Highlights

[MPI] YoY TTM Result on 2013-06-30 [#4]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 27-Aug-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Jun-2013  [#4]
Profit Trend QoQ -     -19.91%    YoY -     155.39%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 1,463,279 1,390,090 1,291,840 1,226,284 1,191,722 1,415,247 1,386,202 0.91%
  YoY % 5.27% 7.61% 5.35% 2.90% -15.79% 2.10% -
  Horiz. % 105.56% 100.28% 93.19% 88.46% 85.97% 102.10% 100.00%
PBT 196,386 152,986 64,817 21,053 -27,501 83,658 84,984 14.97%
  YoY % 28.37% 136.03% 207.88% 176.55% -132.87% -1.56% -
  Horiz. % 231.09% 180.02% 76.27% 24.77% -32.36% 98.44% 100.00%
Tax 435 -30,376 -11,172 -6,732 4,320 -8,660 40,902 -53.07%
  YoY % 101.43% -171.89% -65.95% -255.83% 149.88% -121.17% -
  Horiz. % 1.06% -74.27% -27.31% -16.46% 10.56% -21.17% 100.00%
NP 196,821 122,610 53,645 14,321 -23,181 74,998 125,886 7.73%
  YoY % 60.53% 128.56% 274.59% 161.78% -130.91% -40.42% -
  Horiz. % 156.35% 97.40% 42.61% 11.38% -18.41% 59.58% 100.00%
NP to SH 157,518 108,468 45,144 10,948 -19,765 58,768 105,407 6.92%
  YoY % 45.22% 140.27% 312.35% 155.39% -133.63% -44.25% -
  Horiz. % 149.44% 102.90% 42.83% 10.39% -18.75% 55.75% 100.00%
Tax Rate -0.22 % 19.86 % 17.24 % 31.98 % - % 10.35 % -48.13 % -59.23%
  YoY % -101.11% 15.20% -46.09% 0.00% 0.00% 121.50% -
  Horiz. % 0.46% -41.26% -35.82% -66.45% 0.00% -21.50% 100.00%
Total Cost 1,266,458 1,267,480 1,238,195 1,211,963 1,214,903 1,340,249 1,260,316 0.08%
  YoY % -0.08% 2.37% 2.16% -0.24% -9.35% 6.34% -
  Horiz. % 100.49% 100.57% 98.24% 96.16% 96.40% 106.34% 100.00%
Net Worth 980,197 858,474 731,530 724,093 724,175 745,498 740,414 4.78%
  YoY % 14.18% 17.35% 1.03% -0.01% -2.86% 0.69% -
  Horiz. % 132.38% 115.95% 98.80% 97.80% 97.81% 100.69% 100.00%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 43,683 37,973 28,357 20,696 19,377 38,844 48,731 -1.80%
  YoY % 15.04% 33.91% 37.02% 6.81% -50.11% -20.29% -
  Horiz. % 89.64% 77.92% 58.19% 42.47% 39.76% 79.71% 100.00%
Div Payout % 27.73 % 35.01 % 62.82 % 189.04 % - % 66.10 % 46.23 % -8.16%
  YoY % -20.79% -44.27% -66.77% 0.00% 0.00% 42.98% -
  Horiz. % 59.98% 75.73% 135.89% 408.91% 0.00% 142.98% 100.00%
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 980,197 858,474 731,530 724,093 724,175 745,498 740,414 4.78%
  YoY % 14.18% 17.35% 1.03% -0.01% -2.86% 0.69% -
  Horiz. % 132.38% 115.95% 98.80% 97.80% 97.81% 100.69% 100.00%
NOSH 189,960 189,928 189,025 191,559 193,629 193,134 194,845 -0.42%
  YoY % 0.02% 0.48% -1.32% -1.07% 0.26% -0.88% -
  Horiz. % 97.49% 97.48% 97.01% 98.31% 99.38% 99.12% 100.00%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 13.45 % 8.82 % 4.15 % 1.17 % -1.95 % 5.30 % 9.08 % 6.76%
  YoY % 52.49% 112.53% 254.70% 160.00% -136.79% -41.63% -
  Horiz. % 148.13% 97.14% 45.70% 12.89% -21.48% 58.37% 100.00%
ROE 16.07 % 12.63 % 6.17 % 1.51 % -2.73 % 7.88 % 14.24 % 2.03%
  YoY % 27.24% 104.70% 308.61% 155.31% -134.64% -44.66% -
  Horiz. % 112.85% 88.69% 43.33% 10.60% -19.17% 55.34% 100.00%
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 770.31 731.90 683.42 640.16 615.46 732.78 711.43 1.33%
  YoY % 5.25% 7.09% 6.76% 4.01% -16.01% 3.00% -
  Horiz. % 108.28% 102.88% 96.06% 89.98% 86.51% 103.00% 100.00%
EPS 82.92 57.11 23.88 5.72 -10.21 30.43 54.10 7.37%
  YoY % 45.19% 139.15% 317.48% 156.02% -133.55% -43.75% -
  Horiz. % 153.27% 105.56% 44.14% 10.57% -18.87% 56.25% 100.00%
DPS 23.00 20.00 15.00 10.80 10.00 20.00 25.00 -1.38%
  YoY % 15.00% 33.33% 38.89% 8.00% -50.00% -20.00% -
  Horiz. % 92.00% 80.00% 60.00% 43.20% 40.00% 80.00% 100.00%
NAPS 5.1600 4.5200 3.8700 3.7800 3.7400 3.8600 3.8000 5.23%
  YoY % 14.16% 16.80% 2.38% 1.07% -3.11% 1.58% -
  Horiz. % 135.79% 118.95% 101.84% 99.47% 98.42% 101.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 697.18 662.31 615.50 584.27 567.80 674.30 660.46 0.91%
  YoY % 5.26% 7.61% 5.35% 2.90% -15.79% 2.10% -
  Horiz. % 105.56% 100.28% 93.19% 88.46% 85.97% 102.10% 100.00%
EPS 75.05 51.68 21.51 5.22 -9.42 28.00 50.22 6.92%
  YoY % 45.22% 140.26% 312.07% 155.41% -133.64% -44.25% -
  Horiz. % 149.44% 102.91% 42.83% 10.39% -18.76% 55.75% 100.00%
DPS 20.81 18.09 13.51 9.86 9.23 18.51 23.22 -1.81%
  YoY % 15.04% 33.90% 37.02% 6.83% -50.14% -20.28% -
  Horiz. % 89.62% 77.91% 58.18% 42.46% 39.75% 79.72% 100.00%
NAPS 4.6702 4.0902 3.4854 3.4500 3.4504 3.5520 3.5277 4.78%
  YoY % 14.18% 17.35% 1.03% -0.01% -2.86% 0.69% -
  Horiz. % 132.39% 115.95% 98.80% 97.80% 97.81% 100.69% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 7.5000 6.6600 5.0800 2.5700 2.9900 4.5000 6.1800 -
P/RPS 0.97 0.91 0.74 0.40 0.49 0.61 0.87 1.83%
  YoY % 6.59% 22.97% 85.00% -18.37% -19.67% -29.89% -
  Horiz. % 111.49% 104.60% 85.06% 45.98% 56.32% 70.11% 100.00%
P/EPS 9.04 11.66 21.27 44.97 -29.29 14.79 11.42 -3.82%
  YoY % -22.47% -45.18% -52.70% 253.53% -298.04% 29.51% -
  Horiz. % 79.16% 102.10% 186.25% 393.78% -256.48% 129.51% 100.00%
EY 11.06 8.58 4.70 2.22 -3.41 6.76 8.75 3.98%
  YoY % 28.90% 82.55% 111.71% 165.10% -150.44% -22.74% -
  Horiz. % 126.40% 98.06% 53.71% 25.37% -38.97% 77.26% 100.00%
DY 3.07 3.00 2.95 4.20 3.34 4.44 4.05 -4.51%
  YoY % 2.33% 1.69% -29.76% 25.75% -24.77% 9.63% -
  Horiz. % 75.80% 74.07% 72.84% 103.70% 82.47% 109.63% 100.00%
P/NAPS 1.45 1.47 1.31 0.68 0.80 1.17 1.63 -1.93%
  YoY % -1.36% 12.21% 92.65% -15.00% -31.62% -28.22% -
  Horiz. % 88.96% 90.18% 80.37% 41.72% 49.08% 71.78% 100.00%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 18/08/16 24/08/15 27/08/14 27/08/13 28/08/12 16/08/11 23/08/10 -
Price 7.9900 6.4200 6.2400 2.4400 2.6400 3.7700 5.9800 -
P/RPS 1.04 0.88 0.91 0.38 0.43 0.51 0.84 3.62%
  YoY % 18.18% -3.30% 139.47% -11.63% -15.69% -39.29% -
  Horiz. % 123.81% 104.76% 108.33% 45.24% 51.19% 60.71% 100.00%
P/EPS 9.64 11.24 26.13 42.69 -25.86 12.39 11.05 -2.25%
  YoY % -14.23% -56.98% -38.79% 265.08% -308.72% 12.13% -
  Horiz. % 87.24% 101.72% 236.47% 386.33% -234.03% 112.13% 100.00%
EY 10.38 8.90 3.83 2.34 -3.87 8.07 9.05 2.31%
  YoY % 16.63% 132.38% 63.68% 160.47% -147.96% -10.83% -
  Horiz. % 114.70% 98.34% 42.32% 25.86% -42.76% 89.17% 100.00%
DY 2.88 3.12 2.40 4.43 3.79 5.31 4.18 -6.01%
  YoY % -7.69% 30.00% -45.82% 16.89% -28.63% 27.03% -
  Horiz. % 68.90% 74.64% 57.42% 105.98% 90.67% 127.03% 100.00%
P/NAPS 1.55 1.42 1.61 0.65 0.71 0.98 1.57 -0.21%
  YoY % 9.15% -11.80% 147.69% -8.45% -27.55% -37.58% -
  Horiz. % 98.73% 90.45% 102.55% 41.40% 45.22% 62.42% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

457  576  569  492 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 SAMAIDEN 1.72+0.04 
 PNEPCB 0.34-0.04 
 PA 0.1750.00 
 CYPARK 1.38+0.04 
 ARBB 0.29+0.015 
 KTG 0.265-0.005 
 QES 0.335-0.02 
 CONNECT 0.2250.00 
 SUNZEN 0.235+0.015 

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