Highlights

[MPI] YoY TTM Result on 2011-12-31 [#2]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 30-Jan-2012
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2012
Quarter 31-Dec-2011  [#2]
Profit Trend QoQ -     -178.06%    YoY -     -116.09%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Revenue 1,310,836 1,259,578 1,210,607 1,272,038 1,465,361 1,121,905 1,417,129 -1.29%
  YoY % 4.07% 4.05% -4.83% -13.19% 30.61% -20.83% -
  Horiz. % 92.50% 88.88% 85.43% 89.76% 103.40% 79.17% 100.00%
PBT 91,082 53,826 1,834 -12,316 100,035 -24,150 65,039 5.77%
  YoY % 69.22% 2,834.90% 114.89% -112.31% 514.22% -137.13% -
  Horiz. % 140.04% 82.76% 2.82% -18.94% 153.81% -37.13% 100.00%
Tax -21,004 -7,039 2,823 -4,893 39,891 -4,178 -4,859 27.62%
  YoY % -198.39% -349.34% 157.69% -112.27% 1,054.79% 14.02% -
  Horiz. % 432.27% 144.87% -58.10% 100.70% -820.97% 85.98% 100.00%
NP 70,078 46,787 4,657 -17,209 139,926 -28,328 60,180 2.57%
  YoY % 49.78% 904.66% 127.06% -112.30% 593.95% -147.07% -
  Horiz. % 116.45% 77.75% 7.74% -28.60% 232.51% -47.07% 100.00%
NP to SH 63,194 38,513 4,426 -18,194 113,044 -9,480 49,801 4.05%
  YoY % 64.08% 770.15% 124.33% -116.09% 1,292.45% -119.04% -
  Horiz. % 126.89% 77.33% 8.89% -36.53% 226.99% -19.04% 100.00%
Tax Rate 23.06 % 13.08 % -153.93 % - % -39.88 % - % 7.47 % 20.66%
  YoY % 76.30% 108.50% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 308.70% 175.10% -2,060.64% 0.00% -533.87% 0.00% 100.00%
Total Cost 1,240,758 1,212,791 1,205,950 1,289,247 1,325,435 1,150,233 1,356,949 -1.48%
  YoY % 2.31% 0.57% -6.46% -2.73% 15.23% -15.23% -
  Horiz. % 91.44% 89.38% 88.87% 95.01% 97.68% 84.77% 100.00%
Net Worth 795,736 744,365 705,192 730,127 759,699 717,474 769,727 0.56%
  YoY % 6.90% 5.55% -3.42% -3.89% 5.89% -6.79% -
  Horiz. % 103.38% 96.71% 91.62% 94.86% 98.70% 93.21% 100.00%
Dividend
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 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 % 50.93 % 49.65 % 468.28 % - % 43.10 % - % 133.09 % -14.79%
  YoY % 2.58% -89.40% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 38.27% 37.31% 351.85% 0.00% 32.38% 0.00% 100.00%
Equity
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Net Worth 795,736 744,365 705,192 730,127 759,699 717,474 769,727 0.56%
  YoY % 6.90% 5.55% -3.42% -3.89% 5.89% -6.79% -
  Horiz. % 103.38% 96.71% 91.62% 94.86% 98.70% 93.21% 100.00%
NOSH 189,913 188,925 192,150 193,667 193,800 194,965 194,867 -0.43%
  YoY % 0.52% -1.68% -0.78% -0.07% -0.60% 0.05% -
  Horiz. % 97.46% 96.95% 98.61% 99.38% 99.45% 100.05% 100.00%
Ratio Analysis
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
NP Margin 5.35 % 3.71 % 0.38 % -1.35 % 9.55 % -2.52 % 4.25 % 3.91%
  YoY % 44.20% 876.32% 128.15% -114.14% 478.97% -159.29% -
  Horiz. % 125.88% 87.29% 8.94% -31.76% 224.71% -59.29% 100.00%
ROE 7.94 % 5.17 % 0.63 % -2.49 % 14.88 % -1.32 % 6.47 % 3.47%
  YoY % 53.58% 720.63% 125.30% -116.73% 1,227.27% -120.40% -
  Horiz. % 122.72% 79.91% 9.74% -38.49% 229.98% -20.40% 100.00%
Per Share
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 690.23 666.71 630.03 656.81 756.12 575.44 727.23 -0.87%
  YoY % 3.53% 5.82% -4.08% -13.13% 31.40% -20.87% -
  Horiz. % 94.91% 91.68% 86.63% 90.32% 103.97% 79.13% 100.00%
EPS 33.28 20.39 2.30 -9.39 58.33 -4.86 25.56 4.49%
  YoY % 63.22% 786.52% 124.49% -116.10% 1,300.21% -119.01% -
  Horiz. % 130.20% 79.77% 9.00% -36.74% 228.21% -19.01% 100.00%
DPS 17.00 10.12 10.79 15.00 25.00 20.00 34.00 -10.91%
  YoY % 67.98% -6.21% -28.07% -40.00% 25.00% -41.18% -
  Horiz. % 50.00% 29.76% 31.74% 44.12% 73.53% 58.82% 100.00%
NAPS 4.1900 3.9400 3.6700 3.7700 3.9200 3.6800 3.9500 0.99%
  YoY % 6.35% 7.36% -2.65% -3.83% 6.52% -6.84% -
  Horiz. % 106.08% 99.75% 92.91% 95.44% 99.24% 93.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
RPS 624.55 600.13 576.80 606.07 698.18 534.54 675.20 -1.29%
  YoY % 4.07% 4.04% -4.83% -13.19% 30.61% -20.83% -
  Horiz. % 92.50% 88.88% 85.43% 89.76% 103.40% 79.17% 100.00%
EPS 30.11 18.35 2.11 -8.67 53.86 -4.52 23.73 4.05%
  YoY % 64.09% 769.67% 124.34% -116.10% 1,291.59% -119.05% -
  Horiz. % 126.89% 77.33% 8.89% -36.54% 226.97% -19.05% 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 3.7913 3.5466 3.3599 3.4787 3.6196 3.4184 3.6674 0.56%
  YoY % 6.90% 5.56% -3.42% -3.89% 5.89% -6.79% -
  Horiz. % 103.38% 96.71% 91.62% 94.85% 98.70% 93.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 -
Price 4.5300 3.1800 2.4600 2.7700 5.6900 5.3500 5.8000 -
P/RPS 0.66 0.48 0.39 0.42 0.75 0.93 0.80 -3.15%
  YoY % 37.50% 23.08% -7.14% -44.00% -19.35% 16.25% -
  Horiz. % 82.50% 60.00% 48.75% 52.50% 93.75% 116.25% 100.00%
P/EPS 13.61 15.60 106.80 -29.49 9.75 -110.03 22.69 -8.16%
  YoY % -12.76% -85.39% 462.16% -402.46% 108.86% -584.93% -
  Horiz. % 59.98% 68.75% 470.69% -129.97% 42.97% -484.93% 100.00%
EY 7.35 6.41 0.94 -3.39 10.25 -0.91 4.41 8.88%
  YoY % 14.66% 581.91% 127.73% -133.07% 1,226.37% -120.63% -
  Horiz. % 166.67% 145.35% 21.32% -76.87% 232.43% -20.63% 100.00%
DY 3.75 3.18 4.38 5.42 4.39 3.74 5.86 -7.17%
  YoY % 17.92% -27.40% -19.19% 23.46% 17.38% -36.18% -
  Horiz. % 63.99% 54.27% 74.74% 92.49% 74.91% 63.82% 100.00%
P/NAPS 1.08 0.81 0.67 0.73 1.45 1.45 1.47 -5.01%
  YoY % 33.33% 20.90% -8.22% -49.66% 0.00% -1.36% -
  Horiz. % 73.47% 55.10% 45.58% 49.66% 98.64% 98.64% 100.00%
Price Multiplier on Announcement Date
31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 CAGR
Date 22/01/15 27/01/14 29/01/13 30/01/12 25/01/11 26/01/10 24/02/09 -
Price 5.5000 3.9100 2.5600 3.6800 5.5100 6.2600 5.5500 -
P/RPS 0.80 0.59 0.41 0.56 0.73 1.09 0.76 0.86%
  YoY % 35.59% 43.90% -26.79% -23.29% -33.03% 43.42% -
  Horiz. % 105.26% 77.63% 53.95% 73.68% 96.05% 143.42% 100.00%
P/EPS 16.53 19.18 111.14 -39.17 9.45 -128.74 21.72 -4.45%
  YoY % -13.82% -82.74% 383.74% -514.50% 107.34% -692.73% -
  Horiz. % 76.10% 88.31% 511.69% -180.34% 43.51% -592.73% 100.00%
EY 6.05 5.21 0.90 -2.55 10.59 -0.78 4.60 4.67%
  YoY % 16.12% 478.89% 135.29% -124.08% 1,457.69% -116.96% -
  Horiz. % 131.52% 113.26% 19.57% -55.43% 230.22% -16.96% 100.00%
DY 3.09 2.59 4.21 4.08 4.54 3.19 6.13 -10.78%
  YoY % 19.31% -38.48% 3.19% -10.13% 42.32% -47.96% -
  Horiz. % 50.41% 42.25% 68.68% 66.56% 74.06% 52.04% 100.00%
P/NAPS 1.31 0.99 0.70 0.98 1.41 1.70 1.41 -1.22%
  YoY % 32.32% 41.43% -28.57% -30.50% -17.06% 20.57% -
  Horiz. % 92.91% 70.21% 49.65% 69.50% 100.00% 120.57% 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.
 


 

291  221  582  1202 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.51+0.02 
 PWORTH 0.04-0.005 
 MLAB 0.07+0.025 
 DGB 0.17+0.005 
 HSI-H8F 0.395-0.025 
 HSI-C7K 0.34+0.005 
 ISTONE 0.21-0.015 
 IFCAMSC 0.54+0.01 
 VELESTO 0.39+0.01 

TOP ARTICLES

1. [转贴] 为什么有人看不上股息收入,有人却靠收股息达成财务自由?!- 陈剑 Good Articles to Share
2. COMMENTS ON ALLIANCE BANK BERHAD (2488) - louisesinvesting Good Articles to Share
3. Minister: Govt to provide RM20.7b in cash, incentives over five years for digitalisation save malaysia!!!
4. [12Invest] - 我要投资 - 浅谈Dayang(5141) Right Issue [12Invest] - 我要投资
5. Malaysia Construction – ECRL: Package 2 Set for Take Off KL Trader Investment Research Articles
6. PublicInvest Research Headlines - 14 Nov 2019 PublicInvest Research
7. (Icon) Alliance Bank - One Off Provision Affected Previous Quarter Earning. Time To Buy On Weakness Icon8888 Gossips About Stocks
8. [转贴] [MALAYAN FLOUR MILLS BHD:面粉和谷物售价提高以缓解大宗商品成本以保护利润率,有净额外汇收益;面粉和谷物的需求保持健康;活禽价格上涨和生产成本降低导致活禽销售利润增加] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers