Highlights

[MPI] YoY Quarter Result on 2012-12-31 [#2]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 29-Jan-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     -1,349.65%    YoY -     88.98%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 379,693 338,294 316,396 295,375 279,226 367,598 346,570 1.53%
  YoY % 12.24% 6.92% 7.12% 5.78% -24.04% 6.07% -
  Horiz. % 109.56% 97.61% 91.29% 85.23% 80.57% 106.07% 100.00%
PBT 37,081 35,275 11,970 303 -16,405 34,844 33,063 1.93%
  YoY % 5.12% 194.70% 3,850.50% 101.85% -147.08% 5.39% -
  Horiz. % 112.15% 106.69% 36.20% 0.92% -49.62% 105.39% 100.00%
Tax 6,034 -9,190 -1,973 -2,566 -1,120 -2,848 -3,017 -
  YoY % 165.66% -365.79% 23.11% -129.11% 60.67% 5.60% -
  Horiz. % -200.00% 304.61% 65.40% 85.05% 37.12% 94.40% 100.00%
NP 43,115 26,085 9,997 -2,263 -17,525 31,996 30,046 6.20%
  YoY % 65.29% 160.93% 541.76% 87.09% -154.77% 6.49% -
  Horiz. % 143.50% 86.82% 33.27% -7.53% -58.33% 106.49% 100.00%
NP to SH 32,934 24,062 8,086 -1,787 -16,210 25,291 25,716 4.21%
  YoY % 36.87% 197.58% 552.49% 88.98% -164.09% -1.65% -
  Horiz. % 128.07% 93.57% 31.44% -6.95% -63.03% 98.35% 100.00%
Tax Rate -16.27 % 26.05 % 16.48 % 846.86 % - % 8.17 % 9.13 % -
  YoY % -162.46% 58.07% -98.05% 0.00% 0.00% -10.51% -
  Horiz. % -178.20% 285.32% 180.50% 9,275.57% 0.00% 89.49% 100.00%
Total Cost 336,578 312,209 306,399 297,638 296,751 335,602 316,524 1.03%
  YoY % 7.81% 1.90% 2.94% 0.30% -11.58% 6.03% -
  Horiz. % 106.34% 98.64% 96.80% 94.03% 93.75% 106.03% 100.00%
Net Worth 951,553 795,736 744,365 705,192 730,127 759,699 717,474 4.82%
  YoY % 19.58% 6.90% 5.55% -3.42% -3.89% 5.89% -
  Horiz. % 132.63% 110.91% 103.75% 98.29% 101.76% 105.89% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 951,553 795,736 744,365 705,192 730,127 759,699 717,474 4.82%
  YoY % 19.58% 6.90% 5.55% -3.42% -3.89% 5.89% -
  Horiz. % 132.63% 110.91% 103.75% 98.29% 101.76% 105.89% 100.00%
NOSH 189,930 189,913 188,925 192,150 193,667 193,800 194,965 -0.43%
  YoY % 0.01% 0.52% -1.68% -0.78% -0.07% -0.60% -
  Horiz. % 97.42% 97.41% 96.90% 98.56% 99.33% 99.40% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 11.36 % 7.71 % 3.16 % -0.77 % -6.28 % 8.70 % 8.67 % 4.60%
  YoY % 47.34% 143.99% 510.39% 87.74% -172.18% 0.35% -
  Horiz. % 131.03% 88.93% 36.45% -8.88% -72.43% 100.35% 100.00%
ROE 3.46 % 3.02 % 1.09 % -0.25 % -2.22 % 3.33 % 3.58 % -0.57%
  YoY % 14.57% 177.06% 536.00% 88.74% -166.67% -6.98% -
  Horiz. % 96.65% 84.36% 30.45% -6.98% -62.01% 93.02% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 199.91 178.13 167.47 153.72 144.18 189.68 177.76 1.98%
  YoY % 12.23% 6.37% 8.94% 6.62% -23.99% 6.71% -
  Horiz. % 112.46% 100.21% 94.21% 86.48% 81.11% 106.71% 100.00%
EPS 17.34 12.67 4.28 -0.93 -8.37 13.05 13.19 4.66%
  YoY % 36.86% 196.03% 560.22% 88.89% -164.14% -1.06% -
  Horiz. % 131.46% 96.06% 32.45% -7.05% -63.46% 98.94% 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 5.0100 4.1900 3.9400 3.6700 3.7700 3.9200 3.6800 5.27%
  YoY % 19.57% 6.35% 7.36% -2.65% -3.83% 6.52% -
  Horiz. % 136.14% 113.86% 107.07% 99.73% 102.45% 106.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 180.91 161.18 150.75 140.73 133.04 175.14 165.12 1.53%
  YoY % 12.24% 6.92% 7.12% 5.78% -24.04% 6.07% -
  Horiz. % 109.56% 97.61% 91.30% 85.23% 80.57% 106.07% 100.00%
EPS 15.69 11.46 3.85 -0.85 -7.72 12.05 12.25 4.21%
  YoY % 36.91% 197.66% 552.94% 88.99% -164.07% -1.63% -
  Horiz. % 128.08% 93.55% 31.43% -6.94% -63.02% 98.37% 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 4.5337 3.7913 3.5466 3.3599 3.4787 3.6196 3.4184 4.82%
  YoY % 19.58% 6.90% 5.56% -3.42% -3.89% 5.89% -
  Horiz. % 132.63% 110.91% 103.75% 98.29% 101.76% 105.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 9.3100 4.5300 3.1800 2.4600 2.7700 5.6900 5.3500 -
P/RPS 4.66 2.54 1.90 1.60 1.92 3.00 3.01 7.55%
  YoY % 83.46% 33.68% 18.75% -16.67% -36.00% -0.33% -
  Horiz. % 154.82% 84.39% 63.12% 53.16% 63.79% 99.67% 100.00%
P/EPS 53.69 35.75 74.30 -264.52 -33.09 43.60 40.56 4.78%
  YoY % 50.18% -51.88% 128.09% -699.40% -175.89% 7.50% -
  Horiz. % 132.37% 88.14% 183.19% -652.17% -81.58% 107.50% 100.00%
EY 1.86 2.80 1.35 -0.38 -3.02 2.29 2.47 -4.62%
  YoY % -33.57% 107.41% 455.26% 87.42% -231.88% -7.29% -
  Horiz. % 75.30% 113.36% 54.66% -15.38% -122.27% 92.71% 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 1.86 1.08 0.81 0.67 0.73 1.45 1.45 4.24%
  YoY % 72.22% 33.33% 20.90% -8.22% -49.66% 0.00% -
  Horiz. % 128.28% 74.48% 55.86% 46.21% 50.34% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 28/01/16 22/01/15 27/01/14 29/01/13 30/01/12 25/01/11 26/01/10 -
Price 8.6600 5.5000 3.9100 2.5600 3.6800 5.5100 6.2600 -
P/RPS 4.33 3.09 2.33 1.67 2.55 2.90 3.52 3.51%
  YoY % 40.13% 32.62% 39.52% -34.51% -12.07% -17.61% -
  Horiz. % 123.01% 87.78% 66.19% 47.44% 72.44% 82.39% 100.00%
P/EPS 49.94 43.41 91.36 -275.27 -43.97 42.22 47.46 0.85%
  YoY % 15.04% -52.48% 133.19% -526.04% -204.14% -11.04% -
  Horiz. % 105.23% 91.47% 192.50% -580.00% -92.65% 88.96% 100.00%
EY 2.00 2.30 1.09 -0.36 -2.27 2.37 2.11 -0.89%
  YoY % -13.04% 111.01% 402.78% 84.14% -195.78% 12.32% -
  Horiz. % 94.79% 109.00% 51.66% -17.06% -107.58% 112.32% 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 1.73 1.31 0.99 0.70 0.98 1.41 1.70 0.29%
  YoY % 32.06% 32.32% 41.43% -28.57% -30.50% -17.06% -
  Horiz. % 101.76% 77.06% 58.24% 41.18% 57.65% 82.94% 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.
 


 

1993 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8350.00 
 KOTRA 2.010.00 
 UCREST 0.1550.00 
 PINEAPP 0.3850.00 
 PUC 0.0550.00 
 WILLOW 0.4450.00 
 IRIS 0.140.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.230.00 
 3A 0.7950.00 
Partners & Brokers