Highlights

[MPI] YoY TTM Result on 2012-09-30 [#1]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 20-Nov-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 30-Sep-2012  [#1]
Profit Trend QoQ -     49.42%    YoY -     -142.89%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 1,449,015 1,288,938 1,238,557 1,194,458 1,360,410 1,444,333 1,068,843 5.20%
  YoY % 12.42% 4.07% 3.69% -12.20% -5.81% 35.13% -
  Horiz. % 135.57% 120.59% 115.88% 111.75% 127.28% 135.13% 100.00%
PBT 189,504 67,777 42,159 -14,874 38,933 98,254 -77,244 -
  YoY % 179.60% 60.77% 383.44% -138.20% -60.38% 227.20% -
  Horiz. % -245.33% -87.74% -54.58% 19.26% -50.40% -127.20% 100.00%
Tax -29,177 -13,787 -7,632 4,269 -6,621 39,722 -3,278 43.93%
  YoY % -111.63% -80.65% -278.78% 164.48% -116.67% 1,311.78% -
  Horiz. % 890.09% 420.59% 232.82% -130.23% 201.98% -1,211.78% 100.00%
NP 160,327 53,990 34,527 -10,605 32,312 137,976 -80,522 -
  YoY % 196.96% 56.37% 425.57% -132.82% -76.58% 271.35% -
  Horiz. % -199.11% -67.05% -42.88% 13.17% -40.13% -171.35% 100.00%
NP to SH 135,478 47,218 28,640 -9,997 23,307 113,469 -49,928 -
  YoY % 186.92% 64.87% 386.49% -142.89% -79.46% 327.27% -
  Horiz. % -271.35% -94.57% -57.36% 20.02% -46.68% -227.27% 100.00%
Tax Rate 15.40 % 20.34 % 18.10 % - % 17.01 % -40.43 % - % -
  YoY % -24.29% 12.38% 0.00% 0.00% 142.07% 0.00% -
  Horiz. % -38.09% -50.31% -44.77% 0.00% -42.07% 100.00% -
Total Cost 1,288,688 1,234,948 1,204,030 1,205,063 1,328,098 1,306,357 1,149,365 1.92%
  YoY % 4.35% 2.57% -0.09% -9.26% 1.66% 13.66% -
  Horiz. % 112.12% 107.45% 104.76% 104.85% 115.55% 113.66% 100.00%
Net Worth 940,279 764,854 739,499 757,900 753,345 755,985 713,298 4.71%
  YoY % 22.94% 3.43% -2.43% 0.60% -0.35% 5.98% -
  Horiz. % 131.82% 107.23% 103.67% 106.25% 105.61% 105.98% 100.00%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div 39,884 32,186 19,121 20,725 29,043 48,726 38,980 0.38%
  YoY % 23.92% 68.33% -7.74% -28.64% -40.40% 25.00% -
  Horiz. % 102.32% 82.57% 49.05% 53.17% 74.51% 125.00% 100.00%
Div Payout % 29.44 % 68.17 % 66.76 % - % 124.61 % 42.94 % - % -
  YoY % -56.81% 2.11% 0.00% 0.00% 190.20% 0.00% -
  Horiz. % 68.56% 158.76% 155.47% 0.00% 290.20% 100.00% -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 940,279 764,854 739,499 757,900 753,345 755,985 713,298 4.71%
  YoY % 22.94% 3.43% -2.43% 0.60% -0.35% 5.98% -
  Horiz. % 131.82% 107.23% 103.67% 106.25% 105.61% 105.98% 100.00%
NOSH 189,955 189,790 189,130 204,285 193,661 194,841 194,890 -0.43%
  YoY % 0.09% 0.35% -7.42% 5.49% -0.61% -0.03% -
  Horiz. % 97.47% 97.38% 97.04% 104.82% 99.37% 99.97% 100.00%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 11.06 % 4.19 % 2.79 % -0.89 % 2.38 % 9.55 % -7.53 % -
  YoY % 163.96% 50.18% 413.48% -137.39% -75.08% 226.83% -
  Horiz. % -146.88% -55.64% -37.05% 11.82% -31.61% -126.83% 100.00%
ROE 14.41 % 6.17 % 3.87 % -1.32 % 3.09 % 15.01 % -7.00 % -
  YoY % 133.55% 59.43% 393.18% -142.72% -79.41% 314.43% -
  Horiz. % -205.86% -88.14% -55.29% 18.86% -44.14% -214.43% 100.00%
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 762.82 679.14 654.87 584.70 702.47 741.29 548.43 5.65%
  YoY % 12.32% 3.71% 12.00% -16.77% -5.24% 35.17% -
  Horiz. % 139.09% 123.83% 119.41% 106.61% 128.09% 135.17% 100.00%
EPS 71.32 24.88 15.14 -4.89 12.03 58.24 -25.62 -
  YoY % 186.66% 64.33% 409.61% -140.65% -79.34% 327.32% -
  Horiz. % -278.38% -97.11% -59.09% 19.09% -46.96% -227.32% 100.00%
DPS 21.00 17.00 10.11 10.15 15.00 25.00 20.00 0.82%
  YoY % 23.53% 68.15% -0.39% -32.33% -40.00% 25.00% -
  Horiz. % 105.00% 85.00% 50.55% 50.75% 75.00% 125.00% 100.00%
NAPS 4.9500 4.0300 3.9100 3.7100 3.8900 3.8800 3.6600 5.16%
  YoY % 22.83% 3.07% 5.39% -4.63% 0.26% 6.01% -
  Horiz. % 135.25% 110.11% 106.83% 101.37% 106.28% 106.01% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 690.39 614.12 590.12 569.10 648.17 688.16 509.25 5.20%
  YoY % 12.42% 4.07% 3.69% -12.20% -5.81% 35.13% -
  Horiz. % 135.57% 120.59% 115.88% 111.75% 127.28% 135.13% 100.00%
EPS 64.55 22.50 13.65 -4.76 11.10 54.06 -23.79 -
  YoY % 186.89% 64.84% 386.76% -142.88% -79.47% 327.24% -
  Horiz. % -271.33% -94.58% -57.38% 20.01% -46.66% -227.24% 100.00%
DPS 19.00 15.34 9.11 9.87 13.84 23.22 18.57 0.38%
  YoY % 23.86% 68.39% -7.70% -28.68% -40.40% 25.04% -
  Horiz. % 102.32% 82.61% 49.06% 53.15% 74.53% 125.04% 100.00%
NAPS 4.4800 3.6442 3.5234 3.6110 3.5893 3.6019 3.3985 4.71%
  YoY % 22.94% 3.43% -2.43% 0.60% -0.35% 5.98% -
  Horiz. % 131.82% 107.23% 103.68% 106.25% 105.61% 105.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 6.6200 5.6600 2.5900 2.6700 3.0100 5.8500 5.6800 -
P/RPS 0.87 0.83 0.40 0.46 0.43 0.79 1.04 -2.93%
  YoY % 4.82% 107.50% -13.04% 6.98% -45.57% -24.04% -
  Horiz. % 83.65% 79.81% 38.46% 44.23% 41.35% 75.96% 100.00%
P/EPS 9.28 22.75 17.10 -54.56 25.01 10.05 -22.17 -
  YoY % -59.21% 33.04% 131.34% -318.15% 148.86% 145.33% -
  Horiz. % -41.86% -102.62% -77.13% 246.10% -112.81% -45.33% 100.00%
EY 10.77 4.40 5.85 -1.83 4.00 9.95 -4.51 -
  YoY % 144.77% -24.79% 419.67% -145.75% -59.80% 320.62% -
  Horiz. % -238.80% -97.56% -129.71% 40.58% -88.69% -220.62% 100.00%
DY 3.17 3.00 3.90 3.80 4.98 4.27 3.52 -1.73%
  YoY % 5.67% -23.08% 2.63% -23.69% 16.63% 21.31% -
  Horiz. % 90.06% 85.23% 110.80% 107.95% 141.48% 121.31% 100.00%
P/NAPS 1.34 1.40 0.66 0.72 0.77 1.51 1.55 -2.40%
  YoY % -4.29% 112.12% -8.33% -6.49% -49.01% -2.58% -
  Horiz. % 86.45% 90.32% 42.58% 46.45% 49.68% 97.42% 100.00%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 17/11/15 12/11/14 14/11/13 20/11/12 08/11/11 16/11/10 17/11/09 -
Price 7.3500 5.1500 2.8800 2.6300 3.2100 5.7500 5.6000 -
P/RPS 0.96 0.76 0.44 0.45 0.46 0.78 1.02 -1.00%
  YoY % 26.32% 72.73% -2.22% -2.17% -41.03% -23.53% -
  Horiz. % 94.12% 74.51% 43.14% 44.12% 45.10% 76.47% 100.00%
P/EPS 10.31 20.70 19.02 -53.74 26.67 9.87 -21.86 -
  YoY % -50.19% 8.83% 135.39% -301.50% 170.21% 145.15% -
  Horiz. % -47.16% -94.69% -87.01% 245.84% -122.00% -45.15% 100.00%
EY 9.70 4.83 5.26 -1.86 3.75 10.13 -4.57 -
  YoY % 100.83% -8.17% 382.80% -149.60% -62.98% 321.66% -
  Horiz. % -212.25% -105.69% -115.10% 40.70% -82.06% -221.66% 100.00%
DY 2.86 3.30 3.51 3.86 4.67 4.35 3.57 -3.63%
  YoY % -13.33% -5.98% -9.07% -17.34% 7.36% 21.85% -
  Horiz. % 80.11% 92.44% 98.32% 108.12% 130.81% 121.85% 100.00%
P/NAPS 1.48 1.28 0.74 0.71 0.83 1.48 1.53 -0.55%
  YoY % 15.63% 72.97% 4.23% -14.46% -43.92% -3.27% -
  Horiz. % 96.73% 83.66% 48.37% 46.41% 54.25% 96.73% 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
 
 

248  821  476  603 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.10+0.005 
 DGSB 0.195-0.03 
 VIVOCOM 0.05+0.005 
 AEM 0.16+0.005 
 GPACKET 0.46-0.02 
 MAHSING 0.91-0.05 
 DATAPRP 0.18-0.015 
 HWGB 0.755-0.025 
 LUSTER 0.15-0.015 
 TRIVE 0.010.00 

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