% -24.01% 32.59% -
  Horiz. % 78.04% 579.60% 69.02% 2,632.43% 100.76% 132.59% 100.00%
EY 2.64 0.36 2.98 0.08 2.04 1.55 2.06 4.22%
  YoY % 633.33% -87.92% 3,625.00% -96.08% 31.61% -24.76% -
  Horiz. % 128.16% 17.48% 144.66% 3.88% 99.03% 75.24% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.71 0.98 1.57 1.60 1.77 2.54 2.84 -20.61%
  YoY % -27.55% -37.58% -1.87% -9.60% -30.31% -10.56% -
  Horiz. % 25.00% 34.51% 55.28% 56.34% 62.32% 89.44% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers