Highlights

[MPI] YoY Quarter Result on 2013-09-30 [#1]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 14-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     65.52%    YoY -     12,372.03%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 358,009 386,645 327,720 330,622 318,349 315,613 370,450 -0.57%
  YoY % -7.41% 17.98% -0.88% 3.86% 0.87% -14.80% -
  Horiz. % 96.64% 104.37% 88.47% 89.25% 85.94% 85.20% 100.00%
PBT 55,821 63,276 26,758 23,798 2,692 -9,935 34,790 8.19%
  YoY % -11.78% 136.48% 12.44% 784.03% 127.10% -128.56% -
  Horiz. % 160.45% 181.88% 76.91% 68.40% 7.74% -28.56% 100.00%
Tax -6,212 -3,960 -5,159 -2,544 -1,644 -1,593 -3,632 9.35%
  YoY % -56.87% 23.24% -102.79% -54.74% -3.20% 56.14% -
  Horiz. % 171.04% 109.03% 142.04% 70.04% 45.26% 43.86% 100.00%
NP 49,609 59,316 21,599 21,254 1,048 -11,528 31,158 8.05%
  YoY % -16.36% 174.62% 1.62% 1,928.05% 109.09% -137.00% -
  Horiz. % 159.22% 190.37% 69.32% 68.21% 3.36% -37.00% 100.00%
NP to SH 39,721 46,919 19,909 17,835 143 -9,625 25,836 7.42%
  YoY % -15.34% 135.67% 11.63% 12,372.03% 101.49% -137.25% -
  Horiz. % 153.74% 181.60% 77.06% 69.03% 0.55% -37.25% 100.00%
Tax Rate 11.13 % 6.26 % 19.28 % 10.69 % 61.07 % - % 10.44 % 1.07%
  YoY % 77.80% -67.53% 80.36% -82.50% 0.00% 0.00% -
  Horiz. % 106.61% 59.96% 184.67% 102.39% 584.96% 0.00% 100.00%
Total Cost 308,400 327,329 306,121 309,368 317,301 327,141 339,292 -1.58%
  YoY % -5.78% 6.93% -1.05% -2.50% -3.01% -3.58% -
  Horiz. % 90.90% 96.47% 90.22% 91.18% 93.52% 96.42% 100.00%
Net Worth 1,025,793 940,279 764,854 739,499 757,900 753,345 755,985 5.21%
  YoY % 9.09% 22.94% 3.43% -2.43% 0.60% -0.35% -
  Horiz. % 135.69% 124.38% 101.17% 97.82% 100.25% 99.65% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 15,196 15,196 13,285 9,456 11,031 9,683 19,484 -4.05%
  YoY % 0.00% 14.39% 40.49% -14.28% 13.92% -50.30% -
  Horiz. % 78.00% 77.99% 68.19% 48.53% 56.62% 49.70% 100.00%
Div Payout % 38.26 % 32.39 % 66.73 % 53.02 % 7,714.29 % - % 75.41 % -10.68%
  YoY % 18.12% -51.46% 25.86% -99.31% 0.00% 0.00% -
  Horiz. % 50.74% 42.95% 88.49% 70.31% 10,229.80% 0.00% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,025,793 940,279 764,854 739,499 757,900 753,345 755,985 5.21%
  YoY % 9.09% 22.94% 3.43% -2.43% 0.60% -0.35% -
  Horiz. % 135.69% 124.38% 101.17% 97.82% 100.25% 99.65% 100.00%
NOSH 189,961 189,955 189,790 189,130 204,285 193,661 194,841 -0.42%
  YoY % 0.00% 0.09% 0.35% -7.42% 5.49% -0.61% -
  Horiz. % 97.50% 97.49% 97.41% 97.07% 104.85% 99.39% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 13.86 % 15.34 % 6.59 % 6.43 % 0.33 % -3.65 % 8.41 % 8.67%
  YoY % -9.65% 132.78% 2.49% 1,848.48% 109.04% -143.40% -
  Horiz. % 164.80% 182.40% 78.36% 76.46% 3.92% -43.40% 100.00%
ROE 3.87 % 4.99 % 2.60 % 2.41 % 0.02 % -1.28 % 3.42 % 2.08%
  YoY % -22.44% 91.92% 7.88% 11,950.00% 101.56% -137.43% -
  Horiz. % 113.16% 145.91% 76.02% 70.47% 0.58% -37.43% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 188.46 203.55 172.67 174.81 155.84 162.97 190.13 -0.15%
  YoY % -7.41% 17.88% -1.22% 12.17% -4.38% -14.28% -
  Horiz. % 99.12% 107.06% 90.82% 91.94% 81.96% 85.72% 100.00%
EPS 20.91 24.70 10.49 9.43 0.07 -4.97 13.26 7.88%
  YoY % -15.34% 135.46% 11.24% 13,371.43% 101.41% -137.48% -
  Horiz. % 157.69% 186.27% 79.11% 71.12% 0.53% -37.48% 100.00%
DPS 8.00 8.00 7.00 5.00 5.40 5.00 10.00 -3.65%
  YoY % 0.00% 14.29% 40.00% -7.41% 8.00% -50.00% -
  Horiz. % 80.00% 80.00% 70.00% 50.00% 54.00% 50.00% 100.00%
NAPS 5.4000 4.9500 4.0300 3.9100 3.7100 3.8900 3.8800 5.66%
  YoY % 9.09% 22.83% 3.07% 5.39% -4.63% 0.26% -
  Horiz. % 139.18% 127.58% 103.87% 100.77% 95.62% 100.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 190,013
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 170.57 184.22 156.14 157.53 151.68 150.37 176.50 -0.57%
  YoY % -7.41% 17.98% -0.88% 3.86% 0.87% -14.80% -
  Horiz. % 96.64% 104.37% 88.46% 89.25% 85.94% 85.20% 100.00%
EPS 18.93 22.35 9.49 8.50 0.07 -4.59 12.31 7.43%
  YoY % -15.30% 135.51% 11.65% 12,042.86% 101.53% -137.29% -
  Horiz. % 153.78% 181.56% 77.09% 69.05% 0.57% -37.29% 100.00%
DPS 7.24 7.24 6.33 4.51 5.26 4.61 9.28 -4.05%
  YoY % 0.00% 14.38% 40.35% -14.26% 14.10% -50.32% -
  Horiz. % 78.02% 78.02% 68.21% 48.60% 56.68% 49.68% 100.00%
NAPS 4.8874 4.4800 3.6442 3.5234 3.6110 3.5893 3.6019 5.21%
  YoY % 9.09% 22.94% 3.43% -2.43% 0.60% -0.35% -
  Horiz. % 135.69% 124.38% 101.17% 97.82% 100.25% 99.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 7.8000 6.6200 5.6600 2.5900 2.6700 3.0100 5.8500 -
P/RPS 4.14 3.25 3.28 1.48 1.71 1.85 3.08 5.05%
  YoY % 27.38% -0.91% 121.62% -13.45% -7.57% -39.94% -
  Horiz. % 134.42% 105.52% 106.49% 48.05% 55.52% 60.06% 100.00%
P/EPS 37.30 26.80 53.96 27.47 3,814.29 -60.56 44.12 -2.76%
  YoY % 39.18% -50.33% 96.43% -99.28% 6,398.37% -237.26% -
  Horiz. % 84.54% 60.74% 122.30% 62.26% 8,645.26% -137.26% 100.00%
EY 2.68 3.73 1.85 3.64 0.03 -1.65 2.27 2.80%
  YoY % -28.15% 101.62% -49.18% 12,033.33% 101.82% -172.69% -
  Horiz. % 118.06% 164.32% 81.50% 160.35% 1.32% -72.69% 100.00%
DY 1.03 1.21 1.24 1.93 2.02 1.66 1.71 -8.09%
  YoY % -14.88% -2.42% -35.75% -4.46% 21.69% -2.92% -
  Horiz. % 60.23% 70.76% 72.51% 112.87% 118.13% 97.08% 100.00%
P/NAPS 1.44 1.34 1.40 0.66 0.72 0.77 1.51 -0.79%
  YoY % 7.46% -4.29% 112.12% -8.33% -6.49% -49.01% -
  Horiz. % 95.36% 88.74% 92.72% 43.71% 47.68% 50.99% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 09/11/16 17/11/15 12/11/14 14/11/13 20/11/12 08/11/11 16/11/10 -
Price 7.8000 7.3500 5.1500 2.8800 2.6300 3.2100 5.7500 -
P/RPS 4.14 3.61 2.98 1.65 1.69 1.97 3.02 5.39%
  YoY % 14.68% 21.14% 80.61% -2.37% -14.21% -34.77% -
  Horiz. % 137.09% 119.54% 98.68% 54.64% 55.96% 65.23% 100.00%
P/EPS 37.30 29.76 49.09 30.54 3,757.14 -64.59 43.36 -2.48%
  YoY % 25.34% -39.38% 60.74% -99.19% 5,916.91% -248.96% -
  Horiz. % 86.02% 68.63% 113.21% 70.43% 8,664.99% -148.96% 100.00%
EY 2.68 3.36 2.04 3.27 0.03 -1.55 2.31 2.50%
  YoY % -20.24% 64.71% -37.61% 10,800.00% 101.94% -167.10% -
  Horiz. % 116.02% 145.45% 88.31% 141.56% 1.30% -67.10% 100.00%
DY 1.03 1.09 1.36 1.74 2.05 1.56 1.74 -8.36%
  YoY % -5.50% -19.85% -21.84% -15.12% 31.41% -10.34% -
  Horiz. % 59.20% 62.64% 78.16% 100.00% 117.82% 89.66% 100.00%
P/NAPS 1.44 1.48 1.28 0.74 0.71 0.83 1.48 -0.46%
  YoY % -2.70% 15.63% 72.97% 4.23% -14.46% -43.92% -
  Horiz. % 97.30% 100.00% 86.49% 50.00% 47.97% 56.08% 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
 

1854 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8950.00 
 KOTRA 1.790.00 
 UCREST 0.2750.00 
 PINEAPP 0.300.00 
 PUC 0.1050.00 
 WILLOW 0.480.00 
 IRIS 0.1350.00 
 BTECH 0.2650.00 
 3A 0.860.00 
 M3TECH 0.050.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers