Highlights

[MPI] YoY TTM Result on 2013-09-30 [#1]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 14-Nov-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 30-Sep-2013  [#1]
Profit Trend QoQ -     161.60%    YoY -     386.49%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,434,643 1,449,015 1,288,938 1,238,557 1,194,458 1,360,410 1,444,333 -0.11%
  YoY % -0.99% 12.42% 4.07% 3.69% -12.20% -5.81% -
  Horiz. % 99.33% 100.32% 89.24% 85.75% 82.70% 94.19% 100.00%
PBT 188,931 189,504 67,777 42,159 -14,874 38,933 98,254 11.50%
  YoY % -0.30% 179.60% 60.77% 383.44% -138.20% -60.38% -
  Horiz. % 192.29% 192.87% 68.98% 42.91% -15.14% 39.62% 100.00%
Tax -1,817 -29,177 -13,787 -7,632 4,269 -6,621 39,722 -
  YoY % 93.77% -111.63% -80.65% -278.78% 164.48% -116.67% -
  Horiz. % -4.57% -73.45% -34.71% -19.21% 10.75% -16.67% 100.00%
NP 187,114 160,327 53,990 34,527 -10,605 32,312 137,976 5.20%
  YoY % 16.71% 196.96% 56.37% 425.57% -132.82% -76.58% -
  Horiz. % 135.61% 116.20% 39.13% 25.02% -7.69% 23.42% 100.00%
NP to SH 150,320 135,478 47,218 28,640 -9,997 23,307 113,469 4.79%
  YoY % 10.96% 186.92% 64.87% 386.49% -142.89% -79.46% -
  Horiz. % 132.48% 119.40% 41.61% 25.24% -8.81% 20.54% 100.00%
Tax Rate 0.96 % 15.40 % 20.34 % 18.10 % - % 17.01 % -40.43 % -
  YoY % -93.77% -24.29% 12.38% 0.00% 0.00% 142.07% -
  Horiz. % -2.37% -38.09% -50.31% -44.77% 0.00% -42.07% 100.00%
Total Cost 1,247,529 1,288,688 1,234,948 1,204,030 1,205,063 1,328,098 1,306,357 -0.76%
  YoY % -3.19% 4.35% 2.57% -0.09% -9.26% 1.66% -
  Horiz. % 95.50% 98.65% 94.53% 92.17% 92.25% 101.66% 100.00%
Net Worth 1,025,793 940,279 764,854 739,499 757,900 753,345 755,985 5.21%
  YoY % 9.09% 22.94% 3.43% -2.43% 0.60% -0.35% -
  Horiz. % 135.69% 124.38% 101.17% 97.82% 100.25% 99.65% 100.00%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 43,683 39,884 32,186 19,121 20,725 29,043 48,726 -1.80%
  YoY % 9.52% 23.92% 68.33% -7.74% -28.64% -40.40% -
  Horiz. % 89.65% 81.85% 66.05% 39.24% 42.54% 59.60% 100.00%
Div Payout % 29.06 % 29.44 % 68.17 % 66.76 % - % 124.61 % 42.94 % -6.29%
  YoY % -1.29% -56.81% 2.11% 0.00% 0.00% 190.20% -
  Horiz. % 67.68% 68.56% 158.76% 155.47% 0.00% 290.20% 100.00%
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,025,793 940,279 764,854 739,499 757,900 753,345 755,985 5.21%
  YoY % 9.09% 22.94% 3.43% -2.43% 0.60% -0.35% -
  Horiz. % 135.69% 124.38% 101.17% 97.82% 100.25% 99.65% 100.00%
NOSH 189,961 189,955 189,790 189,130 204,285 193,661 194,841 -0.42%
  YoY % 0.00% 0.09% 0.35% -7.42% 5.49% -0.61% -
  Horiz. % 97.50% 97.49% 97.41% 97.07% 104.85% 99.39% 100.00%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 13.04 % 11.06 % 4.19 % 2.79 % -0.89 % 2.38 % 9.55 % 5.32%
  YoY % 17.90% 163.96% 50.18% 413.48% -137.39% -75.08% -
  Horiz. % 136.54% 115.81% 43.87% 29.21% -9.32% 24.92% 100.00%
ROE 14.65 % 14.41 % 6.17 % 3.87 % -1.32 % 3.09 % 15.01 % -0.40%
  YoY % 1.67% 133.55% 59.43% 393.18% -142.72% -79.41% -
  Horiz. % 97.60% 96.00% 41.11% 25.78% -8.79% 20.59% 100.00%
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 755.23 762.82 679.14 654.87 584.70 702.47 741.29 0.31%
  YoY % -0.99% 12.32% 3.71% 12.00% -16.77% -5.24% -
  Horiz. % 101.88% 102.90% 91.62% 88.34% 78.88% 94.76% 100.00%
EPS 79.13 71.32 24.88 15.14 -4.89 12.03 58.24 5.24%
  YoY % 10.95% 186.66% 64.33% 409.61% -140.65% -79.34% -
  Horiz. % 135.87% 122.46% 42.72% 26.00% -8.40% 20.66% 100.00%
DPS 23.00 21.00 17.00 10.11 10.15 15.00 25.00 -1.38%
  YoY % 9.52% 23.53% 68.15% -0.39% -32.33% -40.00% -
  Horiz. % 92.00% 84.00% 68.00% 40.44% 40.60% 60.00% 100.00%
NAPS 5.4000 4.9500 4.0300 3.9100 3.7100 3.8900 3.8800 5.66%
  YoY % 9.09% 22.83% 3.07% 5.39% -4.63% 0.26% -
  Horiz. % 139.18% 127.58% 103.87% 100.77% 95.62% 100.26% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 683.54 690.39 614.12 590.12 569.10 648.17 688.16 -0.11%
  YoY % -0.99% 12.42% 4.07% 3.69% -12.20% -5.81% -
  Horiz. % 99.33% 100.32% 89.24% 85.75% 82.70% 94.19% 100.00%
EPS 71.62 64.55 22.50 13.65 -4.76 11.10 54.06 4.80%
  YoY % 10.95% 186.89% 64.84% 386.76% -142.88% -79.47% -
  Horiz. % 132.48% 119.40% 41.62% 25.25% -8.81% 20.53% 100.00%
DPS 20.81 19.00 15.34 9.11 9.87 13.84 23.22 -1.81%
  YoY % 9.53% 23.86% 68.39% -7.70% -28.68% -40.40% -
  Horiz. % 89.62% 81.83% 66.06% 39.23% 42.51% 59.60% 100.00%
NAPS 4.8874 4.4800 3.6442 3.5234 3.6110 3.5893 3.6019 5.21%
  YoY % 9.09% 22.94% 3.43% -2.43% 0.60% -0.35% -
  Horiz. % 135.69% 124.38% 101.17% 97.82% 100.25% 99.65% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 7.8000 6.6200 5.6600 2.5900 2.6700 3.0100 5.8500 -
P/RPS 1.03 0.87 0.83 0.40 0.46 0.43 0.79 4.52%
  YoY % 18.39% 4.82% 107.50% -13.04% 6.98% -45.57% -
  Horiz. % 130.38% 110.13% 105.06% 50.63% 58.23% 54.43% 100.00%
P/EPS 9.86 9.28 22.75 17.10 -54.56 25.01 10.05 -0.32%
  YoY % 6.25% -59.21% 33.04% 131.34% -318.15% 148.86% -
  Horiz. % 98.11% 92.34% 226.37% 170.15% -542.89% 248.86% 100.00%
EY 10.15 10.77 4.40 5.85 -1.83 4.00 9.95 0.33%
  YoY % -5.76% 144.77% -24.79% 419.67% -145.75% -59.80% -
  Horiz. % 102.01% 108.24% 44.22% 58.79% -18.39% 40.20% 100.00%
DY 2.95 3.17 3.00 3.90 3.80 4.98 4.27 -5.97%
  YoY % -6.94% 5.67% -23.08% 2.63% -23.69% 16.63% -
  Horiz. % 69.09% 74.24% 70.26% 91.33% 88.99% 116.63% 100.00%
P/NAPS 1.44 1.34 1.40 0.66 0.72 0.77 1.51 -0.79%
  YoY % 7.46% -4.29% 112.12% -8.33% -6.49% -49.01% -
  Horiz. % 95.36% 88.74% 92.72% 43.71% 47.68% 50.99% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 09/11/16 17/11/15 12/11/14 14/11/13 20/11/12 08/11/11 16/11/10 -
Price 7.8000 7.3500 5.1500 2.8800 2.6300 3.2100 5.7500 -
P/RPS 1.03 0.96 0.76 0.44 0.45 0.46 0.78 4.74%
  YoY % 7.29% 26.32% 72.73% -2.22% -2.17% -41.03% -
  Horiz. % 132.05% 123.08% 97.44% 56.41% 57.69% 58.97% 100.00%
P/EPS 9.86 10.31 20.70 19.02 -53.74 26.67 9.87 -0.02%
  YoY % -4.36% -50.19% 8.83% 135.39% -301.50% 170.21% -
  Horiz. % 99.90% 104.46% 209.73% 192.71% -544.48% 270.21% 100.00%
EY 10.15 9.70 4.83 5.26 -1.86 3.75 10.13 0.03%
  YoY % 4.64% 100.83% -8.17% 382.80% -149.60% -62.98% -
  Horiz. % 100.20% 95.76% 47.68% 51.92% -18.36% 37.02% 100.00%
DY 2.95 2.86 3.30 3.51 3.86 4.67 4.35 -6.26%
  YoY % 3.15% -13.33% -5.98% -9.07% -17.34% 7.36% -
  Horiz. % 67.82% 65.75% 75.86% 80.69% 88.74% 107.36% 100.00%
P/NAPS 1.44 1.48 1.28 0.74 0.71 0.83 1.48 -0.46%
  YoY % -2.70% 15.63% 72.97% 4.23% -14.46% -43.92% -
  Horiz. % 97.30% 100.00% 86.49% 50.00% 47.97% 56.08% 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
View Trading Signals and run Live Backtest
MQ Affiliate
Earn rewards with MQ Affiliate Program
 
 

339  425  613  1070 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 IRIS 0.295-0.01 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 KGROUP-OR 0.005-0.005 
 MLAB 0.0250.00 
 DSONIC-WA 0.260.00 
 ESCERAM 0.755+0.025 
 QES 0.315+0.015 
 SENDAI-WA 0.10+0.095 
 HIAPTEK 0.21+0.01 

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