Highlights

[MPI] YoY TTM Result on 2014-06-30 [#4]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 27-Aug-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Jun-2014  [#4]
Profit Trend QoQ -     -4.33%    YoY -     312.35%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Revenue 1,544,545 1,463,279 1,390,090 1,291,840 1,226,284 1,191,722 1,415,247 1.47%
  YoY % 5.55% 5.27% 7.61% 5.35% 2.90% -15.79% -
  Horiz. % 109.14% 103.39% 98.22% 91.28% 86.65% 84.21% 100.00%
PBT 250,987 196,386 152,986 64,817 21,053 -27,501 83,658 20.07%
  YoY % 27.80% 28.37% 136.03% 207.88% 176.55% -132.87% -
  Horiz. % 300.02% 234.75% 182.87% 77.48% 25.17% -32.87% 100.00%
Tax -32,247 435 -30,376 -11,172 -6,732 4,320 -8,660 24.47%
  YoY % -7,513.10% 101.43% -171.89% -65.95% -255.83% 149.88% -
  Horiz. % 372.37% -5.02% 350.76% 129.01% 77.74% -49.88% 100.00%
NP 218,740 196,821 122,610 53,645 14,321 -23,181 74,998 19.51%
  YoY % 11.14% 60.53% 128.56% 274.59% 161.78% -130.91% -
  Horiz. % 291.66% 262.43% 163.48% 71.53% 19.10% -30.91% 100.00%
NP to SH 177,915 157,518 108,468 45,144 10,948 -19,765 58,768 20.26%
  YoY % 12.95% 45.22% 140.27% 312.35% 155.39% -133.63% -
  Horiz. % 302.74% 268.03% 184.57% 76.82% 18.63% -33.63% 100.00%
Tax Rate 12.85 % -0.22 % 19.86 % 17.24 % 31.98 % - % 10.35 % 3.67%
  YoY % 5,940.91% -101.11% 15.20% -46.09% 0.00% 0.00% -
  Horiz. % 124.15% -2.13% 191.88% 166.57% 308.99% 0.00% 100.00%
Total Cost 1,325,805 1,266,458 1,267,480 1,238,195 1,211,963 1,214,903 1,340,249 -0.18%
  YoY % 4.69% -0.08% 2.37% 2.16% -0.24% -9.35% -
  Horiz. % 98.92% 94.49% 94.57% 92.39% 90.43% 90.65% 100.00%
Net Worth 1,120,563 980,197 858,474 731,530 724,093 724,175 745,498 7.02%
  YoY % 14.32% 14.18% 17.35% 1.03% -0.01% -2.86% -
  Horiz. % 150.31% 131.48% 115.15% 98.13% 97.13% 97.14% 100.00%
Dividend
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Div 51,282 43,683 37,973 28,357 20,696 19,377 38,844 4.73%
  YoY % 17.40% 15.04% 33.91% 37.02% 6.81% -50.11% -
  Horiz. % 132.02% 112.46% 97.76% 73.00% 53.28% 49.89% 100.00%
Div Payout % 28.82 % 27.73 % 35.01 % 62.82 % 189.04 % - % 66.10 % -12.91%
  YoY % 3.93% -20.79% -44.27% -66.77% 0.00% 0.00% -
  Horiz. % 43.60% 41.95% 52.97% 95.04% 285.99% 0.00% 100.00%
Equity
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Net Worth 1,120,563 980,197 858,474 731,530 724,093 724,175 745,498 7.02%
  YoY % 14.32% 14.18% 17.35% 1.03% -0.01% -2.86% -
  Horiz. % 150.31% 131.48% 115.15% 98.13% 97.13% 97.14% 100.00%
NOSH 189,926 189,960 189,928 189,025 191,559 193,629 193,134 -0.28%
  YoY % -0.02% 0.02% 0.48% -1.32% -1.07% 0.26% -
  Horiz. % 98.34% 98.36% 98.34% 97.87% 99.18% 100.26% 100.00%
Ratio Analysis
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
NP Margin 14.16 % 13.45 % 8.82 % 4.15 % 1.17 % -1.95 % 5.30 % 17.78%
  YoY % 5.28% 52.49% 112.53% 254.70% 160.00% -136.79% -
  Horiz. % 267.17% 253.77% 166.42% 78.30% 22.08% -36.79% 100.00%
ROE 15.88 % 16.07 % 12.63 % 6.17 % 1.51 % -2.73 % 7.88 % 12.38%
  YoY % -1.18% 27.24% 104.70% 308.61% 155.31% -134.64% -
  Horiz. % 201.52% 203.93% 160.28% 78.30% 19.16% -34.64% 100.00%
Per Share
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 813.24 770.31 731.90 683.42 640.16 615.46 732.78 1.75%
  YoY % 5.57% 5.25% 7.09% 6.76% 4.01% -16.01% -
  Horiz. % 110.98% 105.12% 99.88% 93.26% 87.36% 83.99% 100.00%
EPS 93.68 82.92 57.11 23.88 5.72 -10.21 30.43 20.59%
  YoY % 12.98% 45.19% 139.15% 317.48% 156.02% -133.55% -
  Horiz. % 307.85% 272.49% 187.68% 78.48% 18.80% -33.55% 100.00%
DPS 27.00 23.00 20.00 15.00 10.80 10.00 20.00 5.12%
  YoY % 17.39% 15.00% 33.33% 38.89% 8.00% -50.00% -
  Horiz. % 135.00% 115.00% 100.00% 75.00% 54.00% 50.00% 100.00%
NAPS 5.9000 5.1600 4.5200 3.8700 3.7800 3.7400 3.8600 7.32%
  YoY % 14.34% 14.16% 16.80% 2.38% 1.07% -3.11% -
  Horiz. % 152.85% 133.68% 117.10% 100.26% 97.93% 96.89% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
RPS 735.90 697.18 662.31 615.50 584.27 567.80 674.30 1.47%
  YoY % 5.55% 5.26% 7.61% 5.35% 2.90% -15.79% -
  Horiz. % 109.14% 103.39% 98.22% 91.28% 86.65% 84.21% 100.00%
EPS 84.77 75.05 51.68 21.51 5.22 -9.42 28.00 20.26%
  YoY % 12.95% 45.22% 140.26% 312.07% 155.41% -133.64% -
  Horiz. % 302.75% 268.04% 184.57% 76.82% 18.64% -33.64% 100.00%
DPS 24.43 20.81 18.09 13.51 9.86 9.23 18.51 4.73%
  YoY % 17.40% 15.04% 33.90% 37.02% 6.83% -50.14% -
  Horiz. % 131.98% 112.43% 97.73% 72.99% 53.27% 49.86% 100.00%
NAPS 5.3390 4.6702 4.0902 3.4854 3.4500 3.4504 3.5520 7.02%
  YoY % 14.32% 14.18% 17.35% 1.03% -0.01% -2.86% -
  Horiz. % 150.31% 131.48% 115.15% 98.12% 97.13% 97.14% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 -
Price 13.4800 7.5000 6.6600 5.0800 2.5700 2.9900 4.5000 -
P/RPS 1.66 0.97 0.91 0.74 0.40 0.49 0.61 18.14%
  YoY % 71.13% 6.59% 22.97% 85.00% -18.37% -19.67% -
  Horiz. % 272.13% 159.02% 149.18% 121.31% 65.57% 80.33% 100.00%
P/EPS 14.39 9.04 11.66 21.27 44.97 -29.29 14.79 -0.46%
  YoY % 59.18% -22.47% -45.18% -52.70% 253.53% -298.04% -
  Horiz. % 97.30% 61.12% 78.84% 143.81% 304.06% -198.04% 100.00%
EY 6.95 11.06 8.58 4.70 2.22 -3.41 6.76 0.46%
  YoY % -37.16% 28.90% 82.55% 111.71% 165.10% -150.44% -
  Horiz. % 102.81% 163.61% 126.92% 69.53% 32.84% -50.44% 100.00%
DY 2.00 3.07 3.00 2.95 4.20 3.34 4.44 -12.44%
  YoY % -34.85% 2.33% 1.69% -29.76% 25.75% -24.77% -
  Horiz. % 45.05% 69.14% 67.57% 66.44% 94.59% 75.23% 100.00%
P/NAPS 2.28 1.45 1.47 1.31 0.68 0.80 1.17 11.75%
  YoY % 57.24% -1.36% 12.21% 92.65% -15.00% -31.62% -
  Horiz. % 194.87% 123.93% 125.64% 111.97% 58.12% 68.38% 100.00%
Price Multiplier on Announcement Date
30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 CAGR
Date 17/08/17 18/08/16 24/08/15 27/08/14 27/08/13 28/08/12 16/08/11 -
Price 14.1000 7.9900 6.4200 6.2400 2.4400 2.6400 3.7700 -
P/RPS 1.73 1.04 0.88 0.91 0.38 0.43 0.51 22.56%
  YoY % 66.35% 18.18% -3.30% 139.47% -11.63% -15.69% -
  Horiz. % 339.22% 203.92% 172.55% 178.43% 74.51% 84.31% 100.00%
P/EPS 15.05 9.64 11.24 26.13 42.69 -25.86 12.39 3.29%
  YoY % 56.12% -14.23% -56.98% -38.79% 265.08% -308.72% -
  Horiz. % 121.47% 77.80% 90.72% 210.90% 344.55% -208.72% 100.00%
EY 6.64 10.38 8.90 3.83 2.34 -3.87 8.07 -3.20%
  YoY % -36.03% 16.63% 132.38% 63.68% 160.47% -147.96% -
  Horiz. % 82.28% 128.62% 110.29% 47.46% 29.00% -47.96% 100.00%
DY 1.91 2.88 3.12 2.40 4.43 3.79 5.31 -15.66%
  YoY % -33.68% -7.69% 30.00% -45.82% 16.89% -28.63% -
  Horiz. % 35.97% 54.24% 58.76% 45.20% 83.43% 71.37% 100.00%
P/NAPS 2.39 1.55 1.42 1.61 0.65 0.71 0.98 16.00%
  YoY % 54.19% 9.15% -11.80% 147.69% -8.45% -27.55% -
  Horiz. % 243.88% 158.16% 144.90% 164.29% 66.33% 72.45% 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.
 


 

406  284  492  790 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERDANA-PR 0.01-0.01 
 ECOWLD 0.745+0.10 
 AT 0.050.00 
 WCEHB 0.335+0.03 
 HSI-C7K 0.28+0.025 
 HSI-H8F 0.19-0.055 
 INSAS-WB 0.0050.00 
 TDM 0.315+0.005 
 ARMADA 0.465-0.02 
 SAPNRG 0.26-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers