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.
 


 

457  312  497  727 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AVI 0.16+0.005 
 DGB 0.11-0.015 
 CAREPLS 0.36-0.035 
 SUPERMX 1.78-0.08 
 MTOUCHE 0.19+0.025 
 HSI-C7K 0.18-0.015 
 ARMADA 0.41-0.01 
 HSI-H8K 0.28+0.01 
 KNM 0.31-0.01 
 RSAWIT 0.315+0.025 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers