Highlights

[MPI] YoY Quarter Result on 2010-12-31 [#2]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 25-Jan-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Dec-2010  [#2]
Profit Trend QoQ -     -2.11%    YoY -     -1.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Revenue 316,396 295,375 279,226 367,598 346,570 293,508 423,868 -4.75%
  YoY % 7.12% 5.78% -24.04% 6.07% 18.08% -30.75% -
  Horiz. % 74.64% 69.69% 65.88% 86.72% 81.76% 69.25% 100.00%
PBT 11,970 303 -16,405 34,844 33,063 -20,031 67,460 -25.02%
  YoY % 3,850.50% 101.85% -147.08% 5.39% 265.06% -129.69% -
  Horiz. % 17.74% 0.45% -24.32% 51.65% 49.01% -29.69% 100.00%
Tax -1,973 -2,566 -1,120 -2,848 -3,017 -2,117 -4,257 -12.02%
  YoY % 23.11% -129.11% 60.67% 5.60% -42.51% 50.27% -
  Horiz. % 46.35% 60.28% 26.31% 66.90% 70.87% 49.73% 100.00%
NP 9,997 -2,263 -17,525 31,996 30,046 -22,148 63,203 -26.44%
  YoY % 541.76% 87.09% -154.77% 6.49% 235.66% -135.04% -
  Horiz. % 15.82% -3.58% -27.73% 50.62% 47.54% -35.04% 100.00%
NP to SH 8,086 -1,787 -16,210 25,291 25,716 -14,732 49,205 -25.97%
  YoY % 552.49% 88.98% -164.09% -1.65% 274.56% -129.94% -
  Horiz. % 16.43% -3.63% -32.94% 51.40% 52.26% -29.94% 100.00%
Tax Rate 16.48 % 846.86 % - % 8.17 % 9.13 % - % 6.31 % 17.33%
  YoY % -98.05% 0.00% 0.00% -10.51% 0.00% 0.00% -
  Horiz. % 261.17% 13,420.92% 0.00% 129.48% 144.69% 0.00% 100.00%
Total Cost 306,399 297,638 296,751 335,602 316,524 315,656 360,665 -2.68%
  YoY % 2.94% 0.30% -11.58% 6.03% 0.27% -12.48% -
  Horiz. % 84.95% 82.52% 82.28% 93.05% 87.76% 87.52% 100.00%
Net Worth 744,365 705,192 730,127 759,699 717,474 769,727 771,690 -0.60%
  YoY % 5.55% -3.42% -3.89% 5.89% -6.79% -0.25% -
  Horiz. % 96.46% 91.38% 94.61% 98.45% 92.97% 99.75% 100.00%
Dividend
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 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
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Net Worth 744,365 705,192 730,127 759,699 717,474 769,727 771,690 -0.60%
  YoY % 5.55% -3.42% -3.89% 5.89% -6.79% -0.25% -
  Horiz. % 96.46% 91.38% 94.61% 98.45% 92.97% 99.75% 100.00%
NOSH 188,925 192,150 193,667 193,800 194,965 194,867 194,871 -0.51%
  YoY % -1.68% -0.78% -0.07% -0.60% 0.05% -0.00% -
  Horiz. % 96.95% 98.60% 99.38% 99.45% 100.05% 100.00% 100.00%
Ratio Analysis
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
NP Margin 3.16 % -0.77 % -6.28 % 8.70 % 8.67 % -7.55 % 14.91 % -22.77%
  YoY % 510.39% 87.74% -172.18% 0.35% 214.83% -150.64% -
  Horiz. % 21.19% -5.16% -42.12% 58.35% 58.15% -50.64% 100.00%
ROE 1.09 % -0.25 % -2.22 % 3.33 % 3.58 % -1.91 % 6.38 % -25.49%
  YoY % 536.00% 88.74% -166.67% -6.98% 287.43% -129.94% -
  Horiz. % 17.08% -3.92% -34.80% 52.19% 56.11% -29.94% 100.00%
Per Share
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 167.47 153.72 144.18 189.68 177.76 150.62 217.51 -4.26%
  YoY % 8.94% 6.62% -23.99% 6.71% 18.02% -30.75% -
  Horiz. % 76.99% 70.67% 66.29% 87.21% 81.72% 69.25% 100.00%
EPS 4.28 -0.93 -8.37 13.05 13.19 -7.56 25.25 -25.59%
  YoY % 560.22% 88.89% -164.14% -1.06% 274.47% -129.94% -
  Horiz. % 16.95% -3.68% -33.15% 51.68% 52.24% -29.94% 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 3.9400 3.6700 3.7700 3.9200 3.6800 3.9500 3.9600 -0.08%
  YoY % 7.36% -2.65% -3.83% 6.52% -6.84% -0.25% -
  Horiz. % 99.49% 92.68% 95.20% 98.99% 92.93% 99.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
RPS 150.75 140.73 133.04 175.14 165.12 139.84 201.95 -4.75%
  YoY % 7.12% 5.78% -24.04% 6.07% 18.08% -30.76% -
  Horiz. % 74.65% 69.69% 65.88% 86.72% 81.76% 69.24% 100.00%
EPS 3.85 -0.85 -7.72 12.05 12.25 -7.02 23.44 -25.98%
  YoY % 552.94% 88.99% -164.07% -1.63% 274.50% -129.95% -
  Horiz. % 16.42% -3.63% -32.94% 51.41% 52.26% -29.95% 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 3.5466 3.3599 3.4787 3.6196 3.4184 3.6674 3.6767 -0.60%
  YoY % 5.56% -3.42% -3.89% 5.89% -6.79% -0.25% -
  Horiz. % 96.46% 91.38% 94.61% 98.45% 92.97% 99.75% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 -
Price 3.1800 2.4600 2.7700 5.6900 5.3500 5.8000 9.3000 -
P/RPS 1.90 1.60 1.92 3.00 3.01 3.85 4.28 -12.65%
  YoY % 18.75% -16.67% -36.00% -0.33% -21.82% -10.05% -
  Horiz. % 44.39% 37.38% 44.86% 70.09% 70.33% 89.95% 100.00%
P/EPS 74.30 -264.52 -33.09 43.60 40.56 -76.72 36.83 12.40%
  YoY % 128.09% -699.40% -175.89% 7.50% 152.87% -308.31% -
  Horiz. % 201.74% -718.22% -89.85% 118.38% 110.13% -208.31% 100.00%
EY 1.35 -0.38 -3.02 2.29 2.47 -1.30 2.72 -11.01%
  YoY % 455.26% 87.42% -231.88% -7.29% 290.00% -147.79% -
  Horiz. % 49.63% -13.97% -111.03% 84.19% 90.81% -47.79% 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 0.81 0.67 0.73 1.45 1.45 1.47 2.35 -16.25%
  YoY % 20.90% -8.22% -49.66% 0.00% -1.36% -37.45% -
  Horiz. % 34.47% 28.51% 31.06% 61.70% 61.70% 62.55% 100.00%
Price Multiplier on Announcement Date
31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 CAGR
Date 27/01/14 29/01/13 30/01/12 25/01/11 26/01/10 24/02/09 26/02/08 -
Price 3.9100 2.5600 3.6800 5.5100 6.2600 5.5500 8.7000 -
P/RPS 2.33 1.67 2.55 2.90 3.52 3.68 4.00 -8.61%
  YoY % 39.52% -34.51% -12.07% -17.61% -4.35% -8.00% -
  Horiz. % 58.25% 41.75% 63.75% 72.50% 88.00% 92.00% 100.00%
P/EPS 91.36 -275.27 -43.97 42.22 47.46 -73.41 34.46 17.63%
  YoY % 133.19% -526.04% -204.14% -11.04% 164.65% -313.03% -
  Horiz. % 265.12% -798.81% -127.60% 122.52% 137.72% -213.03% 100.00%
EY 1.09 -0.36 -2.27 2.37 2.11 -1.36 2.90 -15.04%
  YoY % 402.78% 84.14% -195.78% 12.32% 255.15% -146.90% -
  Horiz. % 37.59% -12.41% -78.28% 81.72% 72.76% -46.90% 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 0.99 0.70 0.98 1.41 1.70 1.41 2.20 -12.45%
  YoY % 41.43% -28.57% -30.50% -17.06% 20.57% -35.91% -
  Horiz. % 45.00% 31.82% 44.55% 64.09% 77.27% 64.09% 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