[MPI] YoY Annual (Unaudited) Result on 30-Jun-2010 [#4]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

23-Aug-2010

Admission Sponsor

Sponsor

Financial Year

30-Jun-2010

Quarter

30-Jun-2010 [#4]

Profit Trend

YoY- 364.15%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Annual (Unaudited) Result
Revenue	1,226,284	1,191,722	1,415,247	1,386,202	1,150,630	1,539,126	1,485,329	-3.14%
YoY %	2.90%	-15.79%	2.10%	20.47%	-25.24%	3.62%	-	-
Horiz. %	82.56%	80.23%	95.28%	93.33%	77.47%	103.62%	100.00%	-
PBT	21,053	-27,501	83,658	84,984	-61,734	156,479	189,637	-30.65%
YoY %	176.55%	-132.87%	-1.56%	237.66%	-139.45%	-17.48%	-	-
Horiz. %	11.10%	-14.50%	44.11%	44.81%	-32.55%	82.52%	100.00%	-
Tax	-6,732	4,320	-8,660	40,902	-4,163	-9,180	-22,670	-18.30%
YoY %	-255.83%	149.88%	-121.17%	1,082.51%	54.65%	59.51%	-	-
Horiz. %	29.70%	-19.06%	38.20%	-180.42%	18.36%	40.49%	100.00%	-
NP	14,321	-23,181	74,998	125,886	-65,897	147,299	166,967	-33.56%
YoY %	161.78%	-130.91%	-40.42%	291.03%	-144.74%	-11.78%	-	-
Horiz. %	8.58%	-13.88%	44.92%	75.40%	-39.47%	88.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	10,948	-19,765	58,768	105,407	-39,904	112,176	131,725	-33.91%
YoY %	155.39%	-133.63%	-44.25%	364.15%	-135.57%	-14.84%	-	-
Horiz. %	8.31%	-15.00%	44.61%	80.02%	-30.29%	85.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	31.98%	-	10.35%	-48.13%	-	5.87%	11.95%	-
YoY %	0.00%	-	121.50%	0.00%	-	-50.88%	-	-
Horiz. %	267.62%	-	86.61%	-402.76%	-	49.12%	100.00%	-
Total Cost	1,211,963	1,214,903	1,340,249	1,260,316	1,216,527	1,391,827	1,318,362	-1.39%
YoY %	-0.24%	-9.35%	6.34%	3.60%	-12.59%	5.57%	-	-
Horiz. %	91.93%	92.15%	101.66%	95.60%	92.28%	105.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	727,985	724,716	748,908	740,655	699,830	766,032	713,396	0.33%
YoY %	0.45%	-3.23%	1.11%	5.83%	-8.64%	7.38%	-	-
Horiz. %	102.05%	101.59%	104.98%	103.82%	98.10%	107.38%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Dividend
Div	20,029	19,377	38,803	48,727	38,987	72,120	77,966	-20.25%
YoY %	3.36%	-50.06%	-20.37%	24.98%	-45.94%	-7.50%	-	-
Horiz. %	25.69%	24.85%	49.77%	62.50%	50.01%	92.50%	100.00%	-
Div Payout %	182.95%	0.00%	66.03%	46.23%	0.00%	64.29%	59.19%	-
YoY %	0.00%	0.00%	42.83%	0.00%	0.00%	8.62%	-	-
Horiz. %	309.09%	0.00%	111.56%	78.10%	0.00%	108.62%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Equity
Net Worth	727,985	724,716	748,908	740,655	699,830	766,032	713,396	0.33%
YoY %	0.45%	-3.23%	1.11%	5.83%	-8.64%	7.38%	-	-
Horiz. %	102.05%	101.59%	104.98%	103.82%	98.10%	107.38%	100.00%	-
NOSH	192,588	193,774	194,017	194,909	194,938	194,919	194,917	-0.19%
YoY %	-0.61%	-0.13%	-0.46%	-0.01%	0.01%	0.00%	-	-
Horiz. %	98.81%	99.41%	99.54%	100.00%	100.01%	100.00%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Ratio Analysis
NP Margin	1.17%	-1.95%	5.30%	9.08%	-5.73%	9.57%	11.24%	-
YoY %	160.00%	-136.79%	-41.63%	258.46%	-159.87%	-14.86%	-	-
Horiz. %	10.41%	-17.35%	47.15%	80.78%	-50.98%	85.14%	100.00%	-
ROE	1.50%	-2.73%	7.85%	14.23%	-5.70%	14.64%	18.46%	-
YoY %	154.95%	-134.78%	-44.83%	349.65%	-138.93%	-20.69%	-	-
Horiz. %	8.13%	-14.79%	42.52%	77.09%	-30.88%	79.31%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Per Share
RPS	636.74	615.00	729.44	711.20	590.25	789.62	762.03	-2.94%
YoY %	3.53%	-15.69%	2.56%	20.49%	-25.25%	3.62%	-	-
Horiz. %	83.56%	80.71%	95.72%	93.33%	77.46%	103.62%	100.00%	-
EPS	5.69	-10.20	30.29	54.08	-20.47	57.55	67.58	-33.77%
YoY %	155.78%	-133.67%	-43.99%	364.19%	-135.57%	-14.84%	-	-
Horiz. %	8.42%	-15.09%	44.82%	80.02%	-30.29%	85.16%	100.00%	-
DPS	10.40	10.00	20.00	25.00	20.00	37.00	40.00	-20.09%
YoY %	4.00%	-50.00%	-20.00%	25.00%	-45.95%	-7.50%	-	-
Horiz. %	26.00%	25.00%	50.00%	62.50%	50.00%	92.50%	100.00%	-
NAPS	3.78	3.74	3.86	3.80	3.59	3.93	3.66	0.53%
YoY %	1.07%	-3.11%	1.58%	5.85%	-8.65%	7.38%	-	-
Horiz. %	103.28%	102.19%	105.46%	103.83%	98.09%	107.38%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Adjusted Per Share Value based on latest NOSH - 194,845
RPS	584.27	567.80	674.30	660.46	548.22	733.32	707.69	-3.14%
YoY %	2.90%	-15.79%	2.10%	20.47%	-25.24%	3.62%	-	-
Horiz. %	82.56%	80.23%	95.28%	93.33%	77.47%	103.62%	100.00%	-
EPS	5.22	-9.42	28.00	50.22	-19.01	53.45	62.76	-33.90%
YoY %	155.41%	-133.64%	-44.25%	364.18%	-135.57%	-14.83%	-	-
Horiz. %	8.32%	-15.01%	44.61%	80.02%	-30.29%	85.17%	100.00%	-
DPS	9.54	9.23	18.49	23.22	18.58	34.36	37.15	-20.25%
YoY %	3.36%	-50.08%	-20.37%	24.97%	-45.93%	-7.51%	-	-
Horiz. %	25.68%	24.85%	49.77%	62.50%	50.01%	92.49%	100.00%	-
NAPS	3.4685	3.4529	3.5682	3.5289	3.3344	3.6498	3.399	0.33%
YoY %	0.45%	-3.23%	1.11%	5.83%	-8.64%	7.38%	-	-
Horiz. %	102.04%	101.59%	104.98%	103.82%	98.10%	107.38%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/06/13	29/06/12	30/06/11	30/06/10	30/06/09	30/06/08	29/06/07	-
Price	2.57	2.99	4.50	6.18	5.00	7.00	9.90	-
P/RPS	0.40	0.49	0.62	0.87	0.85	0.89	1.30	-17.82%
YoY %	-18.37%	-20.97%	-28.74%	2.35%	-4.49%	-31.54%	-	-
Horiz. %	30.77%	37.69%	47.69%	66.92%	65.38%	68.46%	100.00%	-
P/EPS	45.21	-29.31	14.86	11.43	-24.43	12.16	14.65	20.64%
YoY %	254.25%	-297.24%	30.01%	146.79%	-300.90%	-17.00%	-	-
Horiz. %	308.60%	-200.07%	101.43%	78.02%	-166.76%	83.00%	100.00%	-
EY	2.21	-3.41	6.73	8.75	-4.09	8.22	6.83	-17.12%
YoY %	164.81%	-150.67%	-23.09%	313.94%	-149.76%	20.35%	-	-
Horiz. %	32.36%	-49.93%	98.54%	128.11%	-59.88%	120.35%	100.00%	-
DY	4.05	3.34	4.44	4.05	4.00	5.29	4.04	0.04%
YoY %	21.26%	-24.77%	9.63%	1.25%	-24.39%	30.94%	-	-
Horiz. %	100.25%	82.67%	109.90%	100.25%	99.01%	130.94%	100.00%	-
P/NAPS	0.68	0.80	1.17	1.63	1.39	1.78	2.70	-20.51%
YoY %	-15.00%	-31.62%	-28.22%	17.27%	-21.91%	-34.07%	-	-
Horiz. %	25.19%	29.63%	43.33%	60.37%	51.48%	65.93%	100.00%	-

	30/06/13	30/06/12	30/06/11	30/06/10	30/06/09	30/06/08	30/06/07	CAGR
Price Multiplier on Announcement Date
Date	27/08/13	28/08/12	16/08/11	23/08/10	19/08/09	21/08/08	24/08/07	-
Price	2.44	2.64	3.77	5.98	5.75	6.95	9.30	-
P/RPS	0.38	0.43	0.52	0.84	0.97	0.88	1.22	-17.65%
YoY %	-11.63%	-17.31%	-38.10%	-13.40%	10.23%	-27.87%	-	-
Horiz. %	31.15%	35.25%	42.62%	68.85%	79.51%	72.13%	100.00%	-
P/EPS	42.92	-25.88	12.45	11.06	-28.09	12.08	13.76	20.85%
YoY %	265.84%	-307.87%	12.57%	139.37%	-332.53%	-12.21%	-	-
Horiz. %	311.92%	-188.08%	90.48%	80.38%	-204.14%	87.79%	100.00%	-
EY	2.33	-3.86	8.03	9.04	-3.56	8.28	7.27	-17.26%
YoY %	160.36%	-148.07%	-11.17%	353.93%	-143.00%	13.89%	-	-
Horiz. %	32.05%	-53.09%	110.45%	124.35%	-48.97%	113.89%	100.00%	-
DY	4.26	3.79	5.31	4.18	3.48	5.32	4.30	-0.15%
YoY %	12.40%	-28.63%	27.03%	20.11%	-34.59%	23.72%	-	-
Horiz. %	99.07%	88.14%	123.49%	97.21%	80.93%	123.72%	100.00%	-
P/NAPS	0.65	0.71	0.98	1.57	1.60	1.77	2.54	-20.30%
YoY %	-8.45%	-27.55%	-37.58%	-1.88%	-9.60%	-30.31%	-	-
Horiz. %	25.59%	27.95%	38.58%	61.81%	62.99%	69.69%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 11:15:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-17 11:15:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-17 10:55:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-17 10:55:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-17 09:50:00

VOLUME BREAKOUT

5 Mins

BUY

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

TOPGLOV

TOP GLOVE CORPORATION BHD

657

MPI

MALAYSIAN PACIFIC INDUSTRIES

478

HLIND

HONG LEONG INDUSTRIES BHD

461

PTRANS

PERAK TRANSIT BERHAD

405

MBSB

MALAYSIA BUILDING SOCIETY BHD

375

HARTA

HARTALEGA HOLDINGS BHD

372

MYEG

MY E.G. SERVICES BHD

338

YTLPOWR

YTL POWER INTERNATIONAL BHD

330

NOTION

NOTION VTEC BHD

326

Daily Stocks

INGENIEU-WB

0.02

+0.015

632,569,300

HSI-HUZ

0.195

-0.01

327,752,100

HSI-CV8

0.15

0.00

324,238,700

INGENIEU

0.09

+0.015

269,810,200

HSI-HU6

0.06

-0.01

137,186,600

REVENUE

0.225

-0.005

106,631,000

DSONIC

0.535

+0.06

86,938,100

SINKUNG

0.155

+0.01

60,395,200

TOPGLOV

1.21

+0.01

56,749,800

0.41

+0.015

38,863,700

More active Stocks

MPI

35.94

+2.44

321,100

ALLIANZ

22.82

+0.74

37,900

ALLIANZ-PA

23.60

+0.70

10,000

HEIM

25.24

+0.48

137,600

TOYOVEN

1.17

+0.235

3,106,300

DKSH

5.23

+0.22

358,500

YTLPOWR

5.39

+0.21

13,109,800

PETGAS

18.32

+0.20

69,900

HSI-CVV

1.30

+0.20

6,000

KESM

6.48

+0.18

73,400

More gainer Stocks

AJI

15.80

-0.32

165,600

PANAMY

19.40

-0.30

31,000

UTDPLT

26.00

-0.20

76,600

CARZO

0.105

-0.195

50,000

SAM

5.71

-0.13

347,600

KUAISHO-C17

0.08

-0.12

58,800

KLK

22.42

-0.10

129,000

PARAGON

3.41

-0.09

15,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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