[MPI] YoY Annualized Quarter 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- 551.63%

YoY- 12372.03%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Annualized Quarter Result
Revenue	1,432,036	1,546,580	1,310,880	1,322,488	1,273,396	1,262,452	1,481,800	-0.56%
YoY %	-7.41%	17.98%	-0.88%	3.86%	0.87%	-14.80%	-	-
Horiz. %	96.64%	104.37%	88.47%	89.25%	85.94%	85.20%	100.00%	-
PBT	223,284	253,104	107,032	95,192	10,768	-39,740	139,160	8.19%
YoY %	-11.78%	136.48%	12.44%	784.03%	127.10%	-128.56%	-	-
Horiz. %	160.45%	181.88%	76.91%	68.40%	7.74%	-28.56%	100.00%	-
Tax	-24,848	-15,840	-20,636	-10,176	-6,576	-6,372	-14,528	9.34%
YoY %	-56.87%	23.24%	-102.79%	-54.74%	-3.20%	56.14%	-	-
Horiz. %	171.04%	109.03%	142.04%	70.04%	45.26%	43.86%	100.00%	-
NP	198,436	237,264	86,396	85,016	4,192	-46,112	124,632	8.05%
YoY %	-16.36%	174.62%	1.62%	1,928.05%	109.09%	-137.00%	-	-
Horiz. %	159.22%	190.37%	69.32%	68.21%	3.36%	-37.00%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	158,884	187,676	79,636	71,340	572	-38,500	103,344	7.42%
YoY %	-15.34%	135.67%	11.63%	12,372.03%	101.49%	-137.25%	-	-
Horiz. %	153.74%	181.60%	77.06%	69.03%	0.55%	-37.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.13%	6.26%	19.28%	10.69%	61.07%	-	10.44%	-
YoY %	77.80%	-67.53%	80.36%	-82.50%	0.00%	-	-	-
Horiz. %	106.61%	59.96%	184.67%	102.39%	584.96%	-	100.00%	-
Total Cost	1,233,600	1,309,316	1,224,484	1,237,472	1,269,204	1,308,564	1,357,168	-1.57%
YoY %	-5.78%	6.93%	-1.05%	-2.50%	-3.01%	-3.58%	-	-
Horiz. %	90.90%	96.47%	90.22%	91.18%	93.52%	96.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,025,793	940,279	764,854	739,499	757,900	753,345	755,985	5.21%
YoY %	9.09%	22.94%	3.43%	-2.43%	0.60%	-0.35%	-	-
Horiz. %	135.69%	124.38%	101.17%	97.82%	100.25%	99.65%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Dividend
Div	60,787	60,785	53,141	37,826	44,125	38,732	77,936	-4.05%
YoY %	0.00%	14.38%	40.49%	-14.28%	13.92%	-50.30%	-	-
Horiz. %	78.00%	77.99%	68.19%	48.53%	56.62%	49.70%	100.00%	-
Div Payout %	38.26%	32.39%	66.73%	53.02%	7,714.29%	0.00%	75.41%	-
YoY %	18.12%	-51.46%	25.86%	-99.31%	0.00%	0.00%	-	-
Horiz. %	50.74%	42.95%	88.49%	70.31%	10,229.80%	0.00%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Equity
Net Worth	1,025,793	940,279	764,854	739,499	757,900	753,345	755,985	5.21%
YoY %	9.09%	22.94%	3.43%	-2.43%	0.60%	-0.35%	-	-
Horiz. %	135.69%	124.38%	101.17%	97.82%	100.25%	99.65%	100.00%	-
NOSH	189,961	189,955	189,790	189,130	204,285	193,661	194,841	-0.42%
YoY %	0.00%	0.09%	0.35%	-7.42%	5.49%	-0.61%	-	-
Horiz. %	97.50%	97.49%	97.41%	97.07%	104.85%	99.39%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Ratio Analysis
NP Margin	13.86%	15.34%	6.59%	6.43%	0.33%	-3.65%	8.41%	-
YoY %	-9.65%	132.78%	2.49%	1,848.48%	109.04%	-143.40%	-	-
Horiz. %	164.80%	182.40%	78.36%	76.46%	3.92%	-43.40%	100.00%	-
ROE	15.49%	19.96%	10.41%	9.65%	0.08%	-5.11%	13.67%	-
YoY %	-22.39%	91.74%	7.88%	11,962.50%	101.57%	-137.38%	-	-
Horiz. %	113.31%	146.01%	76.15%	70.59%	0.59%	-37.38%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Per Share
RPS	753.86	814.18	690.70	699.25	623.34	651.88	760.52	-0.14%
YoY %	-7.41%	17.88%	-1.22%	12.18%	-4.38%	-14.28%	-	-
Horiz. %	99.12%	107.06%	90.82%	91.94%	81.96%	85.72%	100.00%	-
EPS	83.64	98.80	41.96	37.72	0.28	-19.88	53.04	7.87%
YoY %	-15.34%	135.46%	11.24%	13,371.43%	101.41%	-137.48%	-	-
Horiz. %	157.69%	186.27%	79.11%	71.12%	0.53%	-37.48%	100.00%	-
DPS	32.00	32.00	28.00	20.00	21.60	20.00	40.00	-3.64%
YoY %	0.00%	14.29%	40.00%	-7.41%	8.00%	-50.00%	-	-
Horiz. %	80.00%	80.00%	70.00%	50.00%	54.00%	50.00%	100.00%	-
NAPS	5.40	4.95	4.03	3.91	3.71	3.89	3.88	5.65%
YoY %	9.09%	22.83%	3.07%	5.39%	-4.63%	0.26%	-	-
Horiz. %	139.18%	127.58%	103.87%	100.77%	95.62%	100.26%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Adjusted Per Share Value based on latest NOSH - 189,130
RPS	718.70	776.19	657.90	663.72	639.09	633.59	743.68	-0.56%
YoY %	-7.41%	17.98%	-0.88%	3.85%	0.87%	-14.80%	-	-
Horiz. %	96.64%	104.37%	88.47%	89.25%	85.94%	85.20%	100.00%	-
EPS	79.74	94.19	39.97	35.80	0.29	-19.32	51.87	7.42%
YoY %	-15.34%	135.65%	11.65%	12,244.83%	101.50%	-137.25%	-	-
Horiz. %	153.73%	181.59%	77.06%	69.02%	0.56%	-37.25%	100.00%	-
DPS	30.51	30.51	26.67	18.98	22.15	19.44	39.11	-4.05%
YoY %	0.00%	14.40%	40.52%	-14.31%	13.94%	-50.29%	-	-
Horiz. %	78.01%	78.01%	68.19%	48.53%	56.64%	49.71%	100.00%	-
NAPS	5.1482	4.719	3.8386	3.7114	3.8037	3.7809	3.7941	5.21%
YoY %	9.10%	22.94%	3.43%	-2.43%	0.60%	-0.35%	-	-
Horiz. %	135.69%	124.38%	101.17%	97.82%	100.25%	99.65%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	-
Price	7.80	6.62	5.66	2.59	2.67	3.01	5.85	-
P/RPS	1.03	0.81	0.82	0.37	0.43	0.46	0.77	4.96%
YoY %	27.16%	-1.22%	121.62%	-13.95%	-6.52%	-40.26%	-	-
Horiz. %	133.77%	105.19%	106.49%	48.05%	55.84%	59.74%	100.00%	-
P/EPS	9.33	6.70	13.49	6.87	953.57	-15.14	11.03	-2.74%
YoY %	39.25%	-50.33%	96.36%	-99.28%	6,398.35%	-237.26%	-	-
Horiz. %	84.59%	60.74%	122.30%	62.28%	8,645.24%	-137.26%	100.00%	-
EY	10.72	14.92	7.41	14.56	0.10	-6.60	9.07	2.82%
YoY %	-28.15%	101.35%	-49.11%	14,460.00%	101.52%	-172.77%	-	-
Horiz. %	118.19%	164.50%	81.70%	160.53%	1.10%	-72.77%	100.00%	-
DY	4.10	4.83	4.95	7.72	8.09	6.64	6.84	-8.16%
YoY %	-15.11%	-2.42%	-35.88%	-4.57%	21.84%	-2.92%	-	-
Horiz. %	59.94%	70.61%	72.37%	112.87%	118.27%	97.08%	100.00%	-
P/NAPS	1.44	1.34	1.40	0.66	0.72	0.77	1.51	-0.78%
YoY %	7.46%	-4.29%	112.12%	-8.33%	-6.49%	-49.01%	-	-
Horiz. %	95.36%	88.74%	92.72%	43.71%	47.68%	50.99%	100.00%	-

	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	CAGR
Price Multiplier on Announcement Date
Date	09/11/16	17/11/15	12/11/14	14/11/13	20/11/12	08/11/11	16/11/10	-
Price	7.80	7.35	5.15	2.88	2.63	3.21	5.75	-
P/RPS	1.03	0.90	0.75	0.41	0.42	0.49	0.76	5.19%
YoY %	14.44%	20.00%	82.93%	-2.38%	-14.29%	-35.53%	-	-
Horiz. %	135.53%	118.42%	98.68%	53.95%	55.26%	64.47%	100.00%	-
P/EPS	9.33	7.44	12.27	7.64	939.29	-16.15	10.84	-2.46%
YoY %	25.40%	-39.36%	60.60%	-99.19%	5,916.04%	-248.99%	-	-
Horiz. %	86.07%	68.63%	113.19%	70.48%	8,665.04%	-148.99%	100.00%	-
EY	10.72	13.44	8.15	13.10	0.11	-6.19	9.22	2.54%
YoY %	-20.24%	64.91%	-37.79%	11,809.09%	101.78%	-167.14%	-	-
Horiz. %	116.27%	145.77%	88.39%	142.08%	1.19%	-67.14%	100.00%	-
DY	4.10	4.35	5.44	6.94	8.21	6.23	6.96	-8.43%
YoY %	-5.75%	-20.04%	-21.61%	-15.47%	31.78%	-10.49%	-	-
Horiz. %	58.91%	62.50%	78.16%	99.71%	117.96%	89.51%	100.00%	-
P/NAPS	1.44	1.48	1.28	0.74	0.71	0.83	1.48	-0.45%
YoY %	-2.70%	15.62%	72.97%	4.23%	-14.46%	-43.92%	-	-
Horiz. %	97.30%	100.00%	86.49%	50.00%	47.97%	56.08%	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