Highlights

[MPI] YoY TTM Result on 2013-12-31 [#2]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 27-Jan-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Dec-2013  [#2]
Profit Trend QoQ -     34.47%    YoY -     770.15%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 1,456,359 1,490,414 1,310,836 1,259,578 1,210,607 1,272,038 1,465,361 -0.10%
  YoY % -2.28% 13.70% 4.07% 4.05% -4.83% -13.19% -
  Horiz. % 99.39% 101.71% 89.45% 85.96% 82.61% 86.81% 100.00%
PBT 231,448 191,310 91,082 53,826 1,834 -12,316 100,035 14.99%
  YoY % 20.98% 110.04% 69.22% 2,834.90% 114.89% -112.31% -
  Horiz. % 231.37% 191.24% 91.05% 53.81% 1.83% -12.31% 100.00%
Tax -20,290 -13,953 -21,004 -7,039 2,823 -4,893 39,891 -
  YoY % -45.42% 33.57% -198.39% -349.34% 157.69% -112.27% -
  Horiz. % -50.86% -34.98% -52.65% -17.65% 7.08% -12.27% 100.00%
NP 211,158 177,357 70,078 46,787 4,657 -17,209 139,926 7.09%
  YoY % 19.06% 153.09% 49.78% 904.66% 127.06% -112.30% -
  Horiz. % 150.91% 126.75% 50.08% 33.44% 3.33% -12.30% 100.00%
NP to SH 172,367 144,350 63,194 38,513 4,426 -18,194 113,044 7.28%
  YoY % 19.41% 128.42% 64.08% 770.15% 124.33% -116.09% -
  Horiz. % 152.48% 127.69% 55.90% 34.07% 3.92% -16.09% 100.00%
Tax Rate 8.77 % 7.29 % 23.06 % 13.08 % -153.93 % - % -39.88 % -
  YoY % 20.30% -68.39% 76.30% 108.50% 0.00% 0.00% -
  Horiz. % -21.99% -18.28% -57.82% -32.80% 385.98% 0.00% 100.00%
Total Cost 1,245,201 1,313,057 1,240,758 1,212,791 1,205,950 1,289,247 1,325,435 -1.03%
  YoY % -5.17% 5.83% 2.31% 0.57% -6.46% -2.73% -
  Horiz. % 93.95% 99.07% 93.61% 91.50% 90.99% 97.27% 100.00%
Net Worth 1,071,182 951,553 795,736 744,365 705,192 730,127 759,699 5.89%
  YoY % 12.57% 19.58% 6.90% 5.55% -3.42% -3.89% -
  Horiz. % 141.00% 125.25% 104.74% 97.98% 92.83% 96.11% 100.00%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 43,683 39,884 32,186 19,121 20,725 29,043 48,726 -1.80%
  YoY % 9.52% 23.92% 68.33% -7.74% -28.64% -40.40% -
  Horiz. % 89.65% 81.85% 66.05% 39.24% 42.54% 59.60% 100.00%
Div Payout % 25.34 % 27.63 % 50.93 % 49.65 % 468.28 % - % 43.10 % -8.46%
  YoY % -8.29% -45.75% 2.58% -89.40% 0.00% 0.00% -
  Horiz. % 58.79% 64.11% 118.17% 115.20% 1,086.50% 0.00% 100.00%
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,071,182 951,553 795,736 744,365 705,192 730,127 759,699 5.89%
  YoY % 12.57% 19.58% 6.90% 5.55% -3.42% -3.89% -
  Horiz. % 141.00% 125.25% 104.74% 97.98% 92.83% 96.11% 100.00%
NOSH 189,926 189,930 189,913 188,925 192,150 193,667 193,800 -0.34%
  YoY % -0.00% 0.01% 0.52% -1.68% -0.78% -0.07% -
  Horiz. % 98.00% 98.00% 97.99% 97.48% 99.15% 99.93% 100.00%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 14.50 % 11.90 % 5.35 % 3.71 % 0.38 % -1.35 % 9.55 % 7.20%
  YoY % 21.85% 122.43% 44.20% 876.32% 128.15% -114.14% -
  Horiz. % 151.83% 124.61% 56.02% 38.85% 3.98% -14.14% 100.00%
ROE 16.09 % 15.17 % 7.94 % 5.17 % 0.63 % -2.49 % 14.88 % 1.31%
  YoY % 6.06% 91.06% 53.58% 720.63% 125.30% -116.73% -
  Horiz. % 108.13% 101.95% 53.36% 34.74% 4.23% -16.73% 100.00%
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 766.80 784.71 690.23 666.71 630.03 656.81 756.12 0.23%
  YoY % -2.28% 13.69% 3.53% 5.82% -4.08% -13.13% -
  Horiz. % 101.41% 103.78% 91.29% 88.18% 83.32% 86.87% 100.00%
EPS 90.75 76.00 33.28 20.39 2.30 -9.39 58.33 7.64%
  YoY % 19.41% 128.37% 63.22% 786.52% 124.49% -116.10% -
  Horiz. % 155.58% 130.29% 57.05% 34.96% 3.94% -16.10% 100.00%
DPS 23.00 21.00 17.00 10.12 10.79 15.00 25.00 -1.38%
  YoY % 9.52% 23.53% 67.98% -6.21% -28.07% -40.00% -
  Horiz. % 92.00% 84.00% 68.00% 40.48% 43.16% 60.00% 100.00%
NAPS 5.6400 5.0100 4.1900 3.9400 3.6700 3.7700 3.9200 6.24%
  YoY % 12.57% 19.57% 6.35% 7.36% -2.65% -3.83% -
  Horiz. % 143.88% 127.81% 106.89% 100.51% 93.62% 96.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 693.89 710.11 624.55 600.13 576.80 606.07 698.18 -0.10%
  YoY % -2.28% 13.70% 4.07% 4.04% -4.83% -13.19% -
  Horiz. % 99.39% 101.71% 89.45% 85.96% 82.61% 86.81% 100.00%
EPS 82.12 68.78 30.11 18.35 2.11 -8.67 53.86 7.28%
  YoY % 19.40% 128.43% 64.09% 769.67% 124.34% -116.10% -
  Horiz. % 152.47% 127.70% 55.90% 34.07% 3.92% -16.10% 100.00%
DPS 20.81 19.00 15.34 9.11 9.87 13.84 23.22 -1.81%
  YoY % 9.53% 23.86% 68.39% -7.70% -28.68% -40.40% -
  Horiz. % 89.62% 81.83% 66.06% 39.23% 42.51% 59.60% 100.00%
NAPS 5.1037 4.5337 3.7913 3.5466 3.3599 3.4787 3.6196 5.89%
  YoY % 12.57% 19.58% 6.90% 5.56% -3.42% -3.89% -
  Horiz. % 141.00% 125.25% 104.74% 97.98% 92.83% 96.11% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 7.4100 9.3100 4.5300 3.1800 2.4600 2.7700 5.6900 -
P/RPS 0.97 1.19 0.66 0.48 0.39 0.42 0.75 4.38%
  YoY % -18.49% 80.30% 37.50% 23.08% -7.14% -44.00% -
  Horiz. % 129.33% 158.67% 88.00% 64.00% 52.00% 56.00% 100.00%
P/EPS 8.16 12.25 13.61 15.60 106.80 -29.49 9.75 -2.92%
  YoY % -33.39% -9.99% -12.76% -85.39% 462.16% -402.46% -
  Horiz. % 83.69% 125.64% 139.59% 160.00% 1,095.38% -302.46% 100.00%
EY 12.25 8.16 7.35 6.41 0.94 -3.39 10.25 3.01%
  YoY % 50.12% 11.02% 14.66% 581.91% 127.73% -133.07% -
  Horiz. % 119.51% 79.61% 71.71% 62.54% 9.17% -33.07% 100.00%
DY 3.10 2.26 3.75 3.18 4.38 5.42 4.39 -5.63%
  YoY % 37.17% -39.73% 17.92% -27.40% -19.19% 23.46% -
  Horiz. % 70.62% 51.48% 85.42% 72.44% 99.77% 123.46% 100.00%
P/NAPS 1.31 1.86 1.08 0.81 0.67 0.73 1.45 -1.68%
  YoY % -29.57% 72.22% 33.33% 20.90% -8.22% -49.66% -
  Horiz. % 90.34% 128.28% 74.48% 55.86% 46.21% 50.34% 100.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 25/01/17 28/01/16 22/01/15 27/01/14 29/01/13 30/01/12 25/01/11 -
Price 7.9500 8.6600 5.5000 3.9100 2.5600 3.6800 5.5100 -
P/RPS 1.04 1.10 0.80 0.59 0.41 0.56 0.73 6.07%
  YoY % -5.45% 37.50% 35.59% 43.90% -26.79% -23.29% -
  Horiz. % 142.47% 150.68% 109.59% 80.82% 56.16% 76.71% 100.00%
P/EPS 8.76 11.39 16.53 19.18 111.14 -39.17 9.45 -1.25%
  YoY % -23.09% -31.09% -13.82% -82.74% 383.74% -514.50% -
  Horiz. % 92.70% 120.53% 174.92% 202.96% 1,176.08% -414.50% 100.00%
EY 11.42 8.78 6.05 5.21 0.90 -2.55 10.59 1.26%
  YoY % 30.07% 45.12% 16.12% 478.89% 135.29% -124.08% -
  Horiz. % 107.84% 82.91% 57.13% 49.20% 8.50% -24.08% 100.00%
DY 2.89 2.42 3.09 2.59 4.21 4.08 4.54 -7.25%
  YoY % 19.42% -21.68% 19.31% -38.48% 3.19% -10.13% -
  Horiz. % 63.66% 53.30% 68.06% 57.05% 92.73% 89.87% 100.00%
P/NAPS 1.41 1.73 1.31 0.99 0.70 0.98 1.41 -
  YoY % -18.50% 32.06% 32.32% 41.43% -28.57% -30.50% -
  Horiz. % 100.00% 122.70% 92.91% 70.21% 49.65% 69.50% 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.
 


 

405  370  472  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EKOVEST 0.905+0.095 
 IWCITY 1.02+0.115 
 PERDANA-PR 0.005-0.01 
 AT 0.045-0.005 
 VELESTO 0.38+0.015 
 SAPNRG 0.265+0.005 
 HSI-H8F 0.06-0.065 
 ARMADA 0.47+0.005 
 MYEG 1.17+0.07 
 NETX 0.02-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers