Highlights

[MPI] YoY Quarter Result on 2012-06-30 [#4]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Jun-2012  [#4]
Profit Trend QoQ -     281.74%    YoY -     421.48%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 372,806 321,870 326,243 321,122 342,383 373,627 261,685 6.07%
  YoY % 15.83% -1.34% 1.59% -6.21% -8.36% 42.78% -
  Horiz. % 142.46% 123.00% 124.67% 122.71% 130.84% 142.78% 100.00%
PBT 47,190 11,828 14,083 6,387 5,523 -7,494 -6,726 -
  YoY % 298.97% -16.01% 120.49% 15.64% 173.70% -11.42% -
  Horiz. % -701.61% -175.85% -209.38% -94.96% -82.11% 111.42% 100.00%
Tax -8,638 -2,143 -558 7,459 -957 50,131 2,000 -
  YoY % -303.08% -284.05% -107.48% 879.41% -101.91% 2,406.55% -
  Horiz. % -431.90% -107.15% -27.90% 372.95% -47.85% 2,506.55% 100.00%
NP 38,552 9,685 13,525 13,846 4,566 42,637 -4,726 -
  YoY % 298.06% -28.39% -2.32% 203.24% -89.29% 1,002.18% -
  Horiz. % -815.74% -204.93% -286.18% -292.98% -96.61% -902.18% 100.00%
NP to SH 34,320 8,733 10,775 13,496 2,588 34,780 884 83.96%
  YoY % 292.99% -18.95% -20.16% 421.48% -92.56% 3,834.39% -
  Horiz. % 3,882.35% 987.90% 1,218.89% 1,526.70% 292.76% 3,934.39% 100.00%
Tax Rate 18.30 % 18.12 % 3.96 % -116.78 % 17.33 % - % - % -
  YoY % 0.99% 357.58% 103.39% -773.86% 0.00% 0.00% -
  Horiz. % 105.60% 104.56% 22.85% -673.86% 100.00% - -
Total Cost 334,254 312,185 312,718 307,276 337,817 330,990 266,411 3.85%
  YoY % 7.07% -0.17% 1.77% -9.04% 2.06% 24.24% -
  Horiz. % 125.47% 117.18% 117.38% 115.34% 126.80% 124.24% 100.00%
Net Worth 858,474 731,530 724,093 724,175 745,498 740,414 705,235 3.33%
  YoY % 17.35% 1.03% -0.01% -2.86% 0.69% 4.99% -
  Horiz. % 121.73% 103.73% 102.67% 102.69% 105.71% 104.99% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 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
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 858,474 731,530 724,093 724,175 745,498 740,414 705,235 3.33%
  YoY % 17.35% 1.03% -0.01% -2.86% 0.69% 4.99% -
  Horiz. % 121.73% 103.73% 102.67% 102.69% 105.71% 104.99% 100.00%
NOSH 189,928 189,025 191,559 193,629 193,134 194,845 196,444 -0.56%
  YoY % 0.48% -1.32% -1.07% 0.26% -0.88% -0.81% -
  Horiz. % 96.68% 96.22% 97.51% 98.57% 98.31% 99.19% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 10.34 % 3.01 % 4.15 % 4.31 % 1.33 % 11.41 % -1.81 % -
  YoY % 243.52% -27.47% -3.71% 224.06% -88.34% 730.39% -
  Horiz. % -571.27% -166.30% -229.28% -238.12% -73.48% -630.39% 100.00%
ROE 4.00 % 1.19 % 1.49 % 1.86 % 0.35 % 4.70 % 0.13 % 76.97%
  YoY % 236.13% -20.13% -19.89% 431.43% -92.55% 3,515.38% -
  Horiz. % 3,076.92% 915.38% 1,146.15% 1,430.77% 269.23% 3,615.38% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 196.29 170.28 170.31 165.84 177.28 191.76 133.21 6.67%
  YoY % 15.27% -0.02% 2.70% -6.45% -7.55% 43.95% -
  Horiz. % 147.35% 127.83% 127.85% 124.50% 133.08% 143.95% 100.00%
EPS 18.07 4.62 5.62 6.97 1.34 17.85 0.45 85.00%
  YoY % 291.13% -17.79% -19.37% 420.15% -92.49% 3,866.67% -
  Horiz. % 4,015.56% 1,026.67% 1,248.89% 1,548.89% 297.78% 3,966.67% 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 4.5200 3.8700 3.7800 3.7400 3.8600 3.8000 3.5900 3.91%
  YoY % 16.80% 2.38% 1.07% -3.11% 1.58% 5.85% -
  Horiz. % 125.91% 107.80% 105.29% 104.18% 107.52% 105.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 177.62 153.36 155.44 153.00 163.13 178.02 124.68 6.07%
  YoY % 15.82% -1.34% 1.59% -6.21% -8.36% 42.78% -
  Horiz. % 142.46% 123.00% 124.67% 122.71% 130.84% 142.78% 100.00%
EPS 16.35 4.16 5.13 6.43 1.23 16.57 0.42 84.04%
  YoY % 293.03% -18.91% -20.22% 422.76% -92.58% 3,845.24% -
  Horiz. % 3,892.86% 990.48% 1,221.43% 1,530.95% 292.86% 3,945.24% 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 4.0902 3.4854 3.4500 3.4504 3.5520 3.5277 3.3601 3.33%
  YoY % 17.35% 1.03% -0.01% -2.86% 0.69% 4.99% -
  Horiz. % 121.73% 103.73% 102.68% 102.69% 105.71% 104.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 6.6600 5.0800 2.5700 2.9900 4.5000 6.1800 5.0000 -
P/RPS 3.39 2.98 1.51 1.80 2.54 3.22 3.75 -1.67%
  YoY % 13.76% 97.35% -16.11% -29.13% -21.12% -14.13% -
  Horiz. % 90.40% 79.47% 40.27% 48.00% 67.73% 85.87% 100.00%
P/EPS 36.86 109.96 45.69 42.90 335.82 34.62 1,111.11 -43.30%
  YoY % -66.48% 140.67% 6.50% -87.23% 870.02% -96.88% -
  Horiz. % 3.32% 9.90% 4.11% 3.86% 30.22% 3.12% 100.00%
EY 2.71 0.91 2.19 2.33 0.30 2.89 0.09 76.34%
  YoY % 197.80% -58.45% -6.01% 676.67% -89.62% 3,111.11% -
  Horiz. % 3,011.11% 1,011.11% 2,433.33% 2,588.89% 333.33% 3,211.11% 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 1.47 1.31 0.68 0.80 1.17 1.63 1.39 0.94%
  YoY % 12.21% 92.65% -15.00% -31.62% -28.22% 17.27% -
  Horiz. % 105.76% 94.24% 48.92% 57.55% 84.17% 117.27% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 27/08/14 27/08/13 28/08/12 16/08/11 23/08/10 19/08/09 -
Price 6.4200 6.2400 2.4400 2.6400 3.7700 5.9800 5.7500 -
P/RPS 3.27 3.66 1.43 1.59 2.13 3.12 4.32 -4.53%
  YoY % -10.66% 155.94% -10.06% -25.35% -31.73% -27.78% -
  Horiz. % 75.69% 84.72% 33.10% 36.81% 49.31% 72.22% 100.00%
P/EPS 35.53 135.06 43.38 37.88 281.34 33.50 1,277.78 -44.94%
  YoY % -73.69% 211.34% 14.52% -86.54% 739.82% -97.38% -
  Horiz. % 2.78% 10.57% 3.39% 2.96% 22.02% 2.62% 100.00%
EY 2.81 0.74 2.31 2.64 0.36 2.98 0.08 80.92%
  YoY % 279.73% -67.97% -12.50% 633.33% -87.92% 3,625.00% -
  Horiz. % 3,512.50% 925.00% 2,887.50% 3,300.00% 450.00% 3,725.00% 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 1.42 1.61 0.65 0.71 0.98 1.57 1.60 -1.97%
  YoY % -11.80% 147.69% -8.45% -27.55% -37.58% -1.87% -
  Horiz. % 88.75% 100.62% 40.62% 44.38% 61.25% 98.13% 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.
 


 

156  110  389  1656 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 GPACKET-WB 0.325+0.005 
 ARMADA 0.49+0.01 
 KEYASIC 0.075+0.01 
 UCREST 0.175+0.03 
 LAYHONG 0.515+0.01 
 MTAG 0.56+0.02 
 HSI-H8B 0.175-0.015 
 HSI-C7F 0.345+0.02 
 MERIDIAN 0.075+0.005 
 CUSCAPI 0.18+0.005 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!

TOP ARTICLES

1. SELL CARIMIN & UZMA NOW & SWITCH TO NETX, OPCOM, REDTONE OR MUIPROP, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. EYE ON THIS STOCK BECAUSE THE PRICE RALLY COULD BE SO SOON! smartinvestment2030
3. CALVIN'S SUNDAY SHARING FROM THE BIBLE: TOPIC - 2 POINTS: NEED FOR WATER & SEASONAL TIMING THE INVESTMENT APPROACH OF CALVIN TAN
4. CALVIN WANTS TO TELL ALL AT NETX (0020) , I AM KEEPING ALL NEXT SHARES TIGHTLY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. Mitrajaya - NEW CONTRACT COMING SOON!??!! JL's Stock Picks and Coverages
6. DIRECTORS/INSIDERS STRONG BUYING SHOWS NFCP FIBERISATION BULL RUN VERY SOON, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. What happened today? Myeg & Layhong Louis Yap Investment
8. CAB the Big Yellow CAB ready to take you for a ride GrandMustahTradingJourney
Partners & Brokers