[MPI] QoQ Cumulative Quarter Result on 31-Dec-2011 [#2]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

30-Jan-2012

Admission Sponsor

Sponsor

Financial Year

30-Jun-2012

Quarter

31-Dec-2011 [#2]

Profit Trend

QoQ- -168.42%

YoY- -150.53%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Cumulative Result
Revenue	318,349	1,191,722	870,600	594,839	315,613	1,415,247	1,072,864	-55.41%
YoY %	-73.29%	36.89%	46.36%	88.47%	-77.70%	31.91%	-	-
Horiz. %	29.67%	111.08%	81.15%	55.44%	29.42%	131.91%	100.00%	-
PBT	2,692	-27,501	-33,888	-26,340	-9,935	83,658	78,135	-89.34%
YoY %	109.79%	18.85%	-28.66%	-165.12%	-111.88%	7.07%	-	-
Horiz. %	3.45%	-35.20%	-43.37%	-33.71%	-12.72%	107.07%	100.00%	-
Tax	-1,644	4,320	-3,139	-2,713	-1,593	-8,660	-7,703	-64.18%
YoY %	-138.06%	237.62%	-15.70%	-70.31%	81.61%	-12.42%	-	-
Horiz. %	21.34%	-56.08%	40.75%	35.22%	20.68%	112.42%	100.00%	-
NP	1,048	-23,181	-37,027	-29,053	-11,528	74,998	70,432	-93.90%
YoY %	104.52%	37.39%	-27.45%	-152.02%	-115.37%	6.48%	-	-
Horiz. %	1.49%	-32.91%	-52.57%	-41.25%	-16.37%	106.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	143	-19,765	-33,261	-25,835	-9,625	58,768	56,180	-98.11%
YoY %	100.72%	40.58%	-28.74%	-168.42%	-116.38%	4.61%	-	-
Horiz. %	0.25%	-35.18%	-59.20%	-45.99%	-17.13%	104.61%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	61.07%	-	-	-	-	10.35%	9.86%	-
YoY %	0.00%	-	-	-	-	4.97%	-	-
Horiz. %	619.37%	-	-	-	-	104.97%	100.00%	-
Total Cost	317,301	1,214,903	907,627	623,892	327,141	1,340,249	1,002,432	-53.45%
YoY %	-73.88%	33.85%	45.48%	90.71%	-75.59%	33.70%	-	-
Horiz. %	31.65%	121.20%	90.54%	62.24%	32.63%	133.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	757,900	724,716	714,811	730,667	753,345	748,908	764,855	-0.60%
YoY %	4.58%	1.39%	-2.17%	-3.01%	0.59%	-2.08%	-	-
Horiz. %	99.09%	94.75%	93.46%	95.53%	98.50%	97.92%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	11,031	19,377	19,371	9,690	9,683	38,803	38,825	-56.68%
YoY %	-43.07%	0.03%	99.91%	0.07%	-75.05%	-0.06%	-	-
Horiz. %	28.41%	49.91%	49.89%	24.96%	24.94%	99.94%	100.00%	-
Div Payout %	7,714.29%	0.00%	0.00%	0.00%	0.00%	66.03%	69.11%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-4.46%	-	-
Horiz. %	11,162.34%	0.00%	0.00%	0.00%	0.00%	95.54%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	757,900	724,716	714,811	730,667	753,345	748,908	764,855	-0.60%
YoY %	4.58%	1.39%	-2.17%	-3.01%	0.59%	-2.08%	-	-
Horiz. %	99.09%	94.75%	93.46%	95.53%	98.50%	97.92%	100.00%	-
NOSH	204,285	193,774	193,715	193,810	193,661	194,017	194,125	3.44%
YoY %	5.42%	0.03%	-0.05%	0.08%	-0.18%	-0.06%	-	-
Horiz. %	105.23%	99.82%	99.79%	99.84%	99.76%	99.94%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	0.33%	-1.95%	-4.25%	-4.88%	-3.65%	5.30%	6.56%	-
YoY %	116.92%	54.12%	12.91%	-33.70%	-168.87%	-19.21%	-	-
Horiz. %	5.03%	-29.73%	-64.79%	-74.39%	-55.64%	80.79%	100.00%	-
ROE	0.02%	-2.73%	-4.65%	-3.54%	-1.28%	7.85%	7.35%	-
YoY %	100.73%	41.29%	-31.36%	-176.56%	-116.31%	6.80%	-	-
Horiz. %	0.27%	-37.14%	-63.27%	-48.16%	-17.41%	106.80%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	155.84	615.00	449.42	306.92	162.97	729.44	552.66	-56.89%
YoY %	-74.66%	36.84%	46.43%	88.33%	-77.66%	31.99%	-	-
Horiz. %	28.20%	111.28%	81.32%	55.54%	29.49%	131.99%	100.00%	-
EPS	0.07	-10.20	-17.17	-13.33	-4.97	30.29	28.94	-98.17%
YoY %	100.69%	40.59%	-28.81%	-168.21%	-116.41%	4.66%	-	-
Horiz. %	0.24%	-35.25%	-59.33%	-46.06%	-17.17%	104.66%	100.00%	-
DPS	5.40	10.00	10.00	5.00	5.00	20.00	20.00	-58.12%
YoY %	-46.00%	0.00%	100.00%	0.00%	-75.00%	0.00%	-	-
Horiz. %	27.00%	50.00%	50.00%	25.00%	25.00%	100.00%	100.00%	-
NAPS	3.71	3.74	3.69	3.77	3.89	3.86	3.94	-3.92%
YoY %	-0.80%	1.36%	-2.12%	-3.08%	0.78%	-2.03%	-	-
Horiz. %	94.16%	94.92%	93.65%	95.69%	98.73%	97.97%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 193,667
RPS	151.68	567.80	414.80	283.41	150.37	674.30	511.17	-55.41%
YoY %	-73.29%	36.89%	46.36%	88.48%	-77.70%	31.91%	-	-
Horiz. %	29.67%	111.08%	81.15%	55.44%	29.42%	131.91%	100.00%	-
EPS	0.07	-9.42	-15.85	-12.31	-4.59	28.00	26.77	-98.08%
YoY %	100.74%	40.57%	-28.76%	-168.19%	-116.39%	4.59%	-	-
Horiz. %	0.26%	-35.19%	-59.21%	-45.98%	-17.15%	104.59%	100.00%	-
DPS	5.26	9.23	9.23	4.62	4.61	18.49	18.50	-56.66%
YoY %	-43.01%	0.00%	99.78%	0.22%	-75.07%	-0.05%	-	-
Horiz. %	28.43%	49.89%	49.89%	24.97%	24.92%	99.95%	100.00%	-
NAPS	3.611	3.4529	3.4057	3.4813	3.5893	3.5682	3.6442	-0.60%
YoY %	4.58%	1.39%	-2.17%	-3.01%	0.59%	-2.09%	-	-
Horiz. %	99.09%	94.75%	93.46%	95.53%	98.49%	97.91%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	2.67	2.99	3.10	2.77	3.01	4.50	5.41	-
P/RPS	1.71	0.49	0.69	0.90	1.85	0.62	0.98	44.79%
YoY %	248.98%	-28.99%	-23.33%	-51.35%	198.39%	-36.73%	-	-
Horiz. %	174.49%	50.00%	70.41%	91.84%	188.78%	63.27%	100.00%	-
P/EPS	3,814.29	-29.31	-18.05	-20.78	-60.56	14.86	18.69	3332.90%
YoY %	13,113.61%	-62.38%	13.14%	65.69%	-507.54%	-20.49%	-	-
Horiz. %	20,408.19%	-156.82%	-96.58%	-111.18%	-324.02%	79.51%	100.00%	-
EY	0.03	-3.41	-5.54	-4.81	-1.65	6.73	5.35	-96.81%
YoY %	100.88%	38.45%	-15.18%	-191.52%	-124.52%	25.79%	-	-
Horiz. %	0.56%	-63.74%	-103.55%	-89.91%	-30.84%	125.79%	100.00%	-
DY	2.02	3.34	3.23	1.81	1.66	4.44	3.70	-33.12%
YoY %	-39.52%	3.41%	78.45%	9.04%	-62.61%	20.00%	-	-
Horiz. %	54.59%	90.27%	87.30%	48.92%	44.86%	120.00%	100.00%	-
P/NAPS	0.72	0.80	0.84	0.73	0.77	1.17	1.37	-34.79%
YoY %	-10.00%	-4.76%	15.07%	-5.19%	-34.19%	-14.60%	-	-
Horiz. %	52.55%	58.39%	61.31%	53.28%	56.20%	85.40%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	20/11/12	28/08/12	26/04/12	30/01/12	08/11/11	16/08/11	26/04/11	-
Price	2.63	2.64	2.97	3.68	3.21	3.77	5.40	-
P/RPS	1.69	0.43	0.66	1.20	1.97	0.52	0.98	43.66%
YoY %	293.02%	-34.85%	-45.00%	-39.09%	278.85%	-46.94%	-	-
Horiz. %	172.45%	43.88%	67.35%	122.45%	201.02%	53.06%	100.00%	-
P/EPS	3,757.14	-25.88	-17.30	-27.61	-64.59	12.45	18.66	3302.25%
YoY %	14,617.54%	-49.60%	37.34%	57.25%	-618.80%	-33.28%	-	-
Horiz. %	20,134.73%	-138.69%	-92.71%	-147.96%	-346.14%	66.72%	100.00%	-
EY	0.03	-3.86	-5.78	-3.62	-1.55	8.03	5.36	-96.81%
YoY %	100.78%	33.22%	-59.67%	-133.55%	-119.30%	49.81%	-	-
Horiz. %	0.56%	-72.01%	-107.84%	-67.54%	-28.92%	149.81%	100.00%	-
DY	2.05	3.79	3.37	1.36	1.56	5.31	3.70	-32.46%
YoY %	-45.91%	12.46%	147.79%	-12.82%	-70.62%	43.51%	-	-
Horiz. %	55.41%	102.43%	91.08%	36.76%	42.16%	143.51%	100.00%	-
P/NAPS	0.71	0.71	0.80	0.98	0.83	0.98	1.37	-35.40%
YoY %	0.00%	-11.25%	-18.37%	18.07%	-15.31%	-28.47%	-	-
Horiz. %	51.82%	51.82%	58.39%	71.53%	60.58%	71.53%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 29 April 2024

MQ Trader

MQ Trading Signals

2024-04-29 16:30:00

EMA 5

5 Mins

BUY

2024-04-29 16:30:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-04-29 16:30:00

VOLUME BREAKOUT

30 Mins

BUY

2024-04-29 16:30:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-04-29 16:25:00

EMA 5

5 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 >

TASCO

TASCO BERHAD

1000

YTLPOWR

YTL POWER INTERNATIONAL BHD

476

MYEG

MY E.G. SERVICES BHD

368

PTRANS

PERAK TRANSIT BERHAD

332

YTL

YTL CORPORATION BHD

326

MPI

MALAYSIAN PACIFIC INDUSTRIES

324

HLIND

HONG LEONG INDUSTRIES BHD

308

CAPITALA

CAPITAL A BERHAD

254

TOPGLOV

TOP GLOVE CORPORATION BHD

209

GENM

GENTING MALAYSIA BERHAD

196

Daily Stocks

HSI-CVZ

0.175

+0.005

307,435,200

MYEG

0.91

-0.005

214,978,300

HSI-HUS

0.085

-0.005

205,959,100

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

98,691,600

TWL

0.03

0.00

93,648,100

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.885

+0.055

68,117,900

CAPITALA

0.79

+0.055

66,923,500

YTL

3.20

+0.17

62,897,000

More active Stocks

APOLLO

6.99

+0.50

174,100

MPI

30.00

+0.50

78,800

HUMEIND-LA

3.88

+0.38

9,800

YTLPOWR

4.79

+0.37

56,658,400

CHINHIN

5.30

+0.30

239,300

KLK

23.20

+0.20

3,025,900

YTLPOWR-C30

1.76

+0.20

3,000

HSI-CXD

1.27

+0.18

610,000

YTLPOWR-C36

1.00

+0.175

586,200

YTL

3.20

+0.17

62,897,000

More gainer Stocks

HSI-HS6

0.815

-0.395

300,000

DLADY

33.82

-0.38

19,500

NESTLE

126.90

-0.30

131,200

AIRPORT

9.94

-0.26

5,042,300

HSI-HS4

0.245

-0.235

31,200

HSI-HUZ

0.50

-0.22

50,500

KLCC

7.52

-0.19

38,700

ORIENT

6.97

-0.18

1,220,900

HSI-HS3

0.43

-0.175

14,100

MALPAC

0.905

-0.125

5,000

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