Highlights

[MPI] YoY Quarter Result on 2013-12-31 [#2]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 27-Jan-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Dec-2013  [#2]
Profit Trend QoQ -     -54.66%    YoY -     552.49%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 401,409 379,693 338,294 316,396 295,375 279,226 367,598 1.48%
  YoY % 5.72% 12.24% 6.92% 7.12% 5.78% -24.04% -
  Horiz. % 109.20% 103.29% 92.03% 86.07% 80.35% 75.96% 100.00%
PBT 79,598 37,081 35,275 11,970 303 -16,405 34,844 14.75%
  YoY % 114.66% 5.12% 194.70% 3,850.50% 101.85% -147.08% -
  Horiz. % 228.44% 106.42% 101.24% 34.35% 0.87% -47.08% 100.00%
Tax -12,439 6,034 -9,190 -1,973 -2,566 -1,120 -2,848 27.82%
  YoY % -306.15% 165.66% -365.79% 23.11% -129.11% 60.67% -
  Horiz. % 436.76% -211.87% 322.68% 69.28% 90.10% 39.33% 100.00%
NP 67,159 43,115 26,085 9,997 -2,263 -17,525 31,996 13.14%
  YoY % 55.77% 65.29% 160.93% 541.76% 87.09% -154.77% -
  Horiz. % 209.90% 134.75% 81.53% 31.24% -7.07% -54.77% 100.00%
NP to SH 54,981 32,934 24,062 8,086 -1,787 -16,210 25,291 13.80%
  YoY % 66.94% 36.87% 197.58% 552.49% 88.98% -164.09% -
  Horiz. % 217.39% 130.22% 95.14% 31.97% -7.07% -64.09% 100.00%
Tax Rate 15.63 % -16.27 % 26.05 % 16.48 % 846.86 % - % 8.17 % 11.41%
  YoY % 196.07% -162.46% 58.07% -98.05% 0.00% 0.00% -
  Horiz. % 191.31% -199.14% 318.85% 201.71% 10,365.48% 0.00% 100.00%
Total Cost 334,250 336,578 312,209 306,399 297,638 296,751 335,602 -0.07%
  YoY % -0.69% 7.81% 1.90% 2.94% 0.30% -11.58% -
  Horiz. % 99.60% 100.29% 93.03% 91.30% 88.69% 88.42% 100.00%
Net Worth 1,071,182 951,553 795,736 744,365 705,192 730,127 759,699 5.89%
  YoY % 12.57% 19.58% 6.90% 5.55% -3.42% -3.89% -
  Horiz. % 141.00% 125.25% 104.74% 97.98% 92.83% 96.11% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 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
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,071,182 951,553 795,736 744,365 705,192 730,127 759,699 5.89%
  YoY % 12.57% 19.58% 6.90% 5.55% -3.42% -3.89% -
  Horiz. % 141.00% 125.25% 104.74% 97.98% 92.83% 96.11% 100.00%
NOSH 189,926 189,930 189,913 188,925 192,150 193,667 193,800 -0.34%
  YoY % -0.00% 0.01% 0.52% -1.68% -0.78% -0.07% -
  Horiz. % 98.00% 98.00% 97.99% 97.48% 99.15% 99.93% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 16.73 % 11.36 % 7.71 % 3.16 % -0.77 % -6.28 % 8.70 % 11.50%
  YoY % 47.27% 47.34% 143.99% 510.39% 87.74% -172.18% -
  Horiz. % 192.30% 130.57% 88.62% 36.32% -8.85% -72.18% 100.00%
ROE 5.13 % 3.46 % 3.02 % 1.09 % -0.25 % -2.22 % 3.33 % 7.46%
  YoY % 48.27% 14.57% 177.06% 536.00% 88.74% -166.67% -
  Horiz. % 154.05% 103.90% 90.69% 32.73% -7.51% -66.67% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 211.35 199.91 178.13 167.47 153.72 144.18 189.68 1.82%
  YoY % 5.72% 12.23% 6.37% 8.94% 6.62% -23.99% -
  Horiz. % 111.42% 105.39% 93.91% 88.29% 81.04% 76.01% 100.00%
EPS 28.95 17.34 12.67 4.28 -0.93 -8.37 13.05 14.19%
  YoY % 66.96% 36.86% 196.03% 560.22% 88.89% -164.14% -
  Horiz. % 221.84% 132.87% 97.09% 32.80% -7.13% -64.14% 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 5.6400 5.0100 4.1900 3.9400 3.6700 3.7700 3.9200 6.24%
  YoY % 12.57% 19.57% 6.35% 7.36% -2.65% -3.83% -
  Horiz. % 143.88% 127.81% 106.89% 100.51% 93.62% 96.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 191.25 180.91 161.18 150.75 140.73 133.04 175.14 1.48%
  YoY % 5.72% 12.24% 6.92% 7.12% 5.78% -24.04% -
  Horiz. % 109.20% 103.29% 92.03% 86.07% 80.35% 75.96% 100.00%
EPS 26.20 15.69 11.46 3.85 -0.85 -7.72 12.05 13.81%
  YoY % 66.99% 36.91% 197.66% 552.94% 88.99% -164.07% -
  Horiz. % 217.43% 130.21% 95.10% 31.95% -7.05% -64.07% 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 5.1037 4.5337 3.7913 3.5466 3.3599 3.4787 3.6196 5.89%
  YoY % 12.57% 19.58% 6.90% 5.56% -3.42% -3.89% -
  Horiz. % 141.00% 125.25% 104.74% 97.98% 92.83% 96.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 7.4100 9.3100 4.5300 3.1800 2.4600 2.7700 5.6900 -
P/RPS 3.51 4.66 2.54 1.90 1.60 1.92 3.00 2.65%
  YoY % -24.68% 83.46% 33.68% 18.75% -16.67% -36.00% -
  Horiz. % 117.00% 155.33% 84.67% 63.33% 53.33% 64.00% 100.00%
P/EPS 25.60 53.69 35.75 74.30 -264.52 -33.09 43.60 -8.48%
  YoY % -52.32% 50.18% -51.88% 128.09% -699.40% -175.89% -
  Horiz. % 58.72% 123.14% 82.00% 170.41% -606.70% -75.89% 100.00%
EY 3.91 1.86 2.80 1.35 -0.38 -3.02 2.29 9.32%
  YoY % 110.22% -33.57% 107.41% 455.26% 87.42% -231.88% -
  Horiz. % 170.74% 81.22% 122.27% 58.95% -16.59% -131.88% 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 1.86 1.08 0.81 0.67 0.73 1.45 -1.68%
  YoY % -29.57% 72.22% 33.33% 20.90% -8.22% -49.66% -
  Horiz. % 90.34% 128.28% 74.48% 55.86% 46.21% 50.34% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 25/01/17 28/01/16 22/01/15 27/01/14 29/01/13 30/01/12 25/01/11 -
Price 7.9500 8.6600 5.5000 3.9100 2.5600 3.6800 5.5100 -
P/RPS 3.76 4.33 3.09 2.33 1.67 2.55 2.90 4.42%
  YoY % -13.16% 40.13% 32.62% 39.52% -34.51% -12.07% -
  Horiz. % 129.66% 149.31% 106.55% 80.34% 57.59% 87.93% 100.00%
P/EPS 27.46 49.94 43.41 91.36 -275.27 -43.97 42.22 -6.91%
  YoY % -45.01% 15.04% -52.48% 133.19% -526.04% -204.14% -
  Horiz. % 65.04% 118.29% 102.82% 216.39% -651.99% -104.14% 100.00%
EY 3.64 2.00 2.30 1.09 -0.36 -2.27 2.37 7.41%
  YoY % 82.00% -13.04% 111.01% 402.78% 84.14% -195.78% -
  Horiz. % 153.59% 84.39% 97.05% 45.99% -15.19% -95.78% 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 1.41 1.73 1.31 0.99 0.70 0.98 1.41 -
  YoY % -18.50% 32.06% 32.32% 41.43% -28.57% -30.50% -
  Horiz. % 100.00% 122.70% 92.91% 70.21% 49.65% 69.50% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers