[MPI] QoQ TTM Result on 30-Sep-2013 [#1]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

14-Nov-2013

Admission Sponsor

Sponsor

Financial Year

30-Jun-2014

Quarter

30-Sep-2013 [#1]

Profit Trend

QoQ- 161.6%

YoY- 386.49%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
TTM Result
Revenue	1,291,840	1,296,213	1,259,578	1,238,557	1,226,284	1,221,163	1,210,607	4.43%
YoY %	-0.34%	2.91%	1.70%	1.00%	0.42%	0.87%	-	-
Horiz. %	106.71%	107.07%	104.05%	102.31%	101.29%	100.87%	100.00%	-
PBT	64,817	67,072	53,826	42,159	21,053	13,357	1,834	983.99%
YoY %	-3.36%	24.61%	27.67%	100.25%	57.62%	628.30%	-	-
Horiz. %	3,534.19%	3,657.14%	2,934.90%	2,298.75%	1,147.93%	728.30%	100.00%	-
Tax	-11,172	-9,587	-7,039	-7,632	-6,732	1,285	2,823	-
YoY %	-16.53%	-36.20%	7.77%	-13.37%	-623.89%	-54.48%	-	-
Horiz. %	-395.75%	-339.60%	-249.34%	-270.35%	-238.47%	45.52%	100.00%	-
NP	53,645	57,485	46,787	34,527	14,321	14,642	4,657	412.34%
YoY %	-6.68%	22.87%	35.51%	141.09%	-2.19%	214.41%	-	-
Horiz. %	1,151.92%	1,234.38%	1,004.66%	741.40%	307.52%	314.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	45,144	47,186	38,513	28,640	10,948	13,669	4,426	372.32%
YoY %	-4.33%	22.52%	34.47%	161.60%	-19.91%	208.83%	-	-
Horiz. %	1,019.97%	1,066.11%	870.15%	647.09%	247.36%	308.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.24%	14.29%	13.08%	18.10%	31.98%	-9.62%	-153.93%	-
YoY %	20.64%	9.25%	-27.73%	-43.40%	432.43%	93.75%	-	-
Horiz. %	-11.20%	-9.28%	-8.50%	-11.76%	-20.78%	6.25%	100.00%	-
Total Cost	1,238,195	1,238,728	1,212,791	1,204,030	1,211,963	1,206,521	1,205,950	1.77%
YoY %	-0.04%	2.14%	0.73%	-0.65%	0.45%	0.05%	-	-
Horiz. %	102.67%	102.72%	100.57%	99.84%	100.50%	100.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	731,530	746,585	744,365	739,499	724,093	715,202	705,192	2.48%
YoY %	-2.02%	0.30%	0.66%	2.13%	1.24%	1.42%	-	-
Horiz. %	103.73%	105.87%	105.55%	104.86%	102.68%	101.42%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Dividend
Div	28,357	28,357	19,121	19,121	20,696	20,696	20,725	23.31%
YoY %	0.00%	48.30%	0.00%	-7.61%	0.00%	-0.14%	-	-
Horiz. %	136.83%	136.83%	92.26%	92.26%	99.86%	99.86%	100.00%	-
Div Payout %	62.82%	60.10%	49.65%	66.76%	189.04%	151.41%	468.28%	-
YoY %	4.53%	21.05%	-25.63%	-64.68%	24.85%	-67.67%	-	-
Horiz. %	13.42%	12.83%	10.60%	14.26%	40.37%	32.33%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Equity
Net Worth	731,530	746,585	744,365	739,499	724,093	715,202	705,192	2.48%
YoY %	-2.02%	0.30%	0.66%	2.13%	1.24%	1.42%	-	-
Horiz. %	103.73%	105.87%	105.55%	104.86%	102.68%	101.42%	100.00%	-
NOSH	189,025	189,009	188,925	189,130	191,559	193,297	192,150	-1.09%
YoY %	0.01%	0.04%	-0.11%	-1.27%	-0.90%	0.60%	-	-
Horiz. %	98.37%	98.37%	98.32%	98.43%	99.69%	100.60%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Ratio Analysis
NP Margin	4.15%	4.43%	3.71%	2.79%	1.17%	1.20%	0.38%	-
YoY %	-6.32%	19.41%	32.97%	138.46%	-2.50%	215.79%	-	-
Horiz. %	1,092.11%	1,165.79%	976.32%	734.21%	307.89%	315.79%	100.00%	-
ROE	6.17%	6.32%	5.17%	3.87%	1.51%	1.91%	0.63%	-
YoY %	-2.37%	22.24%	33.59%	156.29%	-20.94%	203.17%	-	-
Horiz. %	979.37%	1,003.17%	820.63%	614.29%	239.68%	303.17%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Per Share
RPS	683.42	685.79	666.71	654.87	640.16	631.75	630.03	5.58%
YoY %	-0.35%	2.86%	1.81%	2.30%	1.33%	0.27%	-	-
Horiz. %	108.47%	108.85%	105.82%	103.94%	101.61%	100.27%	100.00%	-
EPS	23.88	24.96	20.39	15.14	5.72	7.07	2.30	377.96%
YoY %	-4.33%	22.41%	34.68%	164.69%	-19.09%	207.39%	-	-
Horiz. %	1,038.26%	1,085.22%	886.52%	658.26%	248.70%	307.39%	100.00%	-
DPS	15.00	15.00	10.12	10.11	10.80	10.71	10.79	24.63%
YoY %	0.00%	48.22%	0.10%	-6.39%	0.84%	-0.74%	-	-
Horiz. %	139.02%	139.02%	93.79%	93.70%	100.09%	99.26%	100.00%	-
NAPS	3.87	3.95	3.94	3.91	3.78	3.70	3.67	3.61%
YoY %	-2.03%	0.25%	0.77%	3.44%	2.16%	0.82%	-	-
Horiz. %	105.45%	107.63%	107.36%	106.54%	103.00%	100.82%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Adjusted Per Share Value based on latest NOSH - 189,130
RPS	648.34	650.54	632.15	621.60	615.44	612.87	607.57	4.43%
YoY %	-0.34%	2.91%	1.70%	1.00%	0.42%	0.87%	-	-
Horiz. %	106.71%	107.07%	104.05%	102.31%	101.30%	100.87%	100.00%	-
EPS	22.66	23.68	19.33	14.37	5.49	6.86	2.22	372.55%
YoY %	-4.31%	22.50%	34.52%	161.75%	-19.97%	209.01%	-	-
Horiz. %	1,020.72%	1,066.67%	870.72%	647.30%	247.30%	309.01%	100.00%	-
DPS	14.23	14.23	9.60	9.60	10.39	10.39	10.40	23.31%
YoY %	0.00%	48.23%	0.00%	-7.60%	0.00%	-0.10%	-	-
Horiz. %	136.83%	136.83%	92.31%	92.31%	99.90%	99.90%	100.00%	-
NAPS	3.6714	3.7469	3.7358	3.7114	3.634	3.5894	3.5392	2.48%
YoY %	-2.01%	0.30%	0.66%	2.13%	1.24%	1.42%	-	-
Horiz. %	103.74%	105.87%	105.55%	104.87%	102.68%	101.42%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	-
Price	5.08	4.20	3.18	2.59	2.57	2.52	2.46	-
P/RPS	0.74	0.61	0.48	0.40	0.40	0.40	0.39	53.44%
YoY %	21.31%	27.08%	20.00%	0.00%	0.00%	2.56%	-	-
Horiz. %	189.74%	156.41%	123.08%	102.56%	102.56%	102.56%	100.00%	-
P/EPS	21.27	16.82	15.60	17.10	44.97	35.64	106.80	-65.99%
YoY %	26.46%	7.82%	-8.77%	-61.97%	26.18%	-66.63%	-	-
Horiz. %	19.92%	15.75%	14.61%	16.01%	42.11%	33.37%	100.00%	-
EY	4.70	5.94	6.41	5.85	2.22	2.81	0.94	193.26%
YoY %	-20.88%	-7.33%	9.57%	163.51%	-21.00%	198.94%	-	-
Horiz. %	500.00%	631.91%	681.91%	622.34%	236.17%	298.94%	100.00%	-
DY	2.95	3.57	3.18	3.90	4.20	4.25	4.38	-23.21%
YoY %	-17.37%	12.26%	-18.46%	-7.14%	-1.18%	-2.97%	-	-
Horiz. %	67.35%	81.51%	72.60%	89.04%	95.89%	97.03%	100.00%	-
P/NAPS	1.31	1.06	0.81	0.66	0.68	0.68	0.67	56.55%
YoY %	23.58%	30.86%	22.73%	-2.94%	0.00%	1.49%	-	-
Horiz. %	195.52%	158.21%	120.90%	98.51%	101.49%	101.49%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Announcement Date
Date	27/08/14	29/04/14	27/01/14	14/11/13	27/08/13	03/05/13	29/01/13	-
Price	6.24	4.24	3.91	2.88	2.44	2.49	2.56	-
P/RPS	0.91	0.62	0.59	0.44	0.38	0.39	0.41	70.40%
YoY %	46.77%	5.08%	34.09%	15.79%	-2.56%	-4.88%	-	-
Horiz. %	221.95%	151.22%	143.90%	107.32%	92.68%	95.12%	100.00%	-
P/EPS	26.13	16.98	19.18	19.02	42.69	35.21	111.14	-62.00%
YoY %	53.89%	-11.47%	0.84%	-55.45%	21.24%	-68.32%	-	-
Horiz. %	23.51%	15.28%	17.26%	17.11%	38.41%	31.68%	100.00%	-
EY	3.83	5.89	5.21	5.26	2.34	2.84	0.90	163.30%
YoY %	-34.97%	13.05%	-0.95%	124.79%	-17.61%	215.56%	-	-
Horiz. %	425.56%	654.44%	578.89%	584.44%	260.00%	315.56%	100.00%	-
DY	2.40	3.54	2.59	3.51	4.43	4.30	4.21	-31.31%
YoY %	-32.20%	36.68%	-26.21%	-20.77%	3.02%	2.14%	-	-
Horiz. %	57.01%	84.09%	61.52%	83.37%	105.23%	102.14%	100.00%	-
P/NAPS	1.61	1.07	0.99	0.74	0.65	0.67	0.70	74.50%
YoY %	50.47%	8.08%	33.78%	13.85%	-2.99%	-4.29%	-	-
Horiz. %	230.00%	152.86%	141.43%	105.71%	92.86%	95.71%	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