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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS