[MPI] QoQ Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

08-Nov-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2012

Quarter

30-Sep-2011 [#1]

Profit Trend

QoQ- -116.38%

YoY- -137.25%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Cumulative Result
Revenue	1,191,722	870,600	594,839	315,613	1,415,247	1,072,864	738,048	37.67%
YoY %	36.89%	46.36%	88.47%	-77.70%	31.91%	45.37%	-	-
Horiz. %	161.47%	117.96%	80.60%	42.76%	191.76%	145.37%	100.00%	-
PBT	-27,501	-33,888	-26,340	-9,935	83,658	78,135	69,634	-
YoY %	18.85%	-28.66%	-165.12%	-111.88%	7.07%	12.21%	-	-
Horiz. %	-39.49%	-48.67%	-37.83%	-14.27%	120.14%	112.21%	100.00%	-
Tax	4,320	-3,139	-2,713	-1,593	-8,660	-7,703	-6,480	-
YoY %	237.62%	-15.70%	-70.31%	81.61%	-12.42%	-18.87%	-	-
Horiz. %	-66.67%	48.44%	41.87%	24.58%	133.64%	118.87%	100.00%	-
NP	-23,181	-37,027	-29,053	-11,528	74,998	70,432	63,154	-
YoY %	37.39%	-27.45%	-152.02%	-115.37%	6.48%	11.52%	-	-
Horiz. %	-36.71%	-58.63%	-46.00%	-18.25%	118.75%	111.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-19,765	-33,261	-25,835	-9,625	58,768	56,180	51,127	-
YoY %	40.58%	-28.74%	-168.42%	-116.38%	4.61%	9.88%	-	-
Horiz. %	-38.66%	-65.06%	-50.53%	-18.83%	114.95%	109.88%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	-	-	-	10.35%	9.86%	9.31%	-
YoY %	-	-	-	-	4.97%	5.91%	-	-
Horiz. %	-	-	-	-	111.17%	105.91%	100.00%	-
Total Cost	1,214,903	907,627	623,892	327,141	1,340,249	1,002,432	674,894	48.03%
YoY %	33.85%	45.48%	90.71%	-75.59%	33.70%	48.53%	-	-
Horiz. %	180.01%	134.48%	92.44%	48.47%	198.59%	148.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	724,716	714,811	730,667	753,345	748,908	764,855	761,755	-3.27%
YoY %	1.39%	-2.17%	-3.01%	0.59%	-2.08%	0.41%	-	-
Horiz. %	95.14%	93.84%	95.92%	98.90%	98.31%	100.41%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Dividend
Div	19,377	19,371	9,690	9,683	38,803	38,825	19,432	-0.18%
YoY %	0.03%	99.91%	0.07%	-75.05%	-0.06%	99.80%	-	-
Horiz. %	99.72%	99.69%	49.87%	49.83%	199.69%	199.80%	100.00%	-
Div Payout %	0.00%	0.00%	0.00%	0.00%	66.03%	69.11%	38.01%	-
YoY %	0.00%	0.00%	0.00%	0.00%	-4.46%	81.82%	-	-
Horiz. %	0.00%	0.00%	0.00%	0.00%	173.72%	181.82%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Equity
Net Worth	724,716	714,811	730,667	753,345	748,908	764,855	761,755	-3.27%
YoY %	1.39%	-2.17%	-3.01%	0.59%	-2.08%	0.41%	-	-
Horiz. %	95.14%	93.84%	95.92%	98.90%	98.31%	100.41%	100.00%	-
NOSH	193,774	193,715	193,810	193,661	194,017	194,125	194,325	-0.18%
YoY %	0.03%	-0.05%	0.08%	-0.18%	-0.06%	-0.10%	-	-
Horiz. %	99.72%	99.69%	99.73%	99.66%	99.84%	99.90%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Ratio Analysis
NP Margin	-1.95%	-4.25%	-4.88%	-3.65%	5.30%	6.56%	8.56%	-
YoY %	54.12%	12.91%	-33.70%	-168.87%	-19.21%	-23.36%	-	-
Horiz. %	-22.78%	-49.65%	-57.01%	-42.64%	61.92%	76.64%	100.00%	-
ROE	-2.73%	-4.65%	-3.54%	-1.28%	7.85%	7.35%	6.71%	-
YoY %	41.29%	-31.36%	-176.56%	-116.31%	6.80%	9.54%	-	-
Horiz. %	-40.69%	-69.30%	-52.76%	-19.08%	116.99%	109.54%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Per Share
RPS	615.00	449.42	306.92	162.97	729.44	552.66	379.80	37.93%
YoY %	36.84%	46.43%	88.33%	-77.66%	31.99%	45.51%	-	-
Horiz. %	161.93%	118.33%	80.81%	42.91%	192.06%	145.51%	100.00%	-
EPS	-10.20	-17.17	-13.33	-4.97	30.29	28.94	26.31	-
YoY %	40.59%	-28.81%	-168.21%	-116.41%	4.66%	10.00%	-	-
Horiz. %	-38.77%	-65.26%	-50.67%	-18.89%	115.13%	110.00%	100.00%	-
DPS	10.00	10.00	5.00	5.00	20.00	20.00	10.00	0.00%
YoY %	0.00%	100.00%	0.00%	-75.00%	0.00%	100.00%	-	-
Horiz. %	100.00%	100.00%	50.00%	50.00%	200.00%	200.00%	100.00%	-
NAPS	3.74	3.69	3.77	3.89	3.86	3.94	3.92	-3.08%
YoY %	1.36%	-2.12%	-3.08%	0.78%	-2.03%	0.51%	-	-
Horiz. %	95.41%	94.13%	96.17%	99.23%	98.47%	100.51%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 193,661
RPS	598.10	436.93	298.54	158.40	710.28	538.44	370.41	37.67%
YoY %	36.89%	46.36%	88.47%	-77.70%	31.91%	45.36%	-	-
Horiz. %	161.47%	117.96%	80.60%	42.76%	191.76%	145.36%	100.00%	-
EPS	-9.92	-16.69	-12.97	-4.83	29.49	28.20	25.66	-
YoY %	40.56%	-28.68%	-168.53%	-116.38%	4.57%	9.90%	-	-
Horiz. %	-38.66%	-65.04%	-50.55%	-18.82%	114.93%	109.90%	100.00%	-
DPS	9.73	9.72	4.86	4.86	19.47	19.49	9.75	-0.13%
YoY %	0.10%	100.00%	0.00%	-75.04%	-0.10%	99.90%	-	-
Horiz. %	99.79%	99.69%	49.85%	49.85%	199.69%	199.90%	100.00%	-
NAPS	3.6372	3.5875	3.667	3.7809	3.7586	3.8386	3.8231	-3.27%
YoY %	1.39%	-2.17%	-3.01%	0.59%	-2.08%	0.41%	-	-
Horiz. %	95.14%	93.84%	95.92%	98.90%	98.31%	100.41%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	30/12/10	-
Price	2.99	3.10	2.77	3.01	4.50	5.41	5.69	-
P/RPS	0.49	0.69	0.90	1.85	0.62	0.98	1.50	-52.60%
YoY %	-28.99%	-23.33%	-51.35%	198.39%	-36.73%	-34.67%	-	-
Horiz. %	32.67%	46.00%	60.00%	123.33%	41.33%	65.33%	100.00%	-
P/EPS	-29.31	-18.05	-20.78	-60.56	14.86	18.69	21.63	-
YoY %	-62.38%	13.14%	65.69%	-507.54%	-20.49%	-13.59%	-	-
Horiz. %	-135.51%	-83.45%	-96.07%	-279.98%	68.70%	86.41%	100.00%	-
EY	-3.41	-5.54	-4.81	-1.65	6.73	5.35	4.62	-
YoY %	38.45%	-15.18%	-191.52%	-124.52%	25.79%	15.80%	-	-
Horiz. %	-73.81%	-119.91%	-104.11%	-35.71%	145.67%	115.80%	100.00%	-
DY	3.34	3.23	1.81	1.66	4.44	3.70	1.76	53.34%
YoY %	3.41%	78.45%	9.04%	-62.61%	20.00%	110.23%	-	-
Horiz. %	189.77%	183.52%	102.84%	94.32%	252.27%	210.23%	100.00%	-
P/NAPS	0.80	0.84	0.73	0.77	1.17	1.37	1.45	-32.75%
YoY %	-4.76%	15.07%	-5.19%	-34.19%	-14.60%	-5.52%	-	-
Horiz. %	55.17%	57.93%	50.34%	53.10%	80.69%	94.48%	100.00%	-

	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	28/08/12	26/04/12	30/01/12	08/11/11	16/08/11	26/04/11	25/01/11	-
Price	2.64	2.97	3.68	3.21	3.77	5.40	5.51	-
P/RPS	0.43	0.66	1.20	1.97	0.52	0.98	1.45	-55.56%
YoY %	-34.85%	-45.00%	-39.09%	278.85%	-46.94%	-32.41%	-	-
Horiz. %	29.66%	45.52%	82.76%	135.86%	35.86%	67.59%	100.00%	-
P/EPS	-25.88	-17.30	-27.61	-64.59	12.45	18.66	20.94	-
YoY %	-49.60%	37.34%	57.25%	-618.80%	-33.28%	-10.89%	-	-
Horiz. %	-123.59%	-82.62%	-131.85%	-308.45%	59.46%	89.11%	100.00%	-
EY	-3.86	-5.78	-3.62	-1.55	8.03	5.36	4.77	-
YoY %	33.22%	-59.67%	-133.55%	-119.30%	49.81%	12.37%	-	-
Horiz. %	-80.92%	-121.17%	-75.89%	-32.49%	168.34%	112.37%	100.00%	-
DY	3.79	3.37	1.36	1.56	5.31	3.70	1.81	63.74%
YoY %	12.46%	147.79%	-12.82%	-70.62%	43.51%	104.42%	-	-
Horiz. %	209.39%	186.19%	75.14%	86.19%	293.37%	204.42%	100.00%	-
P/NAPS	0.71	0.80	0.98	0.83	0.98	1.37	1.41	-36.73%
YoY %	-11.25%	-18.37%	18.07%	-15.31%	-28.47%	-2.84%	-	-
Horiz. %	50.35%	56.74%	69.50%	58.87%	69.50%	97.16%	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