[MPI] QoQ Annualized Quarter Result on 31-Mar-2014 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

29-Apr-2014

Admission Sponsor

Sponsor

Financial Year

30-Jun-2014

Quarter

31-Mar-2014 [#3]

Profit Trend

QoQ- -6.35%

YoY- 20946.88%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Annualized Quarter Result
Revenue	1,332,028	1,310,880	1,291,840	1,293,293	1,294,036	1,322,488	1,226,284	5.65%
YoY %	1.61%	1.47%	-0.11%	-0.06%	-2.15%	7.85%	-	-
Horiz. %	108.62%	106.90%	105.35%	105.46%	105.52%	107.85%	100.00%	-
PBT	124,066	107,032	64,817	70,652	71,536	95,192	21,053	225.20%
YoY %	15.91%	65.13%	-8.26%	-1.24%	-24.85%	352.15%	-	-
Horiz. %	589.30%	508.39%	307.88%	335.59%	339.79%	452.15%	100.00%	-
Tax	-28,698	-20,636	-11,172	-12,038	-9,034	-10,176	-6,732	162.21%
YoY %	-39.07%	-84.71%	7.19%	-33.25%	11.22%	-51.16%	-	-
Horiz. %	426.29%	306.54%	165.95%	178.82%	134.19%	151.16%	100.00%	-
NP	95,368	86,396	53,645	58,613	62,502	85,016	14,321	252.73%
YoY %	10.38%	61.05%	-8.48%	-6.22%	-26.48%	493.65%	-	-
Horiz. %	665.93%	603.28%	374.59%	409.28%	436.44%	593.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	87,942	79,636	45,144	48,548	51,842	71,340	10,948	299.56%
YoY %	10.43%	76.40%	-7.01%	-6.35%	-27.33%	551.63%	-	-
Horiz. %	803.27%	727.40%	412.35%	443.44%	473.53%	651.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.13%	19.28%	17.24%	17.04%	12.63%	10.69%	31.98%	-
YoY %	19.97%	11.83%	1.17%	34.92%	18.15%	-66.57%	-	-
Horiz. %	72.33%	60.29%	53.91%	53.28%	39.49%	33.43%	100.00%	-
Total Cost	1,236,660	1,224,484	1,238,195	1,234,680	1,231,534	1,237,472	1,211,963	1.35%
YoY %	0.99%	-1.11%	0.28%	0.26%	-0.48%	2.10%	-	-
Horiz. %	102.04%	101.03%	102.16%	101.87%	101.61%	102.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	795,502	764,854	731,911	747,134	744,921	739,499	727,985	6.07%
YoY %	4.01%	4.50%	-2.04%	0.30%	0.73%	1.58%	-	-
Horiz. %	109.27%	105.06%	100.54%	102.63%	102.33%	101.58%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	26,580	53,141	28,368	37,829	18,906	37,826	20,029	20.69%
YoY %	-49.98%	87.33%	-25.01%	100.09%	-50.02%	88.86%	-	-
Horiz. %	132.71%	265.32%	141.63%	188.87%	94.39%	188.86%	100.00%	-
Div Payout %	30.22%	66.73%	62.84%	77.92%	36.47%	53.02%	182.95%	-
YoY %	-54.71%	6.19%	-19.35%	113.66%	-31.21%	-71.02%	-	-
Horiz. %	16.52%	36.47%	34.35%	42.59%	19.93%	28.98%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	795,502	764,854	731,911	747,134	744,921	739,499	727,985	6.07%
YoY %	4.01%	4.50%	-2.04%	0.30%	0.73%	1.58%	-	-
Horiz. %	109.27%	105.06%	100.54%	102.63%	102.33%	101.58%	100.00%	-
NOSH	189,857	189,790	189,124	189,148	189,066	189,130	192,588	-0.94%
YoY %	0.04%	0.35%	-0.01%	0.04%	-0.03%	-1.80%	-	-
Horiz. %	98.58%	98.55%	98.20%	98.21%	98.17%	98.20%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	7.16%	6.59%	4.15%	4.53%	4.83%	6.43%	1.17%	-
YoY %	8.65%	58.80%	-8.39%	-6.21%	-24.88%	449.57%	-	-
Horiz. %	611.97%	563.25%	354.70%	387.18%	412.82%	549.57%	100.00%	-
ROE	11.05%	10.41%	6.17%	6.50%	6.96%	9.65%	1.50%	-
YoY %	6.15%	68.72%	-5.08%	-6.61%	-27.88%	543.33%	-	-
Horiz. %	736.67%	694.00%	411.33%	433.33%	464.00%	643.33%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	701.59	690.70	683.06	683.75	684.43	699.25	636.74	6.66%
YoY %	1.58%	1.12%	-0.10%	-0.10%	-2.12%	9.82%	-	-
Horiz. %	110.18%	108.47%	107.27%	107.38%	107.49%	109.82%	100.00%	-
EPS	46.32	41.96	23.87	25.67	27.42	37.72	5.69	303.13%
YoY %	10.39%	75.79%	-7.01%	-6.38%	-27.31%	562.92%	-	-
Horiz. %	814.06%	737.43%	419.51%	451.14%	481.90%	662.92%	100.00%	-
DPS	14.00	28.00	15.00	20.00	10.00	20.00	10.40	21.85%
YoY %	-50.00%	86.67%	-25.00%	100.00%	-50.00%	92.31%	-	-
Horiz. %	134.62%	269.23%	144.23%	192.31%	96.15%	192.31%	100.00%	-
NAPS	4.19	4.03	3.87	3.95	3.94	3.91	3.78	7.08%
YoY %	3.97%	4.13%	-2.03%	0.25%	0.77%	3.44%	-	-
Horiz. %	110.85%	106.61%	102.38%	104.50%	104.23%	103.44%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 189,009
RPS	634.65	624.57	615.50	616.19	616.55	630.10	584.27	5.65%
YoY %	1.61%	1.47%	-0.11%	-0.06%	-2.15%	7.84%	-	-
Horiz. %	108.62%	106.90%	105.35%	105.46%	105.52%	107.84%	100.00%	-
EPS	41.90	37.94	21.51	23.13	24.70	33.99	5.22	299.37%
YoY %	10.44%	76.38%	-7.00%	-6.36%	-27.33%	551.15%	-	-
Horiz. %	802.68%	726.82%	412.07%	443.10%	473.18%	651.15%	100.00%	-
DPS	12.66	25.32	13.52	18.02	9.01	18.02	9.54	20.69%
YoY %	-50.00%	87.28%	-24.97%	100.00%	-50.00%	88.89%	-	-
Horiz. %	132.70%	265.41%	141.72%	188.89%	94.44%	188.89%	100.00%	-
NAPS	3.7902	3.6442	3.4872	3.5598	3.5492	3.5234	3.4685	6.07%
YoY %	4.01%	4.50%	-2.04%	0.30%	0.73%	1.58%	-	-
Horiz. %	109.27%	105.07%	100.54%	102.63%	102.33%	101.58%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	4.53	5.66	5.08	4.20	3.18	2.59	2.57	-
P/RPS	0.65	0.82	0.74	0.61	0.46	0.37	0.40	38.09%
YoY %	-20.73%	10.81%	21.31%	32.61%	24.32%	-7.50%	-	-
Horiz. %	162.50%	205.00%	185.00%	152.50%	115.00%	92.50%	100.00%	-
P/EPS	9.78	13.49	21.28	16.36	11.60	6.87	45.21	-63.86%
YoY %	-27.50%	-36.61%	30.07%	41.03%	68.85%	-84.80%	-	-
Horiz. %	21.63%	29.84%	47.07%	36.19%	25.66%	15.20%	100.00%	-
EY	10.23	7.41	4.70	6.11	8.62	14.56	2.21	176.97%
YoY %	38.06%	57.66%	-23.08%	-29.12%	-40.80%	558.82%	-	-
Horiz. %	462.90%	335.29%	212.67%	276.47%	390.05%	658.82%	100.00%	-
DY	3.09	4.95	2.95	4.76	3.14	7.72	4.05	-16.46%
YoY %	-37.58%	67.80%	-38.03%	51.59%	-59.33%	90.62%	-	-
Horiz. %	76.30%	122.22%	72.84%	117.53%	77.53%	190.62%	100.00%	-
P/NAPS	1.08	1.40	1.31	1.06	0.81	0.66	0.68	36.01%
YoY %	-22.86%	6.87%	23.58%	30.86%	22.73%	-2.94%	-	-
Horiz. %	158.82%	205.88%	192.65%	155.88%	119.12%	97.06%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	22/01/15	12/11/14	27/08/14	29/04/14	27/01/14	14/11/13	27/08/13	-
Price	5.50	5.15	6.24	4.24	3.91	2.88	2.44	-
P/RPS	0.78	0.75	0.91	0.62	0.57	0.41	0.38	61.30%
YoY %	4.00%	-17.58%	46.77%	8.77%	39.02%	7.89%	-	-
Horiz. %	205.26%	197.37%	239.47%	163.16%	150.00%	107.89%	100.00%	-
P/EPS	11.87	12.27	26.14	16.52	14.26	7.64	42.92	-57.45%
YoY %	-3.26%	-53.06%	58.23%	15.85%	86.65%	-82.20%	-	-
Horiz. %	27.66%	28.59%	60.90%	38.49%	33.22%	17.80%	100.00%	-
EY	8.42	8.15	3.83	6.05	7.01	13.10	2.33	134.93%
YoY %	3.31%	112.79%	-36.69%	-13.69%	-46.49%	462.23%	-	-
Horiz. %	361.37%	349.79%	164.38%	259.66%	300.86%	562.23%	100.00%	-
DY	2.55	5.44	2.40	4.72	2.56	6.94	4.26	-28.90%
YoY %	-53.12%	126.67%	-49.15%	84.37%	-63.11%	62.91%	-	-
Horiz. %	59.86%	127.70%	56.34%	110.80%	60.09%	162.91%	100.00%	-
P/NAPS	1.31	1.28	1.61	1.07	0.99	0.74	0.65	59.34%
YoY %	2.34%	-20.50%	50.47%	8.08%	33.78%	13.85%	-	-
Horiz. %	201.54%	196.92%	247.69%	164.62%	152.31%	113.85%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-03 16:50:00

EMA 5

5 Mins

BUY

2024-07-03 16:35:00

EMA 5

5 Mins

SELL

2024-07-03 16:10:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-07-03 16:10:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-07-03 16:10:00

TURTLE SYSTEM 20

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

SALCON

SALCON BHD

945

MPI

MALAYSIAN PACIFIC INDUSTRIES

913

PTRANS

PERAK TRANSIT BERHAD

910

HLIND

HONG LEONG INDUSTRIES BHD

862

YTLPOWR

YTL POWER INTERNATIONAL BHD

812

JCY

JCY INTERNATIONAL BERHAD

808

GENTING

GENTING BHD

681

PBBANK

PUBLIC BANK BHD

554

NOTION

NOTION VTEC BHD

547

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.06

-0.015

128,778,500

AIMFLEX

0.20

+0.025

127,959,400

WCT

0.985

+0.095

111,659,900

HSI-CXN

0.20

+0.02

105,628,100

JAG-WC

0.045

+0.04

95,112,700

UUE

0.705

+0.01

79,689,800

AHB-WC

0.075

+0.005

79,096,000

More active Stocks

MPI

39.68

+0.78

73,500

GOHUB

0.95

+0.60

143,104,400

GAMUDA

7.24

+0.54

21,132,300

MISC

8.90

+0.34

6,948,900

YTLPOWR

5.30

+0.25

20,505,500

BURSA

9.10

+0.22

3,270,600

PETGAS

17.94

+0.22

193,600

DLADY

36.08

+0.22

34,700

RGTBHD-WC

0.19

+0.185

4,566,500

TENAGA

14.18

+0.18

10,099,500

More gainer Stocks

NESTLE

122.10

-0.30

66,100

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.14

-0.20

4,231,500

ORIENT

6.97

-0.18

1,220,900

F&N

31.74

-0.16

420,500

ALLIANZ

22.24

-0.14

9,600

VITROX

4.12

-0.13

4,095,500

ATECH

3.66

-0.12

640,800

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

540,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More