[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	668.51	657.90	648.34	649.07	649.44	663.72	615.44	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	44.14	39.97	22.66	24.37	26.02	35.80	5.49	299.81%
YoY %	10.43%	76.39%	-7.02%	-6.34%	-27.32%	552.09%	-	-
Horiz. %	804.01%	728.05%	412.75%	443.90%	473.95%	652.09%	100.00%	-
DPS	13.34	26.67	14.24	18.99	9.49	18.98	10.05	20.71%
YoY %	-49.98%	87.29%	-25.01%	100.11%	-50.00%	88.86%	-	-
Horiz. %	132.74%	265.37%	141.69%	188.96%	94.43%	188.86%	100.00%	-
NAPS	3.9924	3.8386	3.6733	3.7497	3.7386	3.7114	3.6536	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
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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos