Highlights

[MPI] YoY Quarter Result on 2011-12-31 [#2]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 30-Jan-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     -68.42%    YoY -     -164.09%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 338,294 316,396 295,375 279,226 367,598 346,570 293,508 2.39%
  YoY % 6.92% 7.12% 5.78% -24.04% 6.07% 18.08% -
  Horiz. % 115.26% 107.80% 100.64% 95.13% 125.24% 118.08% 100.00%
PBT 35,275 11,970 303 -16,405 34,844 33,063 -20,031 -
  YoY % 194.70% 3,850.50% 101.85% -147.08% 5.39% 265.06% -
  Horiz. % -176.10% -59.76% -1.51% 81.90% -173.95% -165.06% 100.00%
Tax -9,190 -1,973 -2,566 -1,120 -2,848 -3,017 -2,117 27.71%
  YoY % -365.79% 23.11% -129.11% 60.67% 5.60% -42.51% -
  Horiz. % 434.10% 93.20% 121.21% 52.91% 134.53% 142.51% 100.00%
NP 26,085 9,997 -2,263 -17,525 31,996 30,046 -22,148 -
  YoY % 160.93% 541.76% 87.09% -154.77% 6.49% 235.66% -
  Horiz. % -117.78% -45.14% 10.22% 79.13% -144.46% -135.66% 100.00%
NP to SH 24,062 8,086 -1,787 -16,210 25,291 25,716 -14,732 -
  YoY % 197.58% 552.49% 88.98% -164.09% -1.65% 274.56% -
  Horiz. % -163.33% -54.89% 12.13% 110.03% -171.67% -174.56% 100.00%
Tax Rate 26.05 % 16.48 % 846.86 % - % 8.17 % 9.13 % - % -
  YoY % 58.07% -98.05% 0.00% 0.00% -10.51% 0.00% -
  Horiz. % 285.32% 180.50% 9,275.57% 0.00% 89.49% 100.00% -
Total Cost 312,209 306,399 297,638 296,751 335,602 316,524 315,656 -0.18%
  YoY % 1.90% 2.94% 0.30% -11.58% 6.03% 0.27% -
  Horiz. % 98.91% 97.07% 94.29% 94.01% 106.32% 100.27% 100.00%
Net Worth 795,736 744,365 705,192 730,127 759,699 717,474 769,727 0.56%
  YoY % 6.90% 5.55% -3.42% -3.89% 5.89% -6.79% -
  Horiz. % 103.38% 96.71% 91.62% 94.86% 98.70% 93.21% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 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
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 795,736 744,365 705,192 730,127 759,699 717,474 769,727 0.56%
  YoY % 6.90% 5.55% -3.42% -3.89% 5.89% -6.79% -
  Horiz. % 103.38% 96.71% 91.62% 94.86% 98.70% 93.21% 100.00%
NOSH 189,913 188,925 192,150 193,667 193,800 194,965 194,867 -0.43%
  YoY % 0.52% -1.68% -0.78% -0.07% -0.60% 0.05% -
  Horiz. % 97.46% 96.95% 98.61% 99.38% 99.45% 100.05% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 7.71 % 3.16 % -0.77 % -6.28 % 8.70 % 8.67 % -7.55 % -
  YoY % 143.99% 510.39% 87.74% -172.18% 0.35% 214.83% -
  Horiz. % -102.12% -41.85% 10.20% 83.18% -115.23% -114.83% 100.00%
ROE 3.02 % 1.09 % -0.25 % -2.22 % 3.33 % 3.58 % -1.91 % -
  YoY % 177.06% 536.00% 88.74% -166.67% -6.98% 287.43% -
  Horiz. % -158.12% -57.07% 13.09% 116.23% -174.35% -187.43% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 178.13 167.47 153.72 144.18 189.68 177.76 150.62 2.83%
  YoY % 6.37% 8.94% 6.62% -23.99% 6.71% 18.02% -
  Horiz. % 118.26% 111.19% 102.06% 95.72% 125.93% 118.02% 100.00%
EPS 12.67 4.28 -0.93 -8.37 13.05 13.19 -7.56 -
  YoY % 196.03% 560.22% 88.89% -164.14% -1.06% 274.47% -
  Horiz. % -167.59% -56.61% 12.30% 110.71% -172.62% -174.47% 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 4.1900 3.9400 3.6700 3.7700 3.9200 3.6800 3.9500 0.99%
  YoY % 6.35% 7.36% -2.65% -3.83% 6.52% -6.84% -
  Horiz. % 106.08% 99.75% 92.91% 95.44% 99.24% 93.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 161.18 150.75 140.73 133.04 175.14 165.12 139.84 2.39%
  YoY % 6.92% 7.12% 5.78% -24.04% 6.07% 18.08% -
  Horiz. % 115.26% 107.80% 100.64% 95.14% 125.24% 118.08% 100.00%
EPS 11.46 3.85 -0.85 -7.72 12.05 12.25 -7.02 -
  YoY % 197.66% 552.94% 88.99% -164.07% -1.63% 274.50% -
  Horiz. % -163.25% -54.84% 12.11% 109.97% -171.65% -174.50% 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 3.7913 3.5466 3.3599 3.4787 3.6196 3.4184 3.6674 0.56%
  YoY % 6.90% 5.56% -3.42% -3.89% 5.89% -6.79% -
  Horiz. % 103.38% 96.71% 91.62% 94.85% 98.70% 93.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 4.5300 3.1800 2.4600 2.7700 5.6900 5.3500 5.8000 -
P/RPS 2.54 1.90 1.60 1.92 3.00 3.01 3.85 -6.69%
  YoY % 33.68% 18.75% -16.67% -36.00% -0.33% -21.82% -
  Horiz. % 65.97% 49.35% 41.56% 49.87% 77.92% 78.18% 100.00%
P/EPS 35.75 74.30 -264.52 -33.09 43.60 40.56 -76.72 -
  YoY % -51.88% 128.09% -699.40% -175.89% 7.50% 152.87% -
  Horiz. % -46.60% -96.85% 344.79% 43.13% -56.83% -52.87% 100.00%
EY 2.80 1.35 -0.38 -3.02 2.29 2.47 -1.30 -
  YoY % 107.41% 455.26% 87.42% -231.88% -7.29% 290.00% -
  Horiz. % -215.38% -103.85% 29.23% 232.31% -176.15% -190.00% 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 1.08 0.81 0.67 0.73 1.45 1.45 1.47 -5.01%
  YoY % 33.33% 20.90% -8.22% -49.66% 0.00% -1.36% -
  Horiz. % 73.47% 55.10% 45.58% 49.66% 98.64% 98.64% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 22/01/15 27/01/14 29/01/13 30/01/12 25/01/11 26/01/10 24/02/09 -
Price 5.5000 3.9100 2.5600 3.6800 5.5100 6.2600 5.5500 -
P/RPS 3.09 2.33 1.67 2.55 2.90 3.52 3.68 -2.87%
  YoY % 32.62% 39.52% -34.51% -12.07% -17.61% -4.35% -
  Horiz. % 83.97% 63.32% 45.38% 69.29% 78.80% 95.65% 100.00%
P/EPS 43.41 91.36 -275.27 -43.97 42.22 47.46 -73.41 -
  YoY % -52.48% 133.19% -526.04% -204.14% -11.04% 164.65% -
  Horiz. % -59.13% -124.45% 374.98% 59.90% -57.51% -64.65% 100.00%
EY 2.30 1.09 -0.36 -2.27 2.37 2.11 -1.36 -
  YoY % 111.01% 402.78% 84.14% -195.78% 12.32% 255.15% -
  Horiz. % -169.12% -80.15% 26.47% 166.91% -174.26% -155.15% 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 1.31 0.99 0.70 0.98 1.41 1.70 1.41 -1.22%
  YoY % 32.32% 41.43% -28.57% -30.50% -17.06% 20.57% -
  Horiz. % 92.91% 70.21% 49.65% 69.50% 100.00% 120.57% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

360  744  441  434 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.075+0.025 
 TRIVE 0.02+0.01 
 EDUSPEC 0.025+0.01 
 NETX 0.0150.00 
 PHB 0.04+0.005 
 XOX 0.29+0.02 
 XDL 0.085+0.015 
 ORION 0.135+0.045 
 NICE 0.40+0.17 
 PHB-WB 0.0250.00 

FEATURED POSTS

1. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
2. MQ Affiliate – A smarter way to earn more rewards MQ Trader Affiliate Program
3. MQ Affiliate – How to become an effective affiliate MQ Trader Affiliate Program
4. MQ Affiliate – Upgrading to Affiliate Partner MQ Trader Affiliate Program
Partners & Brokers