Highlights

[MPI] YoY TTM Result on 2010-09-30 [#1]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 16-Nov-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2011
Quarter 30-Sep-2010  [#1]
Profit Trend QoQ -     7.65%    YoY -     327.27%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 1,238,557 1,194,458 1,360,410 1,444,333 1,068,843 1,547,489 1,471,974 -2.83%
  YoY % 3.69% -12.20% -5.81% 35.13% -30.93% 5.13% -
  Horiz. % 84.14% 81.15% 92.42% 98.12% 72.61% 105.13% 100.00%
PBT 42,159 -14,874 38,933 98,254 -77,244 152,530 166,421 -20.44%
  YoY % 383.44% -138.20% -60.38% 227.20% -150.64% -8.35% -
  Horiz. % 25.33% -8.94% 23.39% 59.04% -46.41% 91.65% 100.00%
Tax -7,632 4,269 -6,621 39,722 -3,278 -6,999 -25,014 -17.94%
  YoY % -278.78% 164.48% -116.67% 1,311.78% 53.16% 72.02% -
  Horiz. % 30.51% -17.07% 26.47% -158.80% 13.10% 27.98% 100.00%
NP 34,527 -10,605 32,312 137,976 -80,522 145,531 141,407 -20.92%
  YoY % 425.57% -132.82% -76.58% 271.35% -155.33% 2.92% -
  Horiz. % 24.42% -7.50% 22.85% 97.57% -56.94% 102.92% 100.00%
NP to SH 28,640 -9,997 23,307 113,469 -49,928 113,738 111,892 -20.30%
  YoY % 386.49% -142.89% -79.46% 327.27% -143.90% 1.65% -
  Horiz. % 25.60% -8.93% 20.83% 101.41% -44.62% 101.65% 100.00%
Tax Rate 18.10 % - % 17.01 % -40.43 % - % 4.59 % 15.03 % 3.14%
  YoY % 0.00% 0.00% 142.07% 0.00% 0.00% -69.46% -
  Horiz. % 120.43% 0.00% 113.17% -269.00% 0.00% 30.54% 100.00%
Total Cost 1,204,030 1,205,063 1,328,098 1,306,357 1,149,365 1,401,958 1,330,567 -1.65%
  YoY % -0.09% -9.26% 1.66% 13.66% -18.02% 5.37% -
  Horiz. % 90.49% 90.57% 99.81% 98.18% 86.38% 105.37% 100.00%
Net Worth 739,499 757,900 753,345 755,985 713,298 803,139 740,689 -0.03%
  YoY % -2.43% 0.60% -0.35% 5.98% -11.19% 8.43% -
  Horiz. % 99.84% 102.32% 101.71% 102.07% 96.30% 108.43% 100.00%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div 19,121 20,725 29,043 48,726 38,980 66,278 71,107 -19.64%
  YoY % -7.74% -28.64% -40.40% 25.00% -41.19% -6.79% -
  Horiz. % 26.89% 29.15% 40.84% 68.53% 54.82% 93.21% 100.00%
Div Payout % 66.76 % - % 124.61 % 42.94 % - % 58.27 % 63.55 % 0.82%
  YoY % 0.00% 0.00% 190.20% 0.00% 0.00% -8.31% -
  Horiz. % 105.05% 0.00% 196.08% 67.57% 0.00% 91.69% 100.00%
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 739,499 757,900 753,345 755,985 713,298 803,139 740,689 -0.03%
  YoY % -2.43% 0.60% -0.35% 5.98% -11.19% 8.43% -
  Horiz. % 99.84% 102.32% 101.71% 102.07% 96.30% 108.43% 100.00%
NOSH 189,130 204,285 193,661 194,841 194,890 194,936 194,918 -0.50%
  YoY % -7.42% 5.49% -0.61% -0.03% -0.02% 0.01% -
  Horiz. % 97.03% 104.81% 99.36% 99.96% 99.99% 100.01% 100.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 2.79 % -0.89 % 2.38 % 9.55 % -7.53 % 9.40 % 9.61 % -18.61%
  YoY % 413.48% -137.39% -75.08% 226.83% -180.11% -2.19% -
  Horiz. % 29.03% -9.26% 24.77% 99.38% -78.36% 97.81% 100.00%
ROE 3.87 % -1.32 % 3.09 % 15.01 % -7.00 % 14.16 % 15.11 % -20.29%
  YoY % 393.18% -142.72% -79.41% 314.43% -149.44% -6.29% -
  Horiz. % 25.61% -8.74% 20.45% 99.34% -46.33% 93.71% 100.00%
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 654.87 584.70 702.47 741.29 548.43 793.84 755.18 -2.35%
  YoY % 12.00% -16.77% -5.24% 35.17% -30.91% 5.12% -
  Horiz. % 86.72% 77.43% 93.02% 98.16% 72.62% 105.12% 100.00%
EPS 15.14 -4.89 12.03 58.24 -25.62 58.35 57.40 -19.90%
  YoY % 409.61% -140.65% -79.34% 327.32% -143.91% 1.66% -
  Horiz. % 26.38% -8.52% 20.96% 101.46% -44.63% 101.66% 100.00%
DPS 10.11 10.15 15.00 25.00 20.00 34.00 36.48 -19.24%
  YoY % -0.39% -32.33% -40.00% 25.00% -41.18% -6.80% -
  Horiz. % 27.71% 27.82% 41.12% 68.53% 54.82% 93.20% 100.00%
NAPS 3.9100 3.7100 3.8900 3.8800 3.6600 4.1200 3.8000 0.48%
  YoY % 5.39% -4.63% 0.26% 6.01% -11.17% 8.42% -
  Horiz. % 102.89% 97.63% 102.37% 102.11% 96.32% 108.42% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 590.12 569.10 648.17 688.16 509.25 737.31 701.33 -2.83%
  YoY % 3.69% -12.20% -5.81% 35.13% -30.93% 5.13% -
  Horiz. % 84.14% 81.15% 92.42% 98.12% 72.61% 105.13% 100.00%
EPS 13.65 -4.76 11.10 54.06 -23.79 54.19 53.31 -20.30%
  YoY % 386.76% -142.88% -79.47% 327.24% -143.90% 1.65% -
  Horiz. % 25.60% -8.93% 20.82% 101.41% -44.63% 101.65% 100.00%
DPS 9.11 9.87 13.84 23.22 18.57 31.58 33.88 -19.64%
  YoY % -7.70% -28.68% -40.40% 25.04% -41.20% -6.79% -
  Horiz. % 26.89% 29.13% 40.85% 68.54% 54.81% 93.21% 100.00%
NAPS 3.5234 3.6110 3.5893 3.6019 3.3985 3.8266 3.5290 -0.03%
  YoY % -2.43% 0.60% -0.35% 5.98% -11.19% 8.43% -
  Horiz. % 99.84% 102.32% 101.71% 102.07% 96.30% 108.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.5900 2.6700 3.0100 5.8500 5.6800 6.9000 9.2000 -
P/RPS 0.40 0.46 0.43 0.79 1.04 0.87 1.22 -16.95%
  YoY % -13.04% 6.98% -45.57% -24.04% 19.54% -28.69% -
  Horiz. % 32.79% 37.70% 35.25% 64.75% 85.25% 71.31% 100.00%
P/EPS 17.10 -54.56 25.01 10.05 -22.17 11.83 16.03 1.08%
  YoY % 131.34% -318.15% 148.86% 145.33% -287.40% -26.20% -
  Horiz. % 106.67% -340.36% 156.02% 62.69% -138.30% 73.80% 100.00%
EY 5.85 -1.83 4.00 9.95 -4.51 8.46 6.24 -1.07%
  YoY % 419.67% -145.75% -59.80% 320.62% -153.31% 35.58% -
  Horiz. % 93.75% -29.33% 64.10% 159.46% -72.28% 135.58% 100.00%
DY 3.90 3.80 4.98 4.27 3.52 4.93 3.97 -0.30%
  YoY % 2.63% -23.69% 16.63% 21.31% -28.60% 24.18% -
  Horiz. % 98.24% 95.72% 125.44% 107.56% 88.66% 124.18% 100.00%
P/NAPS 0.66 0.72 0.77 1.51 1.55 1.67 2.42 -19.45%
  YoY % -8.33% -6.49% -49.01% -2.58% -7.19% -30.99% -
  Horiz. % 27.27% 29.75% 31.82% 62.40% 64.05% 69.01% 100.00%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 14/11/13 20/11/12 08/11/11 16/11/10 17/11/09 18/11/08 27/11/07 -
Price 2.8800 2.6300 3.2100 5.7500 5.6000 6.2500 8.9500 -
P/RPS 0.44 0.45 0.46 0.78 1.02 0.79 1.19 -15.27%
  YoY % -2.22% -2.17% -41.03% -23.53% 29.11% -33.61% -
  Horiz. % 36.97% 37.82% 38.66% 65.55% 85.71% 66.39% 100.00%
P/EPS 19.02 -53.74 26.67 9.87 -21.86 10.71 15.59 3.37%
  YoY % 135.39% -301.50% 170.21% 145.15% -304.11% -31.30% -
  Horiz. % 122.00% -344.71% 171.07% 63.31% -140.22% 68.70% 100.00%
EY 5.26 -1.86 3.75 10.13 -4.57 9.34 6.41 -3.24%
  YoY % 382.80% -149.60% -62.98% 321.66% -148.93% 45.71% -
  Horiz. % 82.06% -29.02% 58.50% 158.03% -71.29% 145.71% 100.00%
DY 3.51 3.86 4.67 4.35 3.57 5.44 4.08 -2.47%
  YoY % -9.07% -17.34% 7.36% 21.85% -34.38% 33.33% -
  Horiz. % 86.03% 94.61% 114.46% 106.62% 87.50% 133.33% 100.00%
P/NAPS 0.74 0.71 0.83 1.48 1.53 1.52 2.36 -17.56%
  YoY % 4.23% -14.46% -43.92% -3.27% 0.66% -35.59% -
  Horiz. % 31.36% 30.08% 35.17% 62.71% 64.83% 64.41% 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
 
 

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