Highlights

[MPI] YoY Quarter Result on 2012-09-30 [#1]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 20-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     -98.94%    YoY -     101.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 386,645 327,720 330,622 318,349 315,613 370,450 312,319 3.62%
  YoY % 17.98% -0.88% 3.86% 0.87% -14.80% 18.61% -
  Horiz. % 123.80% 104.93% 105.86% 101.93% 101.05% 118.61% 100.00%
PBT 63,276 26,758 23,798 2,692 -9,935 34,790 21,520 19.68%
  YoY % 136.48% 12.44% 784.03% 127.10% -128.56% 61.66% -
  Horiz. % 294.03% 124.34% 110.59% 12.51% -46.17% 161.66% 100.00%
Tax -3,960 -5,159 -2,544 -1,644 -1,593 -3,632 -2,452 8.31%
  YoY % 23.24% -102.79% -54.74% -3.20% 56.14% -48.12% -
  Horiz. % 161.50% 210.40% 103.75% 67.05% 64.97% 148.12% 100.00%
NP 59,316 21,599 21,254 1,048 -11,528 31,158 19,068 20.81%
  YoY % 174.62% 1.62% 1,928.05% 109.09% -137.00% 63.40% -
  Horiz. % 311.08% 113.27% 111.46% 5.50% -60.46% 163.40% 100.00%
NP to SH 46,919 19,909 17,835 143 -9,625 25,836 17,774 17.55%
  YoY % 135.67% 11.63% 12,372.03% 101.49% -137.25% 45.36% -
  Horiz. % 263.98% 112.01% 100.34% 0.80% -54.15% 145.36% 100.00%
Tax Rate 6.26 % 19.28 % 10.69 % 61.07 % - % 10.44 % 11.39 % -9.49%
  YoY % -67.53% 80.36% -82.50% 0.00% 0.00% -8.34% -
  Horiz. % 54.96% 169.27% 93.85% 536.17% 0.00% 91.66% 100.00%
Total Cost 327,329 306,121 309,368 317,301 327,141 339,292 293,251 1.85%
  YoY % 6.93% -1.05% -2.50% -3.01% -3.58% 15.70% -
  Horiz. % 111.62% 104.39% 105.50% 108.20% 111.56% 115.70% 100.00%
Net Worth 940,279 764,854 739,499 757,900 753,345 755,985 713,298 4.71%
  YoY % 22.94% 3.43% -2.43% 0.60% -0.35% 5.98% -
  Horiz. % 131.82% 107.23% 103.67% 106.25% 105.61% 105.98% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 15,196 13,285 9,456 11,031 9,683 19,484 19,489 -4.06%
  YoY % 14.39% 40.49% -14.28% 13.92% -50.30% -0.03% -
  Horiz. % 77.97% 68.17% 48.52% 56.60% 49.68% 99.97% 100.00%
Div Payout % 32.39 % 66.73 % 53.02 % 7,714.29 % - % 75.41 % 109.65 % -18.38%
  YoY % -51.46% 25.86% -99.31% 0.00% 0.00% -31.23% -
  Horiz. % 29.54% 60.86% 48.35% 7,035.38% 0.00% 68.77% 100.00%
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 940,279 764,854 739,499 757,900 753,345 755,985 713,298 4.71%
  YoY % 22.94% 3.43% -2.43% 0.60% -0.35% 5.98% -
  Horiz. % 131.82% 107.23% 103.67% 106.25% 105.61% 105.98% 100.00%
NOSH 189,955 189,790 189,130 204,285 193,661 194,841 194,890 -0.43%
  YoY % 0.09% 0.35% -7.42% 5.49% -0.61% -0.03% -
  Horiz. % 97.47% 97.38% 97.04% 104.82% 99.37% 99.97% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 15.34 % 6.59 % 6.43 % 0.33 % -3.65 % 8.41 % 6.11 % 16.57%
  YoY % 132.78% 2.49% 1,848.48% 109.04% -143.40% 37.64% -
  Horiz. % 251.06% 107.86% 105.24% 5.40% -59.74% 137.64% 100.00%
ROE 4.99 % 2.60 % 2.41 % 0.02 % -1.28 % 3.42 % 2.49 % 12.28%
  YoY % 91.92% 7.88% 11,950.00% 101.56% -137.43% 37.35% -
  Horiz. % 200.40% 104.42% 96.79% 0.80% -51.41% 137.35% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 203.55 172.67 174.81 155.84 162.97 190.13 160.25 4.06%
  YoY % 17.88% -1.22% 12.17% -4.38% -14.28% 18.65% -
  Horiz. % 127.02% 107.75% 109.09% 97.25% 101.70% 118.65% 100.00%
EPS 24.70 10.49 9.43 0.07 -4.97 13.26 9.12 18.05%
  YoY % 135.46% 11.24% 13,371.43% 101.41% -137.48% 45.39% -
  Horiz. % 270.83% 115.02% 103.40% 0.77% -54.50% 145.39% 100.00%
DPS 8.00 7.00 5.00 5.40 5.00 10.00 10.00 -3.65%
  YoY % 14.29% 40.00% -7.41% 8.00% -50.00% 0.00% -
  Horiz. % 80.00% 70.00% 50.00% 54.00% 50.00% 100.00% 100.00%
NAPS 4.9500 4.0300 3.9100 3.7100 3.8900 3.8800 3.6600 5.16%
  YoY % 22.83% 3.07% 5.39% -4.63% 0.26% 6.01% -
  Horiz. % 135.25% 110.11% 106.83% 101.37% 106.28% 106.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 190,043
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 184.22 156.14 157.53 151.68 150.37 176.50 148.81 3.62%
  YoY % 17.98% -0.88% 3.86% 0.87% -14.80% 18.61% -
  Horiz. % 123.80% 104.93% 105.86% 101.93% 101.05% 118.61% 100.00%
EPS 22.35 9.49 8.50 0.07 -4.59 12.31 8.47 17.54%
  YoY % 135.51% 11.65% 12,042.86% 101.53% -137.29% 45.34% -
  Horiz. % 263.87% 112.04% 100.35% 0.83% -54.19% 145.34% 100.00%
DPS 7.24 6.33 4.51 5.26 4.61 9.28 9.29 -4.07%
  YoY % 14.38% 40.35% -14.26% 14.10% -50.32% -0.11% -
  Horiz. % 77.93% 68.14% 48.55% 56.62% 49.62% 99.89% 100.00%
NAPS 4.4800 3.6442 3.5234 3.6110 3.5893 3.6019 3.3985 4.71%
  YoY % 22.94% 3.43% -2.43% 0.60% -0.35% 5.98% -
  Horiz. % 131.82% 107.23% 103.68% 106.25% 105.61% 105.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 6.6200 5.6600 2.5900 2.6700 3.0100 5.8500 5.6800 -
P/RPS 3.25 3.28 1.48 1.71 1.85 3.08 3.54 -1.41%
  YoY % -0.91% 121.62% -13.45% -7.57% -39.94% -12.99% -
  Horiz. % 91.81% 92.66% 41.81% 48.31% 52.26% 87.01% 100.00%
P/EPS 26.80 53.96 27.47 3,814.29 -60.56 44.12 62.28 -13.11%
  YoY % -50.33% 96.43% -99.28% 6,398.37% -237.26% -29.16% -
  Horiz. % 43.03% 86.64% 44.11% 6,124.42% -97.24% 70.84% 100.00%
EY 3.73 1.85 3.64 0.03 -1.65 2.27 1.61 15.02%
  YoY % 101.62% -49.18% 12,033.33% 101.82% -172.69% 40.99% -
  Horiz. % 231.68% 114.91% 226.09% 1.86% -102.48% 140.99% 100.00%
DY 1.21 1.24 1.93 2.02 1.66 1.71 1.76 -6.05%
  YoY % -2.42% -35.75% -4.46% 21.69% -2.92% -2.84% -
  Horiz. % 68.75% 70.45% 109.66% 114.77% 94.32% 97.16% 100.00%
P/NAPS 1.34 1.40 0.66 0.72 0.77 1.51 1.55 -2.40%
  YoY % -4.29% 112.12% -8.33% -6.49% -49.01% -2.58% -
  Horiz. % 86.45% 90.32% 42.58% 46.45% 49.68% 97.42% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 17/11/15 12/11/14 14/11/13 20/11/12 08/11/11 16/11/10 17/11/09 -
Price 7.3500 5.1500 2.8800 2.6300 3.2100 5.7500 5.6000 -
P/RPS 3.61 2.98 1.65 1.69 1.97 3.02 3.49 0.56%
  YoY % 21.14% 80.61% -2.37% -14.21% -34.77% -13.47% -
  Horiz. % 103.44% 85.39% 47.28% 48.42% 56.45% 86.53% 100.00%
P/EPS 29.76 49.09 30.54 3,757.14 -64.59 43.36 61.40 -11.37%
  YoY % -39.38% 60.74% -99.19% 5,916.91% -248.96% -29.38% -
  Horiz. % 48.47% 79.95% 49.74% 6,119.12% -105.20% 70.62% 100.00%
EY 3.36 2.04 3.27 0.03 -1.55 2.31 1.63 12.81%
  YoY % 64.71% -37.61% 10,800.00% 101.94% -167.10% 41.72% -
  Horiz. % 206.13% 125.15% 200.61% 1.84% -95.09% 141.72% 100.00%
DY 1.09 1.36 1.74 2.05 1.56 1.74 1.79 -7.93%
  YoY % -19.85% -21.84% -15.12% 31.41% -10.34% -2.79% -
  Horiz. % 60.89% 75.98% 97.21% 114.53% 87.15% 97.21% 100.00%
P/NAPS 1.48 1.28 0.74 0.71 0.83 1.48 1.53 -0.55%
  YoY % 15.63% 72.97% 4.23% -14.46% -43.92% -3.27% -
  Horiz. % 96.73% 83.66% 48.37% 46.41% 54.25% 96.73% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
5. This Stock Will Fly On Monday - Herbert Chua Herbert
6. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
7. BULLISH CHARTS - LIIHEN (7089), REVENUE (0200), SAM (9822), HOHUP (5169) & ECONBHD (5253) BursaKakis
8. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers