[MPI] YoY Cumulative Quarter Result on 30-Jun-2013 [#4]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

27-Aug-2013

Admission Sponsor

Sponsor

Financial Year

30-Jun-2013

Quarter

30-Jun-2013 [#4]

Profit Trend

QoQ- 6228.32%

YoY- 155.39%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Cumulative Result
Revenue	1,463,279	1,390,090	1,291,840	1,226,284	1,191,722	1,415,247	1,386,202	0.90%
YoY %	5.27%	7.61%	5.35%	2.90%	-15.79%	2.10%	-	-
Horiz. %	105.56%	100.28%	93.19%	88.46%	85.97%	102.10%	100.00%	-
PBT	196,386	152,986	64,817	21,053	-27,501	83,658	84,984	14.96%
YoY %	28.37%	136.03%	207.88%	176.55%	-132.87%	-1.56%	-	-
Horiz. %	231.09%	180.02%	76.27%	24.77%	-32.36%	98.44%	100.00%	-
Tax	435	-30,376	-11,172	-6,732	4,320	-8,660	40,902	-53.07%
YoY %	101.43%	-171.89%	-65.95%	-255.83%	149.88%	-121.17%	-	-
Horiz. %	1.06%	-74.27%	-27.31%	-16.46%	10.56%	-21.17%	100.00%	-
NP	196,821	122,610	53,645	14,321	-23,181	74,998	125,886	7.72%
YoY %	60.53%	128.56%	274.59%	161.78%	-130.91%	-40.42%	-	-
Horiz. %	156.35%	97.40%	42.61%	11.38%	-18.41%	59.58%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	157,518	108,468	45,144	10,948	-19,765	58,768	105,407	6.91%
YoY %	45.22%	140.27%	312.35%	155.39%	-133.63%	-44.25%	-	-
Horiz. %	149.44%	102.90%	42.83%	10.39%	-18.75%	55.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.22%	19.86%	17.24%	31.98%	-	10.35%	-48.13%	-
YoY %	-101.11%	15.20%	-46.09%	0.00%	-	121.50%	-	-
Horiz. %	0.46%	-41.26%	-35.82%	-66.45%	-	-21.50%	100.00%	-
Total Cost	1,266,458	1,267,480	1,238,195	1,211,963	1,214,903	1,340,249	1,260,316	0.08%
YoY %	-0.08%	2.37%	2.16%	-0.24%	-9.35%	6.34%	-	-
Horiz. %	100.49%	100.57%	98.24%	96.16%	96.40%	106.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	979,976	858,325	731,911	727,985	724,716	748,908	740,655	4.77%
YoY %	14.17%	17.27%	0.54%	0.45%	-3.23%	1.11%	-	-
Horiz. %	132.31%	115.89%	98.82%	98.29%	97.85%	101.11%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Dividend
Div	43,681	37,978	28,368	20,029	19,377	38,803	48,727	-1.80%
YoY %	15.02%	33.88%	41.63%	3.36%	-50.06%	-20.37%	-	-
Horiz. %	89.64%	77.94%	58.22%	41.10%	39.77%	79.63%	100.00%	-
Div Payout %	27.73%	35.01%	62.84%	182.95%	0.00%	66.03%	46.23%	-
YoY %	-20.79%	-44.29%	-65.65%	0.00%	0.00%	42.83%	-	-
Horiz. %	59.98%	75.73%	135.93%	395.74%	0.00%	142.83%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Equity
Net Worth	979,976	858,325	731,911	727,985	724,716	748,908	740,655	4.77%
YoY %	14.17%	17.27%	0.54%	0.45%	-3.23%	1.11%	-	-
Horiz. %	132.31%	115.89%	98.82%	98.29%	97.85%	101.11%	100.00%	-
NOSH	189,918	189,894	189,124	192,588	193,774	194,017	194,909	-0.43%
YoY %	0.01%	0.41%	-1.80%	-0.61%	-0.13%	-0.46%	-	-
Horiz. %	97.44%	97.43%	97.03%	98.81%	99.42%	99.54%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Ratio Analysis
NP Margin	13.45%	8.82%	4.15%	1.17%	-1.95%	5.30%	9.08%	-
YoY %	52.49%	112.53%	254.70%	160.00%	-136.79%	-41.63%	-	-
Horiz. %	148.13%	97.14%	45.70%	12.89%	-21.48%	58.37%	100.00%	-
ROE	16.07%	12.64%	6.17%	1.50%	-2.73%	7.85%	14.23%	-
YoY %	27.14%	104.86%	311.33%	154.95%	-134.78%	-44.83%	-	-
Horiz. %	112.93%	88.83%	43.36%	10.54%	-19.18%	55.17%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Per Share
RPS	770.48	732.03	683.06	636.74	615.00	729.44	711.20	1.34%
YoY %	5.25%	7.17%	7.27%	3.53%	-15.69%	2.56%	-	-
Horiz. %	108.34%	102.93%	96.04%	89.53%	86.47%	102.56%	100.00%	-
EPS	82.94	57.12	23.87	5.69	-10.20	30.29	54.08	7.38%
YoY %	45.20%	139.30%	319.51%	155.78%	-133.67%	-43.99%	-	-
Horiz. %	153.37%	105.62%	44.14%	10.52%	-18.86%	56.01%	100.00%	-
DPS	23.00	20.00	15.00	10.40	10.00	20.00	25.00	-1.37%
YoY %	15.00%	33.33%	44.23%	4.00%	-50.00%	-20.00%	-	-
Horiz. %	92.00%	80.00%	60.00%	41.60%	40.00%	80.00%	100.00%	-
NAPS	5.16	4.52	3.87	3.78	3.74	3.86	3.80	5.22%
YoY %	14.16%	16.80%	2.38%	1.07%	-3.11%	1.58%	-	-
Horiz. %	135.79%	118.95%	101.84%	99.47%	98.42%	101.58%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Adjusted Per Share Value based on latest NOSH - 191,559
RPS	697.18	662.31	615.50	584.27	567.80	674.30	660.46	0.90%
YoY %	5.26%	7.61%	5.35%	2.90%	-15.79%	2.10%	-	-
Horiz. %	105.56%	100.28%	93.19%	88.46%	85.97%	102.10%	100.00%	-
EPS	75.05	51.68	21.51	5.22	-9.42	28.00	50.22	6.91%
YoY %	45.22%	140.26%	312.07%	155.41%	-133.64%	-44.25%	-	-
Horiz. %	149.44%	102.91%	42.83%	10.39%	-18.76%	55.75%	100.00%	-
DPS	20.81	18.10	13.52	9.54	9.23	18.49	23.22	-1.80%
YoY %	14.97%	33.88%	41.72%	3.36%	-50.08%	-20.37%	-	-
Horiz. %	89.62%	77.95%	58.23%	41.09%	39.75%	79.63%	100.00%	-
NAPS	4.6691	4.0895	3.4872	3.4685	3.4529	3.5682	3.5289	4.77%
YoY %	14.17%	17.27%	0.54%	0.45%	-3.23%	1.11%	-	-
Horiz. %	132.31%	115.89%	98.82%	98.29%	97.85%	101.11%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	30/06/10	-
Price	7.50	6.66	5.08	2.57	2.99	4.50	6.18	-
P/RPS	0.97	0.91	0.74	0.40	0.49	0.62	0.87	1.82%
YoY %	6.59%	22.97%	85.00%	-18.37%	-20.97%	-28.74%	-	-
Horiz. %	111.49%	104.60%	85.06%	45.98%	56.32%	71.26%	100.00%	-
P/EPS	9.04	11.66	21.28	45.21	-29.31	14.86	11.43	-3.83%
YoY %	-22.47%	-45.21%	-52.93%	254.25%	-297.24%	30.01%	-	-
Horiz. %	79.09%	102.01%	186.18%	395.54%	-256.43%	130.01%	100.00%	-
EY	11.06	8.58	4.70	2.21	-3.41	6.73	8.75	3.97%
YoY %	28.90%	82.55%	112.67%	164.81%	-150.67%	-23.09%	-	-
Horiz. %	126.40%	98.06%	53.71%	25.26%	-38.97%	76.91%	100.00%	-
DY	3.07	3.00	2.95	4.05	3.34	4.44	4.05	-4.50%
YoY %	2.33%	1.69%	-27.16%	21.26%	-24.77%	9.63%	-	-
Horiz. %	75.80%	74.07%	72.84%	100.00%	82.47%	109.63%	100.00%	-
P/NAPS	1.45	1.47	1.31	0.68	0.80	1.17	1.63	-1.92%
YoY %	-1.36%	12.21%	92.65%	-15.00%	-31.62%	-28.22%	-	-
Horiz. %	88.96%	90.18%	80.37%	41.72%	49.08%	71.78%	100.00%	-

	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	30/06/10	CAGR
Price Multiplier on Announcement Date
Date	18/08/16	24/08/15	27/08/14	27/08/13	28/08/12	16/08/11	23/08/10	-
Price	7.99	6.42	6.24	2.44	2.64	3.77	5.98	-
P/RPS	1.04	0.88	0.91	0.38	0.43	0.52	0.84	3.62%
YoY %	18.18%	-3.30%	139.47%	-11.63%	-17.31%	-38.10%	-	-
Horiz. %	123.81%	104.76%	108.33%	45.24%	51.19%	61.90%	100.00%	-
P/EPS	9.63	11.24	26.14	42.92	-25.88	12.45	11.06	-2.27%
YoY %	-14.32%	-57.00%	-39.10%	265.84%	-307.87%	12.57%	-	-
Horiz. %	87.07%	101.63%	236.35%	388.07%	-234.00%	112.57%	100.00%	-
EY	10.38	8.90	3.83	2.33	-3.86	8.03	9.04	2.32%
YoY %	16.63%	132.38%	64.38%	160.36%	-148.07%	-11.17%	-	-
Horiz. %	114.82%	98.45%	42.37%	25.77%	-42.70%	88.83%	100.00%	-
DY	2.88	3.12	2.40	4.26	3.79	5.31	4.18	-6.01%
YoY %	-7.69%	30.00%	-43.66%	12.40%	-28.63%	27.03%	-	-
Horiz. %	68.90%	74.64%	57.42%	101.91%	90.67%	127.03%	100.00%	-
P/NAPS	1.55	1.42	1.61	0.65	0.71	0.98	1.57	-0.21%
YoY %	9.15%	-11.80%	147.69%	-8.45%	-27.55%	-37.58%	-	-
Horiz. %	98.73%	90.45%	102.55%	41.40%	45.22%	62.42%	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 - 30 April 2024

MQ Trader

MQ Trading Signals

2024-05-02 12:20:00

ADX

5 Mins

BUY

2024-05-02 12:15:00

EMA 5

5 Mins

SELL

2024-05-02 12:00:00

ADX

5 Mins

SELL

2024-05-02 12:00:00

VOLUME BREAKOUT

5 Mins

BUY

2024-05-02 11:30:00

TURTLE SYSTEM 55

30 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

PTRANS

PERAK TRANSIT BERHAD

344

MPI

MALAYSIAN PACIFIC INDUSTRIES

337

HLIND

HONG LEONG INDUSTRIES BHD

329

YTLPOWR

YTL POWER INTERNATIONAL BHD

250

MYEG

MY E.G. SERVICES BHD

231

CAPITALA

CAPITAL A BERHAD

196

PBBANK

PUBLIC BANK BHD

171

SAPNRG

SAPURA ENERGY BERHAD

161

MAYBANK

MALAYAN BANKING BHD

157

Daily Stocks

HSI-CVZ

0.215

+0.045

227,937,700

HSI-HUF

0.05

-0.035

224,105,800

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

MYEG

0.915

-0.02

51,940,200

HSI-HUQ

0.07

-0.025

51,738,800

ICONIC-WA

0.04

-0.005

46,985,000

BPURI

0.07

-0.005

45,984,200

TOPGLOV

0.88

0.00

39,647,200

More active Stocks

DLADY

33.60

+0.74

17,800

NESTLE

127.90

+0.70

55,000

GESHEN

4.28

+0.39

529,700

ALLIANZ

21.38

+0.34

51,200

HSI-CXJ

0.50

+0.31

10,000

LPI

12.28

+0.28

180,000

AJI

19.68

+0.26

30,900

ATECH

3.00

+0.24

2,235,000

CVIEW

1.51

+0.23

214,800

RCECAP

2.98

+0.21

2,198,400

More gainer Stocks

HSI-HUY

0.96

-0.39

4,500

ORIENT

6.97

-0.18

1,220,900

HSI-HS6

0.67

-0.14

1,400

CRESNDO

3.48

-0.12

402,500

KUAISHO-C17

0.08

-0.12

58,800

SHH

1.16

-0.12

200

UWC

2.97

-0.11

1,516,600

BAUTO-C39

0.04

-0.11

213,000

HSI-HS5

0.335

-0.095

400,000

PGF

1.83

-0.09

889,800

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