Highlights

[MPI] YoY Quarter Result on 2010-06-30 [#4]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 23-Aug-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 30-Jun-2010  [#4]
Profit Trend QoQ -     28.16%    YoY -     3,834.39%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 326,243 321,122 342,383 373,627 261,685 366,237 366,365 -1.91%
  YoY % 1.59% -6.21% -8.36% 42.78% -28.55% -0.03% -
  Horiz. % 89.05% 87.65% 93.45% 101.98% 71.43% 99.97% 100.00%
PBT 14,083 6,387 5,523 -7,494 -6,726 32,145 41,671 -16.53%
  YoY % 120.49% 15.64% 173.70% -11.42% -120.92% -22.86% -
  Horiz. % 33.80% 15.33% 13.25% -17.98% -16.14% 77.14% 100.00%
Tax -558 7,459 -957 50,131 2,000 4,212 -5,139 -30.91%
  YoY % -107.48% 879.41% -101.91% 2,406.55% -52.52% 181.96% -
  Horiz. % 10.86% -145.14% 18.62% -975.50% -38.92% -81.96% 100.00%
NP 13,525 13,846 4,566 42,637 -4,726 36,357 36,532 -15.25%
  YoY % -2.32% 203.24% -89.29% 1,002.18% -113.00% -0.48% -
  Horiz. % 37.02% 37.90% 12.50% 116.71% -12.94% 99.52% 100.00%
NP to SH 10,775 13,496 2,588 34,780 884 27,690 28,162 -14.78%
  YoY % -20.16% 421.48% -92.56% 3,834.39% -96.81% -1.68% -
  Horiz. % 38.26% 47.92% 9.19% 123.50% 3.14% 98.32% 100.00%
Tax Rate 3.96 % -116.78 % 17.33 % - % - % -13.10 % 12.33 % -17.23%
  YoY % 103.39% -773.86% 0.00% 0.00% 0.00% -206.24% -
  Horiz. % 32.12% -947.12% 140.55% 0.00% 0.00% -106.24% 100.00%
Total Cost 312,718 307,276 337,817 330,990 266,411 329,880 329,833 -0.88%
  YoY % 1.77% -9.04% 2.06% 24.24% -19.24% 0.01% -
  Horiz. % 94.81% 93.16% 102.42% 100.35% 80.77% 100.01% 100.00%
Net Worth 724,093 724,175 745,498 740,414 705,235 765,810 713,307 0.25%
  YoY % -0.01% -2.86% 0.69% 4.99% -7.91% 7.36% -
  Horiz. % 101.51% 101.52% 104.51% 103.80% 98.87% 107.36% 100.00%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 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
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 724,093 724,175 745,498 740,414 705,235 765,810 713,307 0.25%
  YoY % -0.01% -2.86% 0.69% 4.99% -7.91% 7.36% -
  Horiz. % 101.51% 101.52% 104.51% 103.80% 98.87% 107.36% 100.00%
NOSH 191,559 193,629 193,134 194,845 196,444 194,862 194,892 -0.29%
  YoY % -1.07% 0.26% -0.88% -0.81% 0.81% -0.02% -
  Horiz. % 98.29% 99.35% 99.10% 99.98% 100.80% 99.98% 100.00%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 4.15 % 4.31 % 1.33 % 11.41 % -1.81 % 9.93 % 9.97 % -13.58%
  YoY % -3.71% 224.06% -88.34% 730.39% -118.23% -0.40% -
  Horiz. % 41.62% 43.23% 13.34% 114.44% -18.15% 99.60% 100.00%
ROE 1.49 % 1.86 % 0.35 % 4.70 % 0.13 % 3.62 % 3.95 % -14.98%
  YoY % -19.89% 431.43% -92.55% 3,515.38% -96.41% -8.35% -
  Horiz. % 37.72% 47.09% 8.86% 118.99% 3.29% 91.65% 100.00%
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 170.31 165.84 177.28 191.76 133.21 187.95 187.98 -1.63%
  YoY % 2.70% -6.45% -7.55% 43.95% -29.12% -0.02% -
  Horiz. % 90.60% 88.22% 94.31% 102.01% 70.86% 99.98% 100.00%
EPS 5.62 6.97 1.34 17.85 0.45 14.21 14.45 -14.55%
  YoY % -19.37% 420.15% -92.49% 3,866.67% -96.83% -1.66% -
  Horiz. % 38.89% 48.24% 9.27% 123.53% 3.11% 98.34% 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 3.7800 3.7400 3.8600 3.8000 3.5900 3.9300 3.6600 0.54%
  YoY % 1.07% -3.11% 1.58% 5.85% -8.65% 7.38% -
  Horiz. % 103.28% 102.19% 105.46% 103.83% 98.09% 107.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 155.44 153.00 163.13 178.02 124.68 174.49 174.56 -1.91%
  YoY % 1.59% -6.21% -8.36% 42.78% -28.55% -0.04% -
  Horiz. % 89.05% 87.65% 93.45% 101.98% 71.43% 99.96% 100.00%
EPS 5.13 6.43 1.23 16.57 0.42 13.19 13.42 -14.80%
  YoY % -20.22% 422.76% -92.58% 3,845.24% -96.82% -1.71% -
  Horiz. % 38.23% 47.91% 9.17% 123.47% 3.13% 98.29% 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 3.4500 3.4504 3.5520 3.5277 3.3601 3.6487 3.3986 0.25%
  YoY % -0.01% -2.86% 0.69% 4.99% -7.91% 7.36% -
  Horiz. % 101.51% 101.52% 104.51% 103.80% 98.87% 107.36% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.5700 2.9900 4.5000 6.1800 5.0000 7.0000 9.9000 -
P/RPS 1.51 1.80 2.54 3.22 3.75 3.72 5.27 -18.79%
  YoY % -16.11% -29.13% -21.12% -14.13% 0.81% -29.41% -
  Horiz. % 28.65% 34.16% 48.20% 61.10% 71.16% 70.59% 100.00%
P/EPS 45.69 42.90 335.82 34.62 1,111.11 49.26 68.51 -6.52%
  YoY % 6.50% -87.23% 870.02% -96.88% 2,155.60% -28.10% -
  Horiz. % 66.69% 62.62% 490.18% 50.53% 1,621.82% 71.90% 100.00%
EY 2.19 2.33 0.30 2.89 0.09 2.03 1.46 6.98%
  YoY % -6.01% 676.67% -89.62% 3,111.11% -95.57% 39.04% -
  Horiz. % 150.00% 159.59% 20.55% 197.95% 6.16% 139.04% 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 0.68 0.80 1.17 1.63 1.39 1.78 2.70 -20.52%
  YoY % -15.00% -31.62% -28.22% 17.27% -21.91% -34.07% -
  Horiz. % 25.19% 29.63% 43.33% 60.37% 51.48% 65.93% 100.00%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 27/08/13 28/08/12 16/08/11 23/08/10 19/08/09 21/08/08 24/08/07 -
Price 2.4400 2.6400 3.7700 5.9800 5.7500 6.9500 9.3000 -
P/RPS 1.43 1.59 2.13 3.12 4.32 3.70 4.95 -18.68%
  YoY % -10.06% -25.35% -31.73% -27.78% 16.76% -25.25% -
  Horiz. % 28.89% 32.12% 43.03% 63.03% 87.27% 74.75% 100.00%
P/EPS 43.38 37.88 281.34 33.50 1,277.78 48.91 64.36 -6.36%
  YoY % 14.52% -86.54% 739.82% -97.38% 2,512.51% -24.01% -
  Horiz. % 67.40% 58.86% 437.13% 52.05% 1,985.36% 75.99% 100.00%
EY 2.31 2.64 0.36 2.98 0.08 2.04 1.55 6.87%
  YoY % -12.50% 633.33% -87.92% 3,625.00% -96.08% 31.61% -
  Horiz. % 149.03% 170.32% 23.23% 192.26% 5.16% 131.61% 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 0.65 0.71 0.98 1.57 1.60 1.77 2.54 -20.30%
  YoY % -8.45% -27.55% -37.58% -1.87% -9.60% -30.31% -
  Horiz. % 25.59% 27.95% 38.58% 61.81% 62.99% 69.69% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers