Highlights

[MPI] YoY TTM Result on 2009-12-31 [#2]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 26-Jan-2010
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2010
Quarter 31-Dec-2009  [#2]
Profit Trend QoQ -     81.01%    YoY -     -119.04%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 1,210,607 1,272,038 1,465,361 1,121,905 1,417,129 1,519,732 1,519,204 -3.71%
  YoY % -4.83% -13.19% 30.61% -20.83% -6.75% 0.03% -
  Horiz. % 79.69% 83.73% 96.46% 73.85% 93.28% 100.03% 100.00%
PBT 1,834 -12,316 100,035 -24,150 65,039 182,324 222,457 -55.02%
  YoY % 114.89% -112.31% 514.22% -137.13% -64.33% -18.04% -
  Horiz. % 0.82% -5.54% 44.97% -10.86% 29.24% 81.96% 100.00%
Tax 2,823 -4,893 39,891 -4,178 -4,859 -22,694 -21,945 -
  YoY % 157.69% -112.27% 1,054.79% 14.02% 78.59% -3.41% -
  Horiz. % -12.86% 22.30% -181.78% 19.04% 22.14% 103.41% 100.00%
NP 4,657 -17,209 139,926 -28,328 60,180 159,630 200,512 -46.55%
  YoY % 127.06% -112.30% 593.95% -147.07% -62.30% -20.39% -
  Horiz. % 2.32% -8.58% 69.78% -14.13% 30.01% 79.61% 100.00%
NP to SH 4,426 -18,194 113,044 -9,480 49,801 123,761 154,113 -44.63%
  YoY % 124.33% -116.09% 1,292.45% -119.04% -59.76% -19.69% -
  Horiz. % 2.87% -11.81% 73.35% -6.15% 32.31% 80.31% 100.00%
Tax Rate -153.93 % - % -39.88 % - % 7.47 % 12.45 % 9.86 % -
  YoY % 0.00% 0.00% 0.00% 0.00% -40.00% 26.27% -
  Horiz. % -1,561.16% 0.00% -404.46% 0.00% 75.76% 126.27% 100.00%
Total Cost 1,205,950 1,289,247 1,325,435 1,150,233 1,356,949 1,360,102 1,318,692 -1.48%
  YoY % -6.46% -2.73% 15.23% -15.23% -0.23% 3.14% -
  Horiz. % 91.45% 97.77% 100.51% 87.23% 102.90% 103.14% 100.00%
Net Worth 705,192 730,127 759,699 717,474 769,727 771,690 708,130 -0.07%
  YoY % -3.42% -3.89% 5.89% -6.79% -0.25% 8.98% -
  Horiz. % 99.59% 103.11% 107.28% 101.32% 108.70% 108.98% 100.00%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 20,725 29,043 48,726 38,980 66,278 71,107 78,557 -19.90%
  YoY % -28.64% -40.40% 25.00% -41.19% -6.79% -9.48% -
  Horiz. % 26.38% 36.97% 62.03% 49.62% 84.37% 90.52% 100.00%
Div Payout % 468.28 % - % 43.10 % - % 133.09 % 57.46 % 50.97 % 44.67%
  YoY % 0.00% 0.00% 0.00% 0.00% 131.62% 12.73% -
  Horiz. % 918.74% 0.00% 84.56% 0.00% 261.11% 112.73% 100.00%
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 705,192 730,127 759,699 717,474 769,727 771,690 708,130 -0.07%
  YoY % -3.42% -3.89% 5.89% -6.79% -0.25% 8.98% -
  Horiz. % 99.59% 103.11% 107.28% 101.32% 108.70% 108.98% 100.00%
NOSH 192,150 193,667 193,800 194,965 194,867 194,871 198,913 -0.57%
  YoY % -0.78% -0.07% -0.60% 0.05% -0.00% -2.03% -
  Horiz. % 96.60% 97.36% 97.43% 98.02% 97.97% 97.97% 100.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 0.38 % -1.35 % 9.55 % -2.52 % 4.25 % 10.50 % 13.20 % -44.61%
  YoY % 128.15% -114.14% 478.97% -159.29% -59.52% -20.45% -
  Horiz. % 2.88% -10.23% 72.35% -19.09% 32.20% 79.55% 100.00%
ROE 0.63 % -2.49 % 14.88 % -1.32 % 6.47 % 16.04 % 21.76 % -44.56%
  YoY % 125.30% -116.73% 1,227.27% -120.40% -59.66% -26.29% -
  Horiz. % 2.90% -11.44% 68.38% -6.07% 29.73% 73.71% 100.00%
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 630.03 656.81 756.12 575.44 727.23 779.86 763.75 -3.15%
  YoY % -4.08% -13.13% 31.40% -20.87% -6.75% 2.11% -
  Horiz. % 82.49% 86.00% 99.00% 75.34% 95.22% 102.11% 100.00%
EPS 2.30 -9.39 58.33 -4.86 25.56 63.51 77.48 -44.33%
  YoY % 124.49% -116.10% 1,300.21% -119.01% -59.75% -18.03% -
  Horiz. % 2.97% -12.12% 75.28% -6.27% 32.99% 81.97% 100.00%
DPS 10.79 15.00 25.00 20.00 34.00 36.49 39.50 -19.43%
  YoY % -28.07% -40.00% 25.00% -41.18% -6.82% -7.62% -
  Horiz. % 27.32% 37.97% 63.29% 50.63% 86.08% 92.38% 100.00%
NAPS 3.6700 3.7700 3.9200 3.6800 3.9500 3.9600 3.5600 0.51%
  YoY % -2.65% -3.83% 6.52% -6.84% -0.25% 11.24% -
  Horiz. % 103.09% 105.90% 110.11% 103.37% 110.96% 111.24% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 576.80 606.07 698.18 534.54 675.20 724.08 723.83 -3.71%
  YoY % -4.83% -13.19% 30.61% -20.83% -6.75% 0.03% -
  Horiz. % 79.69% 83.73% 96.46% 73.85% 93.28% 100.03% 100.00%
EPS 2.11 -8.67 53.86 -4.52 23.73 58.97 73.43 -44.63%
  YoY % 124.34% -116.10% 1,291.59% -119.05% -59.76% -19.69% -
  Horiz. % 2.87% -11.81% 73.35% -6.16% 32.32% 80.31% 100.00%
DPS 9.87 13.84 23.22 18.57 31.58 33.88 37.43 -19.91%
  YoY % -28.68% -40.40% 25.04% -41.20% -6.79% -9.48% -
  Horiz. % 26.37% 36.98% 62.04% 49.61% 84.37% 90.52% 100.00%
NAPS 3.3599 3.4787 3.6196 3.4184 3.6674 3.6767 3.3739 -0.07%
  YoY % -3.42% -3.89% 5.89% -6.79% -0.25% 8.97% -
  Horiz. % 99.59% 103.11% 107.28% 101.32% 108.70% 108.97% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.4600 2.7700 5.6900 5.3500 5.8000 9.3000 10.6000 -
P/RPS 0.39 0.42 0.75 0.93 0.80 1.19 1.39 -19.07%
  YoY % -7.14% -44.00% -19.35% 16.25% -32.77% -14.39% -
  Horiz. % 28.06% 30.22% 53.96% 66.91% 57.55% 85.61% 100.00%
P/EPS 106.80 -29.49 9.75 -110.03 22.69 14.64 13.68 40.80%
  YoY % 462.16% -402.46% 108.86% -584.93% 54.99% 7.02% -
  Horiz. % 780.70% -215.57% 71.27% -804.31% 165.86% 107.02% 100.00%
EY 0.94 -3.39 10.25 -0.91 4.41 6.83 7.31 -28.93%
  YoY % 127.73% -133.07% 1,226.37% -120.63% -35.43% -6.57% -
  Horiz. % 12.86% -46.37% 140.22% -12.45% 60.33% 93.43% 100.00%
DY 4.38 5.42 4.39 3.74 5.86 3.92 3.73 2.71%
  YoY % -19.19% 23.46% 17.38% -36.18% 49.49% 5.09% -
  Horiz. % 117.43% 145.31% 117.69% 100.27% 157.10% 105.09% 100.00%
P/NAPS 0.67 0.73 1.45 1.45 1.47 2.35 2.98 -22.00%
  YoY % -8.22% -49.66% 0.00% -1.36% -37.45% -21.14% -
  Horiz. % 22.48% 24.50% 48.66% 48.66% 49.33% 78.86% 100.00%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 29/01/13 30/01/12 25/01/11 26/01/10 24/02/09 26/02/08 28/02/07 -
Price 2.5600 3.6800 5.5100 6.2600 5.5500 8.7000 10.3000 -
P/RPS 0.41 0.56 0.73 1.09 0.76 1.12 1.35 -18.00%
  YoY % -26.79% -23.29% -33.03% 43.42% -32.14% -17.04% -
  Horiz. % 30.37% 41.48% 54.07% 80.74% 56.30% 82.96% 100.00%
P/EPS 111.14 -39.17 9.45 -128.74 21.72 13.70 13.29 42.42%
  YoY % 383.74% -514.50% 107.34% -692.73% 58.54% 3.09% -
  Horiz. % 836.27% -294.73% 71.11% -968.70% 163.43% 103.09% 100.00%
EY 0.90 -2.55 10.59 -0.78 4.60 7.30 7.52 -29.78%
  YoY % 135.29% -124.08% 1,457.69% -116.96% -36.99% -2.93% -
  Horiz. % 11.97% -33.91% 140.82% -10.37% 61.17% 97.07% 100.00%
DY 4.21 4.08 4.54 3.19 6.13 4.19 3.83 1.59%
  YoY % 3.19% -10.13% 42.32% -47.96% 46.30% 9.40% -
  Horiz. % 109.92% 106.53% 118.54% 83.29% 160.05% 109.40% 100.00%
P/NAPS 0.70 0.98 1.41 1.70 1.41 2.20 2.89 -21.03%
  YoY % -28.57% -30.50% -17.06% 20.57% -35.91% -23.88% -
  Horiz. % 24.22% 33.91% 48.79% 58.82% 48.79% 76.12% 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.
 


 

266  274  491  1229 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TIGER 0.10+0.01 
 HSI-C7K 0.2750.00 
 TDM 0.30+0.025 
 MUDAJYA 0.43+0.01 
 RSAWIT 0.33+0.03 
 HSI-H8F 0.225-0.025 
 PUC 0.045+0.01 
 SANICHI 0.075+0.015 
 HUBLINE 0.050.00 
 MATANG 0.095+0.01 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
2. Share that will rise 500% in 2020 Herbert
3. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
5. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
6. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
7. Cutting Your Losses Our Investment Journey
8. SAPURA ENERGY RECORDS JUMP IN Q3 REVENUE Oil and Gas Malaysia News
Partners & Brokers