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.
 


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
 
 

377  393  597  1026 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 XOX 0.12-0.01 
 KANGER 0.145-0.035 
 IRIS 0.31+0.03 
 INIX 0.265-0.02 
 MTOUCHE 0.055+0.005 
 BINTAI 0.59+0.055 
 DOLPHIN-WB 0.035+0.03 
 MTRONIC 0.0850.00 
 SAPNRG 0.105+0.005 
 CONNECT 0.155+0.015 

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!

TOP ARTICLES

1. Stock Pick Year 2020 - 30 Sep Result Stock Pick Contest Year 2020
2. BE SMART AND DOMINAN !!!! INVEST DOMINAN ON UNDERVALUED POSITION Target Invest - We Target, We Invest
3. NAIM (5073) At 74.5 sen is Giving a 18 Sen Dividend soon. That means Rm180 per share or 24.1% Yield (equals to 13 months int rate of 1.75% in Malaysia THE INVESTMENT APPROACH OF CALVIN TAN
4. LOTTE CHEMICAL TITAN HOLDINGS BHD (5284) - TURNAROUND STORY? JAW Place Research
5. [Humbled Investor]SCGM: Why share price fell today despite results meeting expectation? HumbledInvestor
6. 明年恐产量过剩‧艾毕斯:手套股超越基本面 星洲日報/投資致富‧企業故事
7. TOPGLOV 30/9/2020 IF TURN UP WILL BE SUPERBULL AGAIN ! pakatanharapan
8. How to make money when glove stock price fluctuates? Koon Yew Yin Koon Yew Yin's Blog
PARTNERS & BROKERS