Highlights

[MPI] YoY Quarter Result on 2014-06-30 [#4]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 27-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Jun-2014  [#4]
Profit Trend QoQ -     -16.75%    YoY -     -18.95%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 389,127 344,818 372,806 321,870 326,243 321,122 342,383 2.15%
  YoY % 12.85% -7.51% 15.83% -1.34% 1.59% -6.21% -
  Horiz. % 113.65% 100.71% 108.89% 94.01% 95.29% 93.79% 100.00%
PBT 53,280 48,512 47,190 11,828 14,083 6,387 5,523 45.85%
  YoY % 9.83% 2.80% 298.97% -16.01% 120.49% 15.64% -
  Horiz. % 964.69% 878.36% 854.43% 214.16% 254.99% 115.64% 100.00%
Tax -4,598 1,143 -8,638 -2,143 -558 7,459 -957 29.87%
  YoY % -502.27% 113.23% -303.08% -284.05% -107.48% 879.41% -
  Horiz. % 480.46% -119.44% 902.61% 223.93% 58.31% -779.41% 100.00%
NP 48,682 49,655 38,552 9,685 13,525 13,846 4,566 48.30%
  YoY % -1.96% 28.80% 298.06% -28.39% -2.32% 203.24% -
  Horiz. % 1,066.18% 1,087.49% 844.33% 212.11% 296.21% 303.24% 100.00%
NP to SH 40,000 38,676 34,320 8,733 10,775 13,496 2,588 57.76%
  YoY % 3.42% 12.69% 292.99% -18.95% -20.16% 421.48% -
  Horiz. % 1,545.60% 1,494.44% 1,326.12% 337.44% 416.34% 521.48% 100.00%
Tax Rate 8.63 % -2.36 % 18.30 % 18.12 % 3.96 % -116.78 % 17.33 % -10.96%
  YoY % 465.68% -112.90% 0.99% 357.58% 103.39% -773.86% -
  Horiz. % 49.80% -13.62% 105.60% 104.56% 22.85% -673.86% 100.00%
Total Cost 340,445 295,163 334,254 312,185 312,718 307,276 337,817 0.13%
  YoY % 15.34% -11.69% 7.07% -0.17% 1.77% -9.04% -
  Horiz. % 100.78% 87.37% 98.95% 92.41% 92.57% 90.96% 100.00%
Net Worth 1,120,563 980,197 858,474 731,530 724,093 724,175 745,498 7.02%
  YoY % 14.32% 14.18% 17.35% 1.03% -0.01% -2.86% -
  Horiz. % 150.31% 131.48% 115.15% 98.13% 97.13% 97.14% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 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
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,120,563 980,197 858,474 731,530 724,093 724,175 745,498 7.02%
  YoY % 14.32% 14.18% 17.35% 1.03% -0.01% -2.86% -
  Horiz. % 150.31% 131.48% 115.15% 98.13% 97.13% 97.14% 100.00%
NOSH 189,926 189,960 189,928 189,025 191,559 193,629 193,134 -0.28%
  YoY % -0.02% 0.02% 0.48% -1.32% -1.07% 0.26% -
  Horiz. % 98.34% 98.36% 98.34% 97.87% 99.18% 100.26% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 12.51 % 14.40 % 10.34 % 3.01 % 4.15 % 4.31 % 1.33 % 45.24%
  YoY % -13.12% 39.26% 243.52% -27.47% -3.71% 224.06% -
  Horiz. % 940.60% 1,082.71% 777.44% 226.32% 312.03% 324.06% 100.00%
ROE 3.57 % 3.95 % 4.00 % 1.19 % 1.49 % 1.86 % 0.35 % 47.21%
  YoY % -9.62% -1.25% 236.13% -20.13% -19.89% 431.43% -
  Horiz. % 1,020.00% 1,128.57% 1,142.86% 340.00% 425.71% 531.43% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 204.88 181.52 196.29 170.28 170.31 165.84 177.28 2.44%
  YoY % 12.87% -7.52% 15.27% -0.02% 2.70% -6.45% -
  Horiz. % 115.57% 102.39% 110.72% 96.05% 96.07% 93.55% 100.00%
EPS 21.06 20.36 18.07 4.62 5.62 6.97 1.34 58.20%
  YoY % 3.44% 12.67% 291.13% -17.79% -19.37% 420.15% -
  Horiz. % 1,571.64% 1,519.40% 1,348.51% 344.78% 419.40% 520.15% 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 5.9000 5.1600 4.5200 3.8700 3.7800 3.7400 3.8600 7.32%
  YoY % 14.34% 14.16% 16.80% 2.38% 1.07% -3.11% -
  Horiz. % 152.85% 133.68% 117.10% 100.26% 97.93% 96.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 185.40 164.29 177.62 153.36 155.44 153.00 163.13 2.15%
  YoY % 12.85% -7.50% 15.82% -1.34% 1.59% -6.21% -
  Horiz. % 113.65% 100.71% 108.88% 94.01% 95.29% 93.79% 100.00%
EPS 19.06 18.43 16.35 4.16 5.13 6.43 1.23 57.83%
  YoY % 3.42% 12.72% 293.03% -18.91% -20.22% 422.76% -
  Horiz. % 1,549.59% 1,498.37% 1,329.27% 338.21% 417.07% 522.76% 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 5.3390 4.6702 4.0902 3.4854 3.4500 3.4504 3.5520 7.02%
  YoY % 14.32% 14.18% 17.35% 1.03% -0.01% -2.86% -
  Horiz. % 150.31% 131.48% 115.15% 98.12% 97.13% 97.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 13.4800 7.5000 6.6600 5.0800 2.5700 2.9900 4.5000 -
P/RPS 6.58 4.13 3.39 2.98 1.51 1.80 2.54 17.18%
  YoY % 59.32% 21.83% 13.76% 97.35% -16.11% -29.13% -
  Horiz. % 259.06% 162.60% 133.46% 117.32% 59.45% 70.87% 100.00%
P/EPS 64.01 36.84 36.86 109.96 45.69 42.90 335.82 -24.12%
  YoY % 73.75% -0.05% -66.48% 140.67% 6.50% -87.23% -
  Horiz. % 19.06% 10.97% 10.98% 32.74% 13.61% 12.77% 100.00%
EY 1.56 2.71 2.71 0.91 2.19 2.33 0.30 31.59%
  YoY % -42.44% 0.00% 197.80% -58.45% -6.01% 676.67% -
  Horiz. % 520.00% 903.33% 903.33% 303.33% 730.00% 776.67% 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 2.28 1.45 1.47 1.31 0.68 0.80 1.17 11.75%
  YoY % 57.24% -1.36% 12.21% 92.65% -15.00% -31.62% -
  Horiz. % 194.87% 123.93% 125.64% 111.97% 58.12% 68.38% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 17/08/17 18/08/16 24/08/15 27/08/14 27/08/13 28/08/12 16/08/11 -
Price 14.1000 7.9900 6.4200 6.2400 2.4400 2.6400 3.7700 -
P/RPS 6.88 4.40 3.27 3.66 1.43 1.59 2.13 21.56%
  YoY % 56.36% 34.56% -10.66% 155.94% -10.06% -25.35% -
  Horiz. % 323.00% 206.57% 153.52% 171.83% 67.14% 74.65% 100.00%
P/EPS 66.95 39.24 35.53 135.06 43.38 37.88 281.34 -21.26%
  YoY % 70.62% 10.44% -73.69% 211.34% 14.52% -86.54% -
  Horiz. % 23.80% 13.95% 12.63% 48.01% 15.42% 13.46% 100.00%
EY 1.49 2.55 2.81 0.74 2.31 2.64 0.36 26.68%
  YoY % -41.57% -9.25% 279.73% -67.97% -12.50% 633.33% -
  Horiz. % 413.89% 708.33% 780.56% 205.56% 641.67% 733.33% 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 2.39 1.55 1.42 1.61 0.65 0.71 0.98 16.00%
  YoY % 54.19% 9.15% -11.80% 147.69% -8.45% -27.55% -
  Horiz. % 243.88% 158.16% 144.90% 164.29% 66.33% 72.45% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers