Highlights

[MPI] YoY TTM Result on 2012-06-30 [#4]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 28-Aug-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Jun-2012  [#4]
Profit Trend QoQ -     35.56%    YoY -     -133.63%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 1,390,090 1,291,840 1,226,284 1,191,722 1,415,247 1,386,202 1,150,630 3.20%
  YoY % 7.61% 5.35% 2.90% -15.79% 2.10% 20.47% -
  Horiz. % 120.81% 112.27% 106.58% 103.57% 123.00% 120.47% 100.00%
PBT 152,986 64,817 21,053 -27,501 83,658 84,984 -61,734 -
  YoY % 136.03% 207.88% 176.55% -132.87% -1.56% 237.66% -
  Horiz. % -247.81% -104.99% -34.10% 44.55% -135.51% -137.66% 100.00%
Tax -30,376 -11,172 -6,732 4,320 -8,660 40,902 -4,163 39.25%
  YoY % -171.89% -65.95% -255.83% 149.88% -121.17% 1,082.51% -
  Horiz. % 729.67% 268.36% 161.71% -103.77% 208.02% -982.51% 100.00%
NP 122,610 53,645 14,321 -23,181 74,998 125,886 -65,897 -
  YoY % 128.56% 274.59% 161.78% -130.91% -40.42% 291.03% -
  Horiz. % -186.06% -81.41% -21.73% 35.18% -113.81% -191.03% 100.00%
NP to SH 108,468 45,144 10,948 -19,765 58,768 105,407 -39,904 -
  YoY % 140.27% 312.35% 155.39% -133.63% -44.25% 364.15% -
  Horiz. % -271.82% -113.13% -27.44% 49.53% -147.27% -264.15% 100.00%
Tax Rate 19.86 % 17.24 % 31.98 % - % 10.35 % -48.13 % - % -
  YoY % 15.20% -46.09% 0.00% 0.00% 121.50% 0.00% -
  Horiz. % -41.26% -35.82% -66.45% 0.00% -21.50% 100.00% -
Total Cost 1,267,480 1,238,195 1,211,963 1,214,903 1,340,249 1,260,316 1,216,527 0.69%
  YoY % 2.37% 2.16% -0.24% -9.35% 6.34% 3.60% -
  Horiz. % 104.19% 101.78% 99.62% 99.87% 110.17% 103.60% 100.00%
Net Worth 858,474 731,530 724,093 724,175 745,498 740,414 705,235 3.33%
  YoY % 17.35% 1.03% -0.01% -2.86% 0.69% 4.99% -
  Horiz. % 121.73% 103.73% 102.67% 102.69% 105.71% 104.99% 100.00%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 37,973 28,357 20,696 19,377 38,844 48,731 38,984 -0.44%
  YoY % 33.91% 37.02% 6.81% -50.11% -20.29% 25.00% -
  Horiz. % 97.41% 72.74% 53.09% 49.71% 99.64% 125.00% 100.00%
Div Payout % 35.01 % 62.82 % 189.04 % - % 66.10 % 46.23 % - % -
  YoY % -44.27% -66.77% 0.00% 0.00% 42.98% 0.00% -
  Horiz. % 75.73% 135.89% 408.91% 0.00% 142.98% 100.00% -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 858,474 731,530 724,093 724,175 745,498 740,414 705,235 3.33%
  YoY % 17.35% 1.03% -0.01% -2.86% 0.69% 4.99% -
  Horiz. % 121.73% 103.73% 102.67% 102.69% 105.71% 104.99% 100.00%
NOSH 189,928 189,025 191,559 193,629 193,134 194,845 196,444 -0.56%
  YoY % 0.48% -1.32% -1.07% 0.26% -0.88% -0.81% -
  Horiz. % 96.68% 96.22% 97.51% 98.57% 98.31% 99.19% 100.00%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 8.82 % 4.15 % 1.17 % -1.95 % 5.30 % 9.08 % -5.73 % -
  YoY % 112.53% 254.70% 160.00% -136.79% -41.63% 258.46% -
  Horiz. % -153.93% -72.43% -20.42% 34.03% -92.50% -158.46% 100.00%
ROE 12.63 % 6.17 % 1.51 % -2.73 % 7.88 % 14.24 % -5.66 % -
  YoY % 104.70% 308.61% 155.31% -134.64% -44.66% 351.59% -
  Horiz. % -223.14% -109.01% -26.68% 48.23% -139.22% -251.59% 100.00%
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 731.90 683.42 640.16 615.46 732.78 711.43 585.73 3.78%
  YoY % 7.09% 6.76% 4.01% -16.01% 3.00% 21.46% -
  Horiz. % 124.96% 116.68% 109.29% 105.08% 125.11% 121.46% 100.00%
EPS 57.11 23.88 5.72 -10.21 30.43 54.10 -20.31 -
  YoY % 139.15% 317.48% 156.02% -133.55% -43.75% 366.37% -
  Horiz. % -281.19% -117.58% -28.16% 50.27% -149.83% -266.37% 100.00%
DPS 20.00 15.00 10.80 10.00 20.00 25.00 20.00 -
  YoY % 33.33% 38.89% 8.00% -50.00% -20.00% 25.00% -
  Horiz. % 100.00% 75.00% 54.00% 50.00% 100.00% 125.00% 100.00%
NAPS 4.5200 3.8700 3.7800 3.7400 3.8600 3.8000 3.5900 3.91%
  YoY % 16.80% 2.38% 1.07% -3.11% 1.58% 5.85% -
  Horiz. % 125.91% 107.80% 105.29% 104.18% 107.52% 105.85% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 662.31 615.50 584.27 567.80 674.30 660.46 548.22 3.20%
  YoY % 7.61% 5.35% 2.90% -15.79% 2.10% 20.47% -
  Horiz. % 120.81% 112.27% 106.58% 103.57% 123.00% 120.47% 100.00%
EPS 51.68 21.51 5.22 -9.42 28.00 50.22 -19.01 -
  YoY % 140.26% 312.07% 155.41% -133.64% -44.25% 364.18% -
  Horiz. % -271.86% -113.15% -27.46% 49.55% -147.29% -264.18% 100.00%
DPS 18.09 13.51 9.86 9.23 18.51 23.22 18.57 -0.44%
  YoY % 33.90% 37.02% 6.83% -50.14% -20.28% 25.04% -
  Horiz. % 97.42% 72.75% 53.10% 49.70% 99.68% 125.04% 100.00%
NAPS 4.0902 3.4854 3.4500 3.4504 3.5520 3.5277 3.3601 3.33%
  YoY % 17.35% 1.03% -0.01% -2.86% 0.69% 4.99% -
  Horiz. % 121.73% 103.73% 102.68% 102.69% 105.71% 104.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 6.6600 5.0800 2.5700 2.9900 4.5000 6.1800 5.0000 -
P/RPS 0.91 0.74 0.40 0.49 0.61 0.87 0.85 1.14%
  YoY % 22.97% 85.00% -18.37% -19.67% -29.89% 2.35% -
  Horiz. % 107.06% 87.06% 47.06% 57.65% 71.76% 102.35% 100.00%
P/EPS 11.66 21.27 44.97 -29.29 14.79 11.42 -24.61 -
  YoY % -45.18% -52.70% 253.53% -298.04% 29.51% 146.40% -
  Horiz. % -47.38% -86.43% -182.73% 119.02% -60.10% -46.40% 100.00%
EY 8.58 4.70 2.22 -3.41 6.76 8.75 -4.06 -
  YoY % 82.55% 111.71% 165.10% -150.44% -22.74% 315.52% -
  Horiz. % -211.33% -115.76% -54.68% 83.99% -166.50% -215.52% 100.00%
DY 3.00 2.95 4.20 3.34 4.44 4.05 4.00 -4.68%
  YoY % 1.69% -29.76% 25.75% -24.77% 9.63% 1.25% -
  Horiz. % 75.00% 73.75% 105.00% 83.50% 111.00% 101.25% 100.00%
P/NAPS 1.47 1.31 0.68 0.80 1.17 1.63 1.39 0.94%
  YoY % 12.21% 92.65% -15.00% -31.62% -28.22% 17.27% -
  Horiz. % 105.76% 94.24% 48.92% 57.55% 84.17% 117.27% 100.00%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 27/08/14 27/08/13 28/08/12 16/08/11 23/08/10 19/08/09 -
Price 6.4200 6.2400 2.4400 2.6400 3.7700 5.9800 5.7500 -
P/RPS 0.88 0.91 0.38 0.43 0.51 0.84 0.98 -1.78%
  YoY % -3.30% 139.47% -11.63% -15.69% -39.29% -14.29% -
  Horiz. % 89.80% 92.86% 38.78% 43.88% 52.04% 85.71% 100.00%
P/EPS 11.24 26.13 42.69 -25.86 12.39 11.05 -28.31 -
  YoY % -56.98% -38.79% 265.08% -308.72% 12.13% 139.03% -
  Horiz. % -39.70% -92.30% -150.79% 91.35% -43.77% -39.03% 100.00%
EY 8.90 3.83 2.34 -3.87 8.07 9.05 -3.53 -
  YoY % 132.38% 63.68% 160.47% -147.96% -10.83% 356.37% -
  Horiz. % -252.12% -108.50% -66.29% 109.63% -228.61% -256.37% 100.00%
DY 3.12 2.40 4.43 3.79 5.31 4.18 3.48 -1.80%
  YoY % 30.00% -45.82% 16.89% -28.63% 27.03% 20.11% -
  Horiz. % 89.66% 68.97% 127.30% 108.91% 152.59% 120.11% 100.00%
P/NAPS 1.42 1.61 0.65 0.71 0.98 1.57 1.60 -1.97%
  YoY % -11.80% 147.69% -8.45% -27.55% -37.58% -1.87% -
  Horiz. % 88.75% 100.62% 40.62% 44.38% 61.25% 98.13% 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.
 


 

291  221  582  1202 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.04-0.005 
 MLAB 0.07+0.025 
 DGB 0.17+0.005 
 HSI-H8F 0.395-0.025 
 HSI-C7K 0.34+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.54+0.01 
 VELESTO 0.39+0.01 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
3. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
4. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
5. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
6. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
7. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
8. [转贴] [MALAYAN FLOUR MILLS BHD:面粉和谷物售价提高以缓解大宗商品成本以保护利润率,有净额外汇收益;面粉和谷物的需求保持健康;活禽价格上涨和生产成本降低导致活禽销售利润增加] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers