Highlights

[MPI] YoY TTM Result on 2009-06-30 [#4]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 19-Aug-2009
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2009
Quarter 30-Jun-2009  [#4]
Profit Trend QoQ -     -204.66%    YoY -     -135.57%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 1,191,722 1,415,247 1,386,202 1,150,630 1,539,126 1,485,329 1,359,765 -2.17%
  YoY % -15.79% 2.10% 20.47% -25.24% 3.62% 9.23% -
  Horiz. % 87.64% 104.08% 101.94% 84.62% 113.19% 109.23% 100.00%
PBT -27,501 83,658 84,984 -61,734 156,479 189,637 165,381 -
  YoY % -132.87% -1.56% 237.66% -139.45% -17.48% 14.67% -
  Horiz. % -16.63% 50.59% 51.39% -37.33% 94.62% 114.67% 100.00%
Tax 4,320 -8,660 40,902 -4,163 -9,180 -22,670 -15,511 -
  YoY % 149.88% -121.17% 1,082.51% 54.65% 59.51% -46.15% -
  Horiz. % -27.85% 55.83% -263.70% 26.84% 59.18% 146.15% 100.00%
NP -23,181 74,998 125,886 -65,897 147,299 166,967 149,870 -
  YoY % -130.91% -40.42% 291.03% -144.74% -11.78% 11.41% -
  Horiz. % -15.47% 50.04% 84.00% -43.97% 98.28% 111.41% 100.00%
NP to SH -19,765 58,768 105,407 -39,904 112,176 131,724 107,135 -
  YoY % -133.63% -44.25% 364.15% -135.57% -14.84% 22.95% -
  Horiz. % -18.45% 54.85% 98.39% -37.25% 104.71% 122.95% 100.00%
Tax Rate - % 10.35 % -48.13 % - % 5.87 % 11.95 % 9.38 % -
  YoY % 0.00% 121.50% 0.00% 0.00% -50.88% 27.40% -
  Horiz. % 0.00% 110.34% -513.11% 0.00% 62.58% 127.40% 100.00%
Total Cost 1,214,903 1,340,249 1,260,316 1,216,527 1,391,827 1,318,362 1,209,895 0.07%
  YoY % -9.35% 6.34% 3.60% -12.59% 5.57% 8.96% -
  Horiz. % 100.41% 110.77% 104.17% 100.55% 115.04% 108.96% 100.00%
Net Worth 724,175 745,498 740,414 705,235 765,810 713,307 696,260 0.66%
  YoY % -2.86% 0.69% 4.99% -7.91% 7.36% 2.45% -
  Horiz. % 104.01% 107.07% 106.34% 101.29% 109.99% 102.45% 100.00%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div 19,377 38,844 48,731 38,984 72,123 79,583 74,582 -20.10%
  YoY % -50.11% -20.29% 25.00% -45.95% -9.37% 6.70% -
  Horiz. % 25.98% 52.08% 65.34% 52.27% 96.70% 106.70% 100.00%
Div Payout % - % 66.10 % 46.23 % - % 64.30 % 60.42 % 69.62 % -
  YoY % 0.00% 42.98% 0.00% 0.00% 6.42% -13.21% -
  Horiz. % 0.00% 94.94% 66.40% 0.00% 92.36% 86.79% 100.00%
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 724,175 745,498 740,414 705,235 765,810 713,307 696,260 0.66%
  YoY % -2.86% 0.69% 4.99% -7.91% 7.36% 2.45% -
  Horiz. % 104.01% 107.07% 106.34% 101.29% 109.99% 102.45% 100.00%
NOSH 193,629 193,134 194,845 196,444 194,862 194,892 198,931 -0.45%
  YoY % 0.26% -0.88% -0.81% 0.81% -0.02% -2.03% -
  Horiz. % 97.33% 97.09% 97.95% 98.75% 97.95% 97.97% 100.00%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin -1.95 % 5.30 % 9.08 % -5.73 % 9.57 % 11.24 % 11.02 % -
  YoY % -136.79% -41.63% 258.46% -159.87% -14.86% 2.00% -
  Horiz. % -17.70% 48.09% 82.40% -52.00% 86.84% 102.00% 100.00%
ROE -2.73 % 7.88 % 14.24 % -5.66 % 14.65 % 18.47 % 15.39 % -
  YoY % -134.64% -44.66% 351.59% -138.63% -20.68% 20.01% -
  Horiz. % -17.74% 51.20% 92.53% -36.78% 95.19% 120.01% 100.00%
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 615.46 732.78 711.43 585.73 789.85 762.13 683.53 -1.73%
  YoY % -16.01% 3.00% 21.46% -25.84% 3.64% 11.50% -
  Horiz. % 90.04% 107.21% 104.08% 85.69% 115.55% 111.50% 100.00%
EPS -10.21 30.43 54.10 -20.31 57.57 67.59 53.86 -
  YoY % -133.55% -43.75% 366.37% -135.28% -14.82% 25.49% -
  Horiz. % -18.96% 56.50% 100.45% -37.71% 106.89% 125.49% 100.00%
DPS 10.00 20.00 25.00 20.00 37.00 40.83 37.50 -19.76%
  YoY % -50.00% -20.00% 25.00% -45.95% -9.38% 8.88% -
  Horiz. % 26.67% 53.33% 66.67% 53.33% 98.67% 108.88% 100.00%
NAPS 3.7400 3.8600 3.8000 3.5900 3.9300 3.6600 3.5000 1.11%
  YoY % -3.11% 1.58% 5.85% -8.65% 7.38% 4.57% -
  Horiz. % 106.86% 110.29% 108.57% 102.57% 112.29% 104.57% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 567.80 674.30 660.46 548.22 733.32 707.69 647.87 -2.17%
  YoY % -15.79% 2.10% 20.47% -25.24% 3.62% 9.23% -
  Horiz. % 87.64% 104.08% 101.94% 84.62% 113.19% 109.23% 100.00%
EPS -9.42 28.00 50.22 -19.01 53.45 62.76 51.04 -
  YoY % -133.64% -44.25% 364.18% -135.57% -14.83% 22.96% -
  Horiz. % -18.46% 54.86% 98.39% -37.25% 104.72% 122.96% 100.00%
DPS 9.23 18.51 23.22 18.57 34.36 37.92 35.54 -20.11%
  YoY % -50.14% -20.28% 25.04% -45.95% -9.39% 6.70% -
  Horiz. % 25.97% 52.08% 65.33% 52.25% 96.68% 106.70% 100.00%
NAPS 3.4504 3.5520 3.5277 3.3601 3.6487 3.3986 3.3174 0.66%
  YoY % -2.86% 0.69% 4.99% -7.91% 7.36% 2.45% -
  Horiz. % 104.01% 107.07% 106.34% 101.29% 109.99% 102.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.9900 4.5000 6.1800 5.0000 7.0000 9.9000 10.0000 -
P/RPS 0.49 0.61 0.87 0.85 0.89 1.30 1.46 -16.62%
  YoY % -19.67% -29.89% 2.35% -4.49% -31.54% -10.96% -
  Horiz. % 33.56% 41.78% 59.59% 58.22% 60.96% 89.04% 100.00%
P/EPS -29.29 14.79 11.42 -24.61 12.16 14.65 18.57 -
  YoY % -298.04% 29.51% 146.40% -302.38% -17.00% -21.11% -
  Horiz. % -157.73% 79.64% 61.50% -132.53% 65.48% 78.89% 100.00%
EY -3.41 6.76 8.75 -4.06 8.22 6.83 5.39 -
  YoY % -150.44% -22.74% 315.52% -149.39% 20.35% 26.72% -
  Horiz. % -63.27% 125.42% 162.34% -75.32% 152.50% 126.72% 100.00%
DY 3.34 4.44 4.05 4.00 5.29 4.12 3.75 -1.91%
  YoY % -24.77% 9.63% 1.25% -24.39% 28.40% 9.87% -
  Horiz. % 89.07% 118.40% 108.00% 106.67% 141.07% 109.87% 100.00%
P/NAPS 0.80 1.17 1.63 1.39 1.78 2.70 2.86 -19.11%
  YoY % -31.62% -28.22% 17.27% -21.91% -34.07% -5.59% -
  Horiz. % 27.97% 40.91% 56.99% 48.60% 62.24% 94.41% 100.00%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 28/08/12 16/08/11 23/08/10 19/08/09 21/08/08 24/08/07 16/08/06 -
Price 2.6400 3.7700 5.9800 5.7500 6.9500 9.3000 9.9500 -
P/RPS 0.43 0.51 0.84 0.98 0.88 1.22 1.46 -18.42%
  YoY % -15.69% -39.29% -14.29% 11.36% -27.87% -16.44% -
  Horiz. % 29.45% 34.93% 57.53% 67.12% 60.27% 83.56% 100.00%
P/EPS -25.86 12.39 11.05 -28.31 12.07 13.76 18.48 -
  YoY % -308.72% 12.13% 139.03% -334.55% -12.28% -25.54% -
  Horiz. % -139.94% 67.05% 59.79% -153.19% 65.31% 74.46% 100.00%
EY -3.87 8.07 9.05 -3.53 8.28 7.27 5.41 -
  YoY % -147.96% -10.83% 356.37% -142.63% 13.89% 34.38% -
  Horiz. % -71.53% 149.17% 167.28% -65.25% 153.05% 134.38% 100.00%
DY 3.79 5.31 4.18 3.48 5.32 4.39 3.77 0.09%
  YoY % -28.63% 27.03% 20.11% -34.59% 21.18% 16.45% -
  Horiz. % 100.53% 140.85% 110.88% 92.31% 141.11% 116.45% 100.00%
P/NAPS 0.71 0.98 1.57 1.60 1.77 2.54 2.84 -20.61%
  YoY % -27.55% -37.58% -1.87% -9.60% -30.31% -10.56% -
  Horiz. % 25.00% 34.51% 55.28% 56.34% 62.32% 89.44% 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.
 


 

320  277  557  1111 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ECOWLD 0.77+0.025 
 SAPNRG 0.260.00 
 HSI-H8F 0.125-0.005 
 EKOVEST 0.81+0.015 
 DYNACIA-PA 0.045+0.005 
 HSI-C7K 0.34+0.06 
 PERDANA-PR 0.010.00 
 VELESTO 0.36-0.005 
 ECOWLD-CV 0.02-0.005 
 FPGROUP 0.73+0.04 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers