Highlights

[MPI] YoY Quarter Result on 2011-03-31 [#3]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 26-Apr-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 31-Mar-2011  [#3]
Profit Trend QoQ -     -80.02%    YoY -     -81.38%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 322,952 286,317 275,761 334,816 353,686 201,331 363,278 -1.94%
  YoY % 12.80% 3.83% -17.64% -5.34% 75.67% -44.58% -
  Horiz. % 88.90% 78.81% 75.91% 92.17% 97.36% 55.42% 100.00%
PBT 17,221 3,975 -7,548 8,501 37,895 -72,007 15,895 1.34%
  YoY % 333.23% 152.66% -188.79% -77.57% 152.63% -553.02% -
  Horiz. % 108.34% 25.01% -47.49% 53.48% 238.41% -453.02% 100.00%
Tax -4,512 -1,964 -426 -1,223 -3,760 -709 -3,617 3.75%
  YoY % -129.74% -361.03% 65.17% 67.47% -430.32% 80.40% -
  Horiz. % 124.74% 54.30% 11.78% 33.81% 103.95% 19.60% 100.00%
NP 12,709 2,011 -7,974 7,278 34,135 -72,716 12,278 0.58%
  YoY % 531.97% 125.22% -209.56% -78.68% 146.94% -692.25% -
  Horiz. % 103.51% 16.38% -64.95% 59.28% 278.02% -592.25% 100.00%
NP to SH 10,490 1,817 -7,426 5,053 27,137 -53,854 9,045 2.50%
  YoY % 477.33% 124.47% -246.96% -81.38% 150.39% -695.40% -
  Horiz. % 115.98% 20.09% -82.10% 55.87% 300.02% -595.40% 100.00%
Tax Rate 26.20 % 49.41 % - % 14.39 % 9.92 % - % 22.76 % 2.37%
  YoY % -46.97% 0.00% 0.00% 45.06% 0.00% 0.00% -
  Horiz. % 115.11% 217.09% 0.00% 63.22% 43.59% 0.00% 100.00%
Total Cost 310,243 284,306 283,735 327,538 319,551 274,047 351,000 -2.04%
  YoY % 9.12% 0.20% -13.37% 2.50% 16.60% -21.92% -
  Horiz. % 88.39% 81.00% 80.84% 93.32% 91.04% 78.08% 100.00%
Net Worth 746,585 715,202 715,455 762,790 733,010 723,121 779,741 -0.72%
  YoY % 4.39% -0.04% -6.21% 4.06% 1.37% -7.26% -
  Horiz. % 95.75% 91.72% 91.76% 97.83% 94.01% 92.74% 100.00%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 18,900 9,664 9,694 19,360 29,242 19,491 46,784 -14.01%
  YoY % 95.56% -0.31% -49.93% -33.79% 50.03% -58.34% -
  Horiz. % 40.40% 20.66% 20.72% 41.38% 62.50% 41.66% 100.00%
Div Payout % 180.18 % 531.91 % - % 383.14 % 107.76 % - % 517.24 % -16.11%
  YoY % -66.13% 0.00% 0.00% 255.55% 0.00% 0.00% -
  Horiz. % 34.83% 102.84% 0.00% 74.07% 20.83% 0.00% 100.00%
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 746,585 715,202 715,455 762,790 733,010 723,121 779,741 -0.72%
  YoY % 4.39% -0.04% -6.21% 4.06% 1.37% -7.26% -
  Horiz. % 95.75% 91.72% 91.76% 97.83% 94.01% 92.74% 100.00%
NOSH 189,009 193,297 193,890 193,601 194,949 194,911 194,935 -0.51%
  YoY % -2.22% -0.31% 0.15% -0.69% 0.02% -0.01% -
  Horiz. % 96.96% 99.16% 99.46% 99.32% 100.01% 99.99% 100.00%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 3.94 % 0.70 % -2.89 % 2.17 % 9.65 % -36.12 % 3.38 % 2.59%
  YoY % 462.86% 124.22% -233.18% -77.51% 126.72% -1,168.64% -
  Horiz. % 116.57% 20.71% -85.50% 64.20% 285.50% -1,068.64% 100.00%
ROE 1.41 % 0.25 % -1.04 % 0.66 % 3.70 % -7.45 % 1.16 % 3.30%
  YoY % 464.00% 124.04% -257.58% -82.16% 149.66% -742.24% -
  Horiz. % 121.55% 21.55% -89.66% 56.90% 318.97% -642.24% 100.00%
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 170.87 148.12 142.23 172.94 181.42 103.29 186.36 -1.44%
  YoY % 15.36% 4.14% -17.76% -4.67% 75.64% -44.58% -
  Horiz. % 91.69% 79.48% 76.32% 92.80% 97.35% 55.42% 100.00%
EPS 5.55 0.94 -3.83 2.61 13.92 -27.63 4.64 3.03%
  YoY % 490.43% 124.54% -246.74% -81.25% 150.38% -695.47% -
  Horiz. % 119.61% 20.26% -82.54% 56.25% 300.00% -595.47% 100.00%
DPS 10.00 5.00 5.00 10.00 15.00 10.00 24.00 -13.57%
  YoY % 100.00% 0.00% -50.00% -33.33% 50.00% -58.33% -
  Horiz. % 41.67% 20.83% 20.83% 41.67% 62.50% 41.67% 100.00%
NAPS 3.9500 3.7000 3.6900 3.9400 3.7600 3.7100 4.0000 -0.21%
  YoY % 6.76% 0.27% -6.35% 4.79% 1.35% -7.25% -
  Horiz. % 98.75% 92.50% 92.25% 98.50% 94.00% 92.75% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 153.87 136.42 131.39 159.52 168.51 95.92 173.09 -1.94%
  YoY % 12.79% 3.83% -17.63% -5.33% 75.68% -44.58% -
  Horiz. % 88.90% 78.81% 75.91% 92.16% 97.35% 55.42% 100.00%
EPS 5.00 0.87 -3.54 2.41 12.93 -25.66 4.31 2.50%
  YoY % 474.71% 124.58% -246.89% -81.36% 150.39% -695.36% -
  Horiz. % 116.01% 20.19% -82.13% 55.92% 300.00% -595.36% 100.00%
DPS 9.01 4.60 4.62 9.22 13.93 9.29 22.29 -14.01%
  YoY % 95.87% -0.43% -49.89% -33.81% 49.95% -58.32% -
  Horiz. % 40.42% 20.64% 20.73% 41.36% 62.49% 41.68% 100.00%
NAPS 3.5571 3.4076 3.4088 3.6343 3.4925 3.4453 3.7151 -0.72%
  YoY % 4.39% -0.04% -6.20% 4.06% 1.37% -7.26% -
  Horiz. % 95.75% 91.72% 91.76% 97.83% 94.01% 92.74% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 4.2000 2.5200 3.1000 5.4100 6.5600 4.4600 8.7500 -
P/RPS 2.46 1.70 2.18 3.13 3.62 4.32 4.70 -10.22%
  YoY % 44.71% -22.02% -30.35% -13.54% -16.20% -8.09% -
  Horiz. % 52.34% 36.17% 46.38% 66.60% 77.02% 91.91% 100.00%
P/EPS 75.68 268.09 -80.94 207.28 47.13 -16.14 188.58 -14.11%
  YoY % -71.77% 431.22% -139.05% 339.80% 392.01% -108.56% -
  Horiz. % 40.13% 142.16% -42.92% 109.92% 24.99% -8.56% 100.00%
EY 1.32 0.37 -1.24 0.48 2.12 -6.20 0.53 16.42%
  YoY % 256.76% 129.84% -358.33% -77.36% 134.19% -1,269.81% -
  Horiz. % 249.06% 69.81% -233.96% 90.57% 400.00% -1,169.81% 100.00%
DY 2.38 1.98 1.61 1.85 2.29 2.24 2.74 -2.32%
  YoY % 20.20% 22.98% -12.97% -19.21% 2.23% -18.25% -
  Horiz. % 86.86% 72.26% 58.76% 67.52% 83.58% 81.75% 100.00%
P/NAPS 1.06 0.68 0.84 1.37 1.74 1.20 2.19 -11.39%
  YoY % 55.88% -19.05% -38.69% -21.26% 45.00% -45.21% -
  Horiz. % 48.40% 31.05% 38.36% 62.56% 79.45% 54.79% 100.00%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/04/14 03/05/13 26/04/12 26/04/11 25/05/10 18/05/09 22/05/08 -
Price 4.2400 2.4900 2.9700 5.4000 6.0000 5.0000 8.7000 -
P/RPS 2.48 1.68 2.09 3.12 3.31 4.84 4.67 -10.01%
  YoY % 47.62% -19.62% -33.01% -5.74% -31.61% 3.64% -
  Horiz. % 53.10% 35.97% 44.75% 66.81% 70.88% 103.64% 100.00%
P/EPS 76.40 264.89 -77.55 206.90 43.10 -18.10 187.50 -13.89%
  YoY % -71.16% 441.57% -137.48% 380.05% 338.12% -109.65% -
  Horiz. % 40.75% 141.27% -41.36% 110.35% 22.99% -9.65% 100.00%
EY 1.31 0.38 -1.29 0.48 2.32 -5.53 0.53 16.27%
  YoY % 244.74% 129.46% -368.75% -79.31% 141.95% -1,143.40% -
  Horiz. % 247.17% 71.70% -243.40% 90.57% 437.74% -1,043.40% 100.00%
DY 2.36 2.01 1.68 1.85 2.50 2.00 2.76 -2.57%
  YoY % 17.41% 19.64% -9.19% -26.00% 25.00% -27.54% -
  Horiz. % 85.51% 72.83% 60.87% 67.03% 90.58% 72.46% 100.00%
P/NAPS 1.07 0.67 0.80 1.37 1.60 1.35 2.18 -11.18%
  YoY % 59.70% -16.25% -41.61% -14.38% 18.52% -38.07% -
  Horiz. % 49.08% 30.73% 36.70% 62.84% 73.39% 61.93% 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.
 


 

352  345  520  800 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.445+0.045 
 VELESTO 0.355+0.025 
 SAPNRG 0.275+0.015 
 VELESTO-WA 0.145+0.02 
 HSI-H8B 0.20+0.025 
 GPACKET-WB 0.325+0.005 
 SAPNRG-WA 0.13+0.01 
 IFCAMSC 0.445+0.01 
 HSI-C7F 0.29-0.045 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers