Highlights

[MPI] YoY TTM Result on 2011-09-30 [#1]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 08-Nov-2011
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 30-Sep-2011  [#1]
Profit Trend QoQ -     -60.34%    YoY -     -79.46%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,288,938 1,238,557 1,194,458 1,360,410 1,444,333 1,068,843 1,547,489 -3.00%
  YoY % 4.07% 3.69% -12.20% -5.81% 35.13% -30.93% -
  Horiz. % 83.29% 80.04% 77.19% 87.91% 93.33% 69.07% 100.00%
PBT 67,777 42,159 -14,874 38,933 98,254 -77,244 152,530 -12.64%
  YoY % 60.77% 383.44% -138.20% -60.38% 227.20% -150.64% -
  Horiz. % 44.44% 27.64% -9.75% 25.52% 64.42% -50.64% 100.00%
Tax -13,787 -7,632 4,269 -6,621 39,722 -3,278 -6,999 11.96%
  YoY % -80.65% -278.78% 164.48% -116.67% 1,311.78% 53.16% -
  Horiz. % 196.99% 109.04% -60.99% 94.60% -567.54% 46.84% 100.00%
NP 53,990 34,527 -10,605 32,312 137,976 -80,522 145,531 -15.23%
  YoY % 56.37% 425.57% -132.82% -76.58% 271.35% -155.33% -
  Horiz. % 37.10% 23.72% -7.29% 22.20% 94.81% -55.33% 100.00%
NP to SH 47,218 28,640 -9,997 23,307 113,469 -49,928 113,738 -13.62%
  YoY % 64.87% 386.49% -142.89% -79.46% 327.27% -143.90% -
  Horiz. % 41.51% 25.18% -8.79% 20.49% 99.76% -43.90% 100.00%
Tax Rate 20.34 % 18.10 % - % 17.01 % -40.43 % - % 4.59 % 28.15%
  YoY % 12.38% 0.00% 0.00% 142.07% 0.00% 0.00% -
  Horiz. % 443.14% 394.34% 0.00% 370.59% -880.83% 0.00% 100.00%
Total Cost 1,234,948 1,204,030 1,205,063 1,328,098 1,306,357 1,149,365 1,401,958 -2.09%
  YoY % 2.57% -0.09% -9.26% 1.66% 13.66% -18.02% -
  Horiz. % 88.09% 85.88% 85.96% 94.73% 93.18% 81.98% 100.00%
Net Worth 764,854 739,499 757,900 753,345 755,985 713,298 803,139 -0.81%
  YoY % 3.43% -2.43% 0.60% -0.35% 5.98% -11.19% -
  Horiz. % 95.23% 92.08% 94.37% 93.80% 94.13% 88.81% 100.00%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 32,186 19,121 20,725 29,043 48,726 38,980 66,278 -11.34%
  YoY % 68.33% -7.74% -28.64% -40.40% 25.00% -41.19% -
  Horiz. % 48.56% 28.85% 31.27% 43.82% 73.52% 58.81% 100.00%
Div Payout % 68.17 % 66.76 % - % 124.61 % 42.94 % - % 58.27 % 2.65%
  YoY % 2.11% 0.00% 0.00% 190.20% 0.00% 0.00% -
  Horiz. % 116.99% 114.57% 0.00% 213.85% 73.69% 0.00% 100.00%
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 764,854 739,499 757,900 753,345 755,985 713,298 803,139 -0.81%
  YoY % 3.43% -2.43% 0.60% -0.35% 5.98% -11.19% -
  Horiz. % 95.23% 92.08% 94.37% 93.80% 94.13% 88.81% 100.00%
NOSH 189,790 189,130 204,285 193,661 194,841 194,890 194,936 -0.44%
  YoY % 0.35% -7.42% 5.49% -0.61% -0.03% -0.02% -
  Horiz. % 97.36% 97.02% 104.80% 99.35% 99.95% 99.98% 100.00%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 4.19 % 2.79 % -0.89 % 2.38 % 9.55 % -7.53 % 9.40 % -12.59%
  YoY % 50.18% 413.48% -137.39% -75.08% 226.83% -180.11% -
  Horiz. % 44.57% 29.68% -9.47% 25.32% 101.60% -80.11% 100.00%
ROE 6.17 % 3.87 % -1.32 % 3.09 % 15.01 % -7.00 % 14.16 % -12.92%
  YoY % 59.43% 393.18% -142.72% -79.41% 314.43% -149.44% -
  Horiz. % 43.57% 27.33% -9.32% 21.82% 106.00% -49.44% 100.00%
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 679.14 654.87 584.70 702.47 741.29 548.43 793.84 -2.57%
  YoY % 3.71% 12.00% -16.77% -5.24% 35.17% -30.91% -
  Horiz. % 85.55% 82.49% 73.65% 88.49% 93.38% 69.09% 100.00%
EPS 24.88 15.14 -4.89 12.03 58.24 -25.62 58.35 -13.24%
  YoY % 64.33% 409.61% -140.65% -79.34% 327.32% -143.91% -
  Horiz. % 42.64% 25.95% -8.38% 20.62% 99.81% -43.91% 100.00%
DPS 17.00 10.11 10.15 15.00 25.00 20.00 34.00 -10.91%
  YoY % 68.15% -0.39% -32.33% -40.00% 25.00% -41.18% -
  Horiz. % 50.00% 29.74% 29.85% 44.12% 73.53% 58.82% 100.00%
NAPS 4.0300 3.9100 3.7100 3.8900 3.8800 3.6600 4.1200 -0.37%
  YoY % 3.07% 5.39% -4.63% 0.26% 6.01% -11.17% -
  Horiz. % 97.82% 94.90% 90.05% 94.42% 94.17% 88.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 614.12 590.12 569.10 648.17 688.16 509.25 737.31 -3.00%
  YoY % 4.07% 3.69% -12.20% -5.81% 35.13% -30.93% -
  Horiz. % 83.29% 80.04% 77.19% 87.91% 93.33% 69.07% 100.00%
EPS 22.50 13.65 -4.76 11.10 54.06 -23.79 54.19 -13.62%
  YoY % 64.84% 386.76% -142.88% -79.47% 327.24% -143.90% -
  Horiz. % 41.52% 25.19% -8.78% 20.48% 99.76% -43.90% 100.00%
DPS 15.34 9.11 9.87 13.84 23.22 18.57 31.58 -11.33%
  YoY % 68.39% -7.70% -28.68% -40.40% 25.04% -41.20% -
  Horiz. % 48.58% 28.85% 31.25% 43.83% 73.53% 58.80% 100.00%
NAPS 3.6442 3.5234 3.6110 3.5893 3.6019 3.3985 3.8266 -0.81%
  YoY % 3.43% -2.43% 0.60% -0.35% 5.98% -11.19% -
  Horiz. % 95.23% 92.08% 94.37% 93.80% 94.13% 88.81% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 5.6600 2.5900 2.6700 3.0100 5.8500 5.6800 6.9000 -
P/RPS 0.83 0.40 0.46 0.43 0.79 1.04 0.87 -0.78%
  YoY % 107.50% -13.04% 6.98% -45.57% -24.04% 19.54% -
  Horiz. % 95.40% 45.98% 52.87% 49.43% 90.80% 119.54% 100.00%
P/EPS 22.75 17.10 -54.56 25.01 10.05 -22.17 11.83 11.51%
  YoY % 33.04% 131.34% -318.15% 148.86% 145.33% -287.40% -
  Horiz. % 192.31% 144.55% -461.20% 211.41% 84.95% -187.40% 100.00%
EY 4.40 5.85 -1.83 4.00 9.95 -4.51 8.46 -10.32%
  YoY % -24.79% 419.67% -145.75% -59.80% 320.62% -153.31% -
  Horiz. % 52.01% 69.15% -21.63% 47.28% 117.61% -53.31% 100.00%
DY 3.00 3.90 3.80 4.98 4.27 3.52 4.93 -7.94%
  YoY % -23.08% 2.63% -23.69% 16.63% 21.31% -28.60% -
  Horiz. % 60.85% 79.11% 77.08% 101.01% 86.61% 71.40% 100.00%
P/NAPS 1.40 0.66 0.72 0.77 1.51 1.55 1.67 -2.90%
  YoY % 112.12% -8.33% -6.49% -49.01% -2.58% -7.19% -
  Horiz. % 83.83% 39.52% 43.11% 46.11% 90.42% 92.81% 100.00%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 12/11/14 14/11/13 20/11/12 08/11/11 16/11/10 17/11/09 18/11/08 -
Price 5.1500 2.8800 2.6300 3.2100 5.7500 5.6000 6.2500 -
P/RPS 0.76 0.44 0.45 0.46 0.78 1.02 0.79 -0.64%
  YoY % 72.73% -2.22% -2.17% -41.03% -23.53% 29.11% -
  Horiz. % 96.20% 55.70% 56.96% 58.23% 98.73% 129.11% 100.00%
P/EPS 20.70 19.02 -53.74 26.67 9.87 -21.86 10.71 11.60%
  YoY % 8.83% 135.39% -301.50% 170.21% 145.15% -304.11% -
  Horiz. % 193.28% 177.59% -501.77% 249.02% 92.16% -204.11% 100.00%
EY 4.83 5.26 -1.86 3.75 10.13 -4.57 9.34 -10.40%
  YoY % -8.17% 382.80% -149.60% -62.98% 321.66% -148.93% -
  Horiz. % 51.71% 56.32% -19.91% 40.15% 108.46% -48.93% 100.00%
DY 3.30 3.51 3.86 4.67 4.35 3.57 5.44 -7.99%
  YoY % -5.98% -9.07% -17.34% 7.36% 21.85% -34.38% -
  Horiz. % 60.66% 64.52% 70.96% 85.85% 79.96% 65.62% 100.00%
P/NAPS 1.28 0.74 0.71 0.83 1.48 1.53 1.52 -2.82%
  YoY % 72.97% 4.23% -14.46% -43.92% -3.27% 0.66% -
  Horiz. % 84.21% 48.68% 46.71% 54.61% 97.37% 100.66% 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
Stock Screener using Technical and Fundamental criteria
MQ Affiliate
Join the MQ Affiliate Program today to earn rewards
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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