Highlights

[MPI] YoY Quarter Result on 2009-12-31 [#2]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 26-Jan-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Dec-2009  [#2]
Profit Trend QoQ -     44.68%    YoY -     274.56%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 295,375 279,226 367,598 346,570 293,508 423,868 376,110 -3.94%
  YoY % 5.78% -24.04% 6.07% 18.08% -30.75% 12.70% -
  Horiz. % 78.53% 74.24% 97.74% 92.15% 78.04% 112.70% 100.00%
PBT 303 -16,405 34,844 33,063 -20,031 67,460 51,557 -57.49%
  YoY % 101.85% -147.08% 5.39% 265.06% -129.69% 30.85% -
  Horiz. % 0.59% -31.82% 67.58% 64.13% -38.85% 130.85% 100.00%
Tax -2,566 -1,120 -2,848 -3,017 -2,117 -4,257 -6,577 -14.51%
  YoY % -129.11% 60.67% 5.60% -42.51% 50.27% 35.27% -
  Horiz. % 39.01% 17.03% 43.30% 45.87% 32.19% 64.73% 100.00%
NP -2,263 -17,525 31,996 30,046 -22,148 63,203 44,980 -
  YoY % 87.09% -154.77% 6.49% 235.66% -135.04% 40.51% -
  Horiz. % -5.03% -38.96% 71.13% 66.80% -49.24% 140.51% 100.00%
NP to SH -1,787 -16,210 25,291 25,716 -14,732 49,205 37,336 -
  YoY % 88.98% -164.09% -1.65% 274.56% -129.94% 31.79% -
  Horiz. % -4.79% -43.42% 67.74% 68.88% -39.46% 131.79% 100.00%
Tax Rate 846.86 % - % 8.17 % 9.13 % - % 6.31 % 12.76 % 101.09%
  YoY % 0.00% 0.00% -10.51% 0.00% 0.00% -50.55% -
  Horiz. % 6,636.83% 0.00% 64.03% 71.55% 0.00% 49.45% 100.00%
Total Cost 297,638 296,751 335,602 316,524 315,656 360,665 331,130 -1.76%
  YoY % 0.30% -11.58% 6.03% 0.27% -12.48% 8.92% -
  Horiz. % 89.89% 89.62% 101.35% 95.59% 95.33% 108.92% 100.00%
Net Worth 705,192 730,127 759,699 717,474 769,727 771,690 708,130 -0.07%
  YoY % -3.42% -3.89% 5.89% -6.79% -0.25% 8.98% -
  Horiz. % 99.59% 103.11% 107.28% 101.32% 108.70% 108.98% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 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
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 705,192 730,127 759,699 717,474 769,727 771,690 708,130 -0.07%
  YoY % -3.42% -3.89% 5.89% -6.79% -0.25% 8.98% -
  Horiz. % 99.59% 103.11% 107.28% 101.32% 108.70% 108.98% 100.00%
NOSH 192,150 193,667 193,800 194,965 194,867 194,871 198,913 -0.57%
  YoY % -0.78% -0.07% -0.60% 0.05% -0.00% -2.03% -
  Horiz. % 96.60% 97.36% 97.43% 98.02% 97.97% 97.97% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin -0.77 % -6.28 % 8.70 % 8.67 % -7.55 % 14.91 % 11.96 % -
  YoY % 87.74% -172.18% 0.35% 214.83% -150.64% 24.67% -
  Horiz. % -6.44% -52.51% 72.74% 72.49% -63.13% 124.67% 100.00%
ROE -0.25 % -2.22 % 3.33 % 3.58 % -1.91 % 6.38 % 5.27 % -
  YoY % 88.74% -166.67% -6.98% 287.43% -129.94% 21.06% -
  Horiz. % -4.74% -42.13% 63.19% 67.93% -36.24% 121.06% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 153.72 144.18 189.68 177.76 150.62 217.51 189.08 -3.39%
  YoY % 6.62% -23.99% 6.71% 18.02% -30.75% 15.04% -
  Horiz. % 81.30% 76.25% 100.32% 94.01% 79.66% 115.04% 100.00%
EPS -0.93 -8.37 13.05 13.19 -7.56 25.25 18.77 -
  YoY % 88.89% -164.14% -1.06% 274.47% -129.94% 34.52% -
  Horiz. % -4.95% -44.59% 69.53% 70.27% -40.28% 134.52% 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 3.6700 3.7700 3.9200 3.6800 3.9500 3.9600 3.5600 0.51%
  YoY % -2.65% -3.83% 6.52% -6.84% -0.25% 11.24% -
  Horiz. % 103.09% 105.90% 110.11% 103.37% 110.96% 111.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 140.73 133.04 175.14 165.12 139.84 201.95 179.20 -3.94%
  YoY % 5.78% -24.04% 6.07% 18.08% -30.76% 12.70% -
  Horiz. % 78.53% 74.24% 97.73% 92.14% 78.04% 112.70% 100.00%
EPS -0.85 -7.72 12.05 12.25 -7.02 23.44 17.79 -
  YoY % 88.99% -164.07% -1.63% 274.50% -129.95% 31.76% -
  Horiz. % -4.78% -43.40% 67.73% 68.86% -39.46% 131.76% 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 3.3599 3.4787 3.6196 3.4184 3.6674 3.6767 3.3739 -0.07%
  YoY % -3.42% -3.89% 5.89% -6.79% -0.25% 8.97% -
  Horiz. % 99.59% 103.11% 107.28% 101.32% 108.70% 108.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.4600 2.7700 5.6900 5.3500 5.8000 9.3000 10.6000 -
P/RPS 1.60 1.92 3.00 3.01 3.85 4.28 5.61 -18.85%
  YoY % -16.67% -36.00% -0.33% -21.82% -10.05% -23.71% -
  Horiz. % 28.52% 34.22% 53.48% 53.65% 68.63% 76.29% 100.00%
P/EPS -264.52 -33.09 43.60 40.56 -76.72 36.83 56.47 -
  YoY % -699.40% -175.89% 7.50% 152.87% -308.31% -34.78% -
  Horiz. % -468.43% -58.60% 77.21% 71.83% -135.86% 65.22% 100.00%
EY -0.38 -3.02 2.29 2.47 -1.30 2.72 1.77 -
  YoY % 87.42% -231.88% -7.29% 290.00% -147.79% 53.67% -
  Horiz. % -21.47% -170.62% 129.38% 139.55% -73.45% 153.67% 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 0.67 0.73 1.45 1.45 1.47 2.35 2.98 -22.00%
  YoY % -8.22% -49.66% 0.00% -1.36% -37.45% -21.14% -
  Horiz. % 22.48% 24.50% 48.66% 48.66% 49.33% 78.86% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 29/01/13 30/01/12 25/01/11 26/01/10 24/02/09 26/02/08 28/02/07 -
Price 2.5600 3.6800 5.5100 6.2600 5.5500 8.7000 10.3000 -
P/RPS 1.67 2.55 2.90 3.52 3.68 4.00 5.45 -17.88%
  YoY % -34.51% -12.07% -17.61% -4.35% -8.00% -26.61% -
  Horiz. % 30.64% 46.79% 53.21% 64.59% 67.52% 73.39% 100.00%
P/EPS -275.27 -43.97 42.22 47.46 -73.41 34.46 54.87 -
  YoY % -526.04% -204.14% -11.04% 164.65% -313.03% -37.20% -
  Horiz. % -501.68% -80.13% 76.95% 86.50% -133.79% 62.80% 100.00%
EY -0.36 -2.27 2.37 2.11 -1.36 2.90 1.82 -
  YoY % 84.14% -195.78% 12.32% 255.15% -146.90% 59.34% -
  Horiz. % -19.78% -124.73% 130.22% 115.93% -74.73% 159.34% 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 0.70 0.98 1.41 1.70 1.41 2.20 2.89 -21.03%
  YoY % -28.57% -30.50% -17.06% 20.57% -35.91% -23.88% -
  Horiz. % 24.22% 33.91% 48.79% 58.82% 48.79% 76.12% 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.
 


 

2001 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.830.00 
 KOTRA 2.090.00 
 UCREST 0.160.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4450.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0650.00 
 BTECH 0.2250.00 
 3A 0.8050.00 
Partners & Brokers