Highlights

[MPI] YoY TTM Result on 2012-12-31 [#2]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 29-Jan-2013
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2013
Quarter 31-Dec-2012  [#2]
Profit Trend QoQ -     144.27%    YoY -     124.33%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,490,414 1,310,836 1,259,578 1,210,607 1,272,038 1,465,361 1,121,905 4.85%
  YoY % 13.70% 4.07% 4.05% -4.83% -13.19% 30.61% -
  Horiz. % 132.85% 116.84% 112.27% 107.91% 113.38% 130.61% 100.00%
PBT 191,310 91,082 53,826 1,834 -12,316 100,035 -24,150 -
  YoY % 110.04% 69.22% 2,834.90% 114.89% -112.31% 514.22% -
  Horiz. % -792.17% -377.15% -222.88% -7.59% 51.00% -414.22% 100.00%
Tax -13,953 -21,004 -7,039 2,823 -4,893 39,891 -4,178 22.25%
  YoY % 33.57% -198.39% -349.34% 157.69% -112.27% 1,054.79% -
  Horiz. % 333.96% 502.73% 168.48% -67.57% 117.11% -954.79% 100.00%
NP 177,357 70,078 46,787 4,657 -17,209 139,926 -28,328 -
  YoY % 153.09% 49.78% 904.66% 127.06% -112.30% 593.95% -
  Horiz. % -626.08% -247.38% -165.16% -16.44% 60.75% -493.95% 100.00%
NP to SH 144,350 63,194 38,513 4,426 -18,194 113,044 -9,480 -
  YoY % 128.42% 64.08% 770.15% 124.33% -116.09% 1,292.45% -
  Horiz. % -1,522.68% -666.60% -406.26% -46.69% 191.92% -1,192.45% 100.00%
Tax Rate 7.29 % 23.06 % 13.08 % -153.93 % - % -39.88 % - % -
  YoY % -68.39% 76.30% 108.50% 0.00% 0.00% 0.00% -
  Horiz. % -18.28% -57.82% -32.80% 385.98% 0.00% 100.00% -
Total Cost 1,313,057 1,240,758 1,212,791 1,205,950 1,289,247 1,325,435 1,150,233 2.23%
  YoY % 5.83% 2.31% 0.57% -6.46% -2.73% 15.23% -
  Horiz. % 114.16% 107.87% 105.44% 104.84% 112.09% 115.23% 100.00%
Net Worth 951,553 795,736 744,365 705,192 730,127 759,699 717,474 4.82%
  YoY % 19.58% 6.90% 5.55% -3.42% -3.89% 5.89% -
  Horiz. % 132.63% 110.91% 103.75% 98.29% 101.76% 105.89% 100.00%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 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 % 27.63 % 50.93 % 49.65 % 468.28 % - % 43.10 % - % -
  YoY % -45.75% 2.58% -89.40% 0.00% 0.00% 0.00% -
  Horiz. % 64.11% 118.17% 115.20% 1,086.50% 0.00% 100.00% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 951,553 795,736 744,365 705,192 730,127 759,699 717,474 4.82%
  YoY % 19.58% 6.90% 5.55% -3.42% -3.89% 5.89% -
  Horiz. % 132.63% 110.91% 103.75% 98.29% 101.76% 105.89% 100.00%
NOSH 189,930 189,913 188,925 192,150 193,667 193,800 194,965 -0.43%
  YoY % 0.01% 0.52% -1.68% -0.78% -0.07% -0.60% -
  Horiz. % 97.42% 97.41% 96.90% 98.56% 99.33% 99.40% 100.00%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 11.90 % 5.35 % 3.71 % 0.38 % -1.35 % 9.55 % -2.52 % -
  YoY % 122.43% 44.20% 876.32% 128.15% -114.14% 478.97% -
  Horiz. % -472.22% -212.30% -147.22% -15.08% 53.57% -378.97% 100.00%
ROE 15.17 % 7.94 % 5.17 % 0.63 % -2.49 % 14.88 % -1.32 % -
  YoY % 91.06% 53.58% 720.63% 125.30% -116.73% 1,227.27% -
  Horiz. % -1,149.24% -601.52% -391.67% -47.73% 188.64% -1,127.27% 100.00%
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 784.71 690.23 666.71 630.03 656.81 756.12 575.44 5.30%
  YoY % 13.69% 3.53% 5.82% -4.08% -13.13% 31.40% -
  Horiz. % 136.37% 119.95% 115.86% 109.49% 114.14% 131.40% 100.00%
EPS 76.00 33.28 20.39 2.30 -9.39 58.33 -4.86 -
  YoY % 128.37% 63.22% 786.52% 124.49% -116.10% 1,300.21% -
  Horiz. % -1,563.79% -684.77% -419.55% -47.33% 193.21% -1,200.21% 100.00%
DPS 21.00 17.00 10.12 10.79 15.00 25.00 20.00 0.82%
  YoY % 23.53% 67.98% -6.21% -28.07% -40.00% 25.00% -
  Horiz. % 105.00% 85.00% 50.60% 53.95% 75.00% 125.00% 100.00%
NAPS 5.0100 4.1900 3.9400 3.6700 3.7700 3.9200 3.6800 5.27%
  YoY % 19.57% 6.35% 7.36% -2.65% -3.83% 6.52% -
  Horiz. % 136.14% 113.86% 107.07% 99.73% 102.45% 106.52% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 710.11 624.55 600.13 576.80 606.07 698.18 534.54 4.85%
  YoY % 13.70% 4.07% 4.04% -4.83% -13.19% 30.61% -
  Horiz. % 132.85% 116.84% 112.27% 107.91% 113.38% 130.61% 100.00%
EPS 68.78 30.11 18.35 2.11 -8.67 53.86 -4.52 -
  YoY % 128.43% 64.09% 769.67% 124.34% -116.10% 1,291.59% -
  Horiz. % -1,521.68% -666.15% -405.97% -46.68% 191.81% -1,191.59% 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 4.5337 3.7913 3.5466 3.3599 3.4787 3.6196 3.4184 4.82%
  YoY % 19.58% 6.90% 5.56% -3.42% -3.89% 5.89% -
  Horiz. % 132.63% 110.91% 103.75% 98.29% 101.76% 105.89% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 9.3100 4.5300 3.1800 2.4600 2.7700 5.6900 5.3500 -
P/RPS 1.19 0.66 0.48 0.39 0.42 0.75 0.93 4.19%
  YoY % 80.30% 37.50% 23.08% -7.14% -44.00% -19.35% -
  Horiz. % 127.96% 70.97% 51.61% 41.94% 45.16% 80.65% 100.00%
P/EPS 12.25 13.61 15.60 106.80 -29.49 9.75 -110.03 -
  YoY % -9.99% -12.76% -85.39% 462.16% -402.46% 108.86% -
  Horiz. % -11.13% -12.37% -14.18% -97.06% 26.80% -8.86% 100.00%
EY 8.16 7.35 6.41 0.94 -3.39 10.25 -0.91 -
  YoY % 11.02% 14.66% 581.91% 127.73% -133.07% 1,226.37% -
  Horiz. % -896.70% -807.69% -704.40% -103.30% 372.53% -1,126.37% 100.00%
DY 2.26 3.75 3.18 4.38 5.42 4.39 3.74 -8.05%
  YoY % -39.73% 17.92% -27.40% -19.19% 23.46% 17.38% -
  Horiz. % 60.43% 100.27% 85.03% 117.11% 144.92% 117.38% 100.00%
P/NAPS 1.86 1.08 0.81 0.67 0.73 1.45 1.45 4.24%
  YoY % 72.22% 33.33% 20.90% -8.22% -49.66% 0.00% -
  Horiz. % 128.28% 74.48% 55.86% 46.21% 50.34% 100.00% 100.00%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 28/01/16 22/01/15 27/01/14 29/01/13 30/01/12 25/01/11 26/01/10 -
Price 8.6600 5.5000 3.9100 2.5600 3.6800 5.5100 6.2600 -
P/RPS 1.10 0.80 0.59 0.41 0.56 0.73 1.09 0.15%
  YoY % 37.50% 35.59% 43.90% -26.79% -23.29% -33.03% -
  Horiz. % 100.92% 73.39% 54.13% 37.61% 51.38% 66.97% 100.00%
P/EPS 11.39 16.53 19.18 111.14 -39.17 9.45 -128.74 -
  YoY % -31.09% -13.82% -82.74% 383.74% -514.50% 107.34% -
  Horiz. % -8.85% -12.84% -14.90% -86.33% 30.43% -7.34% 100.00%
EY 8.78 6.05 5.21 0.90 -2.55 10.59 -0.78 -
  YoY % 45.12% 16.12% 478.89% 135.29% -124.08% 1,457.69% -
  Horiz. % -1,125.64% -775.64% -667.95% -115.38% 326.92% -1,357.69% 100.00%
DY 2.42 3.09 2.59 4.21 4.08 4.54 3.19 -4.50%
  YoY % -21.68% 19.31% -38.48% 3.19% -10.13% 42.32% -
  Horiz. % 75.86% 96.87% 81.19% 131.97% 127.90% 142.32% 100.00%
P/NAPS 1.73 1.31 0.99 0.70 0.98 1.41 1.70 0.29%
  YoY % 32.06% 32.32% 41.43% -28.57% -30.50% -17.06% -
  Horiz. % 101.76% 77.06% 58.24% 41.18% 57.65% 82.94% 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 candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

564  409  601  26 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 TRIVE-OR 0.0050.00 
 QES 0.38+0.04 
 KSTAR 0.21-0.045 
 DNEX 0.26+0.005 
 BIOHLDG 0.30+0.04 
 DYNACIA 0.120.00 
 LAMBO 0.030.00 
 MCLEAN 0.325+0.095 
 AT 0.180.00 
 VSOLAR 0.040.00 

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!

TOP ARTICLES

1. STEEL Industry - HOT ! ! The Huat Project
2. Malaysia Electronics Industry 5G TECH MANUFACTURING
3. SUPERMAX - HEAVILY SELL OFF ACTIVITIES(RUN) RISE OF TITAN
4. SILTERRA SAGA : GPACKET NOT BIDDER,COUNTING SECONDS FOR DNEX Official Opinion by Tuan Capital
5. Tenaga Nasional - MCO impact not as severe as 2QFY20 AmInvest Research Reports
6. Daily technical highlights – (SCIB, KGB) Kenanga Research & Investment
7. Mplus Market Pulse - 22 Jan 2021 M+ Online Research Articles
8. A BEARISH outlook for Covid-19. GENERAL
PARTNERS & BROKERS