Highlights

[MPI] YoY TTM Result on 2014-03-31 [#3]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 29-Apr-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2014
Quarter 31-Mar-2014  [#3]
Profit Trend QoQ -     22.52%    YoY -     245.20%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 1,500,236 1,491,267 1,339,154 1,296,213 1,221,163 1,212,983 1,446,491 0.61%
  YoY % 0.60% 11.36% 3.31% 6.15% 0.67% -16.14% -
  Horiz. % 103.72% 103.10% 92.58% 89.61% 84.42% 83.86% 100.00%
PBT 246,219 195,064 117,624 67,072 13,357 -28,365 70,641 23.11%
  YoY % 26.22% 65.84% 75.37% 402.15% 147.09% -140.15% -
  Horiz. % 348.55% 276.13% 166.51% 94.95% 18.91% -40.15% 100.00%
Tax -26,506 -9,346 -23,881 -9,587 1,285 -4,096 42,428 -
  YoY % -183.61% 60.86% -149.10% -846.07% 131.37% -109.65% -
  Horiz. % -62.47% -22.03% -56.29% -22.60% 3.03% -9.65% 100.00%
NP 219,713 185,718 93,743 57,485 14,642 -32,461 113,069 11.70%
  YoY % 18.30% 98.11% 63.07% 292.60% 145.11% -128.71% -
  Horiz. % 194.32% 164.25% 82.91% 50.84% 12.95% -28.71% 100.00%
NP to SH 176,591 153,162 82,881 47,186 13,669 -30,673 90,960 11.68%
  YoY % 15.30% 84.80% 75.65% 245.20% 144.56% -133.72% -
  Horiz. % 194.14% 168.38% 91.12% 51.88% 15.03% -33.72% 100.00%
Tax Rate 10.77 % 4.79 % 20.30 % 14.29 % -9.62 % - % -60.06 % -
  YoY % 124.84% -76.40% 42.06% 248.54% 0.00% 0.00% -
  Horiz. % -17.93% -7.98% -33.80% -23.79% 16.02% 0.00% 100.00%
Total Cost 1,280,523 1,305,549 1,245,411 1,238,728 1,206,521 1,245,444 1,333,422 -0.67%
  YoY % -1.92% 4.83% 0.54% 2.67% -3.13% -6.60% -
  Horiz. % 96.03% 97.91% 93.40% 92.90% 90.48% 93.40% 100.00%
Net Worth 1,118,664 974,250 837,511 746,585 715,202 715,455 762,790 6.58%
  YoY % 14.82% 16.33% 12.18% 4.39% -0.04% -6.21% -
  Horiz. % 146.65% 127.72% 109.80% 97.88% 93.76% 93.79% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 51,282 43,683 37,973 28,357 20,696 19,377 38,844 4.73%
  YoY % 17.40% 15.04% 33.91% 37.02% 6.81% -50.11% -
  Horiz. % 132.02% 112.46% 97.76% 73.00% 53.28% 49.89% 100.00%
Div Payout % 29.04 % 28.52 % 45.82 % 60.10 % 151.41 % - % 42.70 % -6.22%
  YoY % 1.82% -37.76% -23.76% -60.31% 0.00% 0.00% -
  Horiz. % 68.01% 66.79% 107.31% 140.75% 354.59% 0.00% 100.00%
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,118,664 974,250 837,511 746,585 715,202 715,455 762,790 6.58%
  YoY % 14.82% 16.33% 12.18% 4.39% -0.04% -6.21% -
  Horiz. % 146.65% 127.72% 109.80% 97.88% 93.76% 93.79% 100.00%
NOSH 189,926 189,912 189,911 189,009 193,297 193,890 193,601 -0.32%
  YoY % 0.01% 0.00% 0.48% -2.22% -0.31% 0.15% -
  Horiz. % 98.10% 98.09% 98.09% 97.63% 99.84% 100.15% 100.00%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 14.65 % 12.45 % 7.00 % 4.43 % 1.20 % -2.68 % 7.82 % 11.02%
  YoY % 17.67% 77.86% 58.01% 269.17% 144.78% -134.27% -
  Horiz. % 187.34% 159.21% 89.51% 56.65% 15.35% -34.27% 100.00%
ROE 15.79 % 15.72 % 9.90 % 6.32 % 1.91 % -4.29 % 11.92 % 4.79%
  YoY % 0.45% 58.79% 56.65% 230.89% 144.52% -135.99% -
  Horiz. % 132.47% 131.88% 83.05% 53.02% 16.02% -35.99% 100.00%
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 789.91 785.24 705.14 685.79 631.75 625.60 747.15 0.93%
  YoY % 0.59% 11.36% 2.82% 8.55% 0.98% -16.27% -
  Horiz. % 105.72% 105.10% 94.38% 91.79% 84.55% 83.73% 100.00%
EPS 92.98 80.65 43.64 24.96 7.07 -15.82 46.98 12.04%
  YoY % 15.29% 84.81% 74.84% 253.04% 144.69% -133.67% -
  Horiz. % 197.91% 171.67% 92.89% 53.13% 15.05% -33.67% 100.00%
DPS 27.00 23.00 20.00 15.00 10.71 10.00 20.00 5.12%
  YoY % 17.39% 15.00% 33.33% 40.06% 7.10% -50.00% -
  Horiz. % 135.00% 115.00% 100.00% 75.00% 53.55% 50.00% 100.00%
NAPS 5.8900 5.1300 4.4100 3.9500 3.7000 3.6900 3.9400 6.92%
  YoY % 14.81% 16.33% 11.65% 6.76% 0.27% -6.35% -
  Horiz. % 149.49% 130.20% 111.93% 100.25% 93.91% 93.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 714.79 710.52 638.04 617.59 581.83 577.93 689.19 0.61%
  YoY % 0.60% 11.36% 3.31% 6.15% 0.67% -16.14% -
  Horiz. % 103.71% 103.09% 92.58% 89.61% 84.42% 83.86% 100.00%
EPS 84.14 72.97 39.49 22.48 6.51 -14.61 43.34 11.68%
  YoY % 15.31% 84.78% 75.67% 245.31% 144.56% -133.71% -
  Horiz. % 194.14% 168.37% 91.12% 51.87% 15.02% -33.71% 100.00%
DPS 24.43 20.81 18.09 13.51 9.86 9.23 18.51 4.73%
  YoY % 17.40% 15.04% 33.90% 37.02% 6.83% -50.14% -
  Horiz. % 131.98% 112.43% 97.73% 72.99% 53.27% 49.86% 100.00%
NAPS 5.3299 4.6419 3.9904 3.5571 3.4076 3.4088 3.6343 6.58%
  YoY % 14.82% 16.33% 12.18% 4.39% -0.04% -6.20% -
  Horiz. % 146.66% 127.72% 109.80% 97.88% 93.76% 93.80% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 11.5000 7.4500 7.0000 4.2000 2.5200 3.1000 5.4100 -
P/RPS 1.46 0.95 0.99 0.61 0.40 0.50 0.72 12.49%
  YoY % 53.68% -4.04% 62.30% 52.50% -20.00% -30.56% -
  Horiz. % 202.78% 131.94% 137.50% 84.72% 55.56% 69.44% 100.00%
P/EPS 12.37 9.24 16.04 16.82 35.64 -19.60 11.51 1.21%
  YoY % 33.87% -42.39% -4.64% -52.81% 281.84% -270.29% -
  Horiz. % 107.47% 80.28% 139.36% 146.13% 309.64% -170.29% 100.00%
EY 8.09 10.83 6.23 5.94 2.81 -5.10 8.68 -1.17%
  YoY % -25.30% 73.84% 4.88% 111.39% 155.10% -158.76% -
  Horiz. % 93.20% 124.77% 71.77% 68.43% 32.37% -58.76% 100.00%
DY 2.35 3.09 2.86 3.57 4.25 3.23 3.70 -7.28%
  YoY % -23.95% 8.04% -19.89% -16.00% 31.58% -12.70% -
  Horiz. % 63.51% 83.51% 77.30% 96.49% 114.86% 87.30% 100.00%
P/NAPS 1.95 1.45 1.59 1.06 0.68 0.84 1.37 6.05%
  YoY % 34.48% -8.81% 50.00% 55.88% -19.05% -38.69% -
  Horiz. % 142.34% 105.84% 116.06% 77.37% 49.64% 61.31% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 18/04/17 27/04/16 29/04/15 29/04/14 03/05/13 26/04/12 26/04/11 -
Price 11.8400 7.3200 6.5500 4.2400 2.4900 2.9700 5.4000 -
P/RPS 1.50 0.93 0.93 0.62 0.39 0.47 0.72 13.00%
  YoY % 61.29% 0.00% 50.00% 58.97% -17.02% -34.72% -
  Horiz. % 208.33% 129.17% 129.17% 86.11% 54.17% 65.28% 100.00%
P/EPS 12.73 9.08 15.01 16.98 35.21 -18.77 11.49 1.72%
  YoY % 40.20% -39.51% -11.60% -51.78% 287.59% -263.36% -
  Horiz. % 110.79% 79.03% 130.64% 147.78% 306.44% -163.36% 100.00%
EY 7.85 11.02 6.66 5.89 2.84 -5.33 8.70 -1.70%
  YoY % -28.77% 65.47% 13.07% 107.39% 153.28% -161.26% -
  Horiz. % 90.23% 126.67% 76.55% 67.70% 32.64% -61.26% 100.00%
DY 2.28 3.14 3.05 3.54 4.30 3.37 3.70 -7.75%
  YoY % -27.39% 2.95% -13.84% -17.67% 27.60% -8.92% -
  Horiz. % 61.62% 84.86% 82.43% 95.68% 116.22% 91.08% 100.00%
P/NAPS 2.01 1.43 1.49 1.07 0.67 0.80 1.37 6.59%
  YoY % 40.56% -4.03% 39.25% 59.70% -16.25% -41.61% -
  Horiz. % 146.72% 104.38% 108.76% 78.10% 48.91% 58.39% 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
 
 

515  344  641  962 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 VSOLAR 0.05+0.005 
 KGROUP-WC 0.020.00 
 KGROUP 0.0550.00 
 ARMADA 0.285+0.015 
 KNM 0.205+0.01 
 HIBISCS 0.625+0.035 
 HIBISCS-WC 0.085+0.03 
 NETX 0.145+0.005 

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!
PARTNERS & BROKERS