[MPI] YoY Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

20-Nov-2012

Admission Sponsor

Sponsor

Financial Year

30-Jun-2013

Quarter

30-Sep-2012 [#1]

Profit Trend

QoQ- 100.72%

YoY- 101.49%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Cumulative Result
Revenue	386,645	327,720	330,622	318,349	315,613	370,450	312,319	3.62%
YoY %	17.98%	-0.88%	3.86%	0.87%	-14.80%	18.61%	-	-
Horiz. %	123.80%	104.93%	105.86%	101.93%	101.05%	118.61%	100.00%	-
PBT	63,276	26,758	23,798	2,692	-9,935	34,790	21,520	19.68%
YoY %	136.48%	12.44%	784.03%	127.10%	-128.56%	61.66%	-	-
Horiz. %	294.03%	124.34%	110.59%	12.51%	-46.17%	161.66%	100.00%	-
Tax	-3,960	-5,159	-2,544	-1,644	-1,593	-3,632	-2,452	8.31%
YoY %	23.24%	-102.79%	-54.74%	-3.20%	56.14%	-48.12%	-	-
Horiz. %	161.50%	210.40%	103.75%	67.05%	64.97%	148.12%	100.00%	-
NP	59,316	21,599	21,254	1,048	-11,528	31,158	19,068	20.81%
YoY %	174.62%	1.62%	1,928.05%	109.09%	-137.00%	63.40%	-	-
Horiz. %	311.08%	113.27%	111.46%	5.50%	-60.46%	163.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	46,919	19,909	17,835	143	-9,625	25,836	17,774	17.55%
YoY %	135.67%	11.63%	12,372.03%	101.49%	-137.25%	45.36%	-	-
Horiz. %	263.98%	112.01%	100.34%	0.80%	-54.15%	145.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.26%	19.28%	10.69%	61.07%	-	10.44%	11.39%	-
YoY %	-67.53%	80.36%	-82.50%	0.00%	-	-8.34%	-	-
Horiz. %	54.96%	169.27%	93.85%	536.17%	-	91.66%	100.00%	-
Total Cost	327,329	306,121	309,368	317,301	327,141	339,292	293,251	1.84%
YoY %	6.93%	-1.05%	-2.50%	-3.01%	-3.58%	15.70%	-	-
Horiz. %	111.62%	104.39%	105.50%	108.20%	111.56%	115.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	940,279	764,854	739,499	757,900	753,345	755,985	713,298	4.71%
YoY %	22.94%	3.43%	-2.43%	0.60%	-0.35%	5.98%	-	-
Horiz. %	131.82%	107.23%	103.67%	106.25%	105.61%	105.98%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Dividend
Div	15,196	13,285	9,456	11,031	9,683	19,484	19,489	-4.06%
YoY %	14.38%	40.49%	-14.28%	13.92%	-50.30%	-0.03%	-	-
Horiz. %	77.97%	68.17%	48.52%	56.60%	49.68%	99.97%	100.00%	-
Div Payout %	32.39%	66.73%	53.02%	7,714.29%	0.00%	75.41%	109.65%	-
YoY %	-51.46%	25.86%	-99.31%	0.00%	0.00%	-31.23%	-	-
Horiz. %	29.54%	60.86%	48.35%	7,035.38%	0.00%	68.77%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Equity
Net Worth	940,279	764,854	739,499	757,900	753,345	755,985	713,298	4.71%
YoY %	22.94%	3.43%	-2.43%	0.60%	-0.35%	5.98%	-	-
Horiz. %	131.82%	107.23%	103.67%	106.25%	105.61%	105.98%	100.00%	-
NOSH	189,955	189,790	189,130	204,285	193,661	194,841	194,890	-0.42%
YoY %	0.09%	0.35%	-7.42%	5.49%	-0.61%	-0.03%	-	-
Horiz. %	97.47%	97.38%	97.04%	104.82%	99.37%	99.97%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Ratio Analysis
NP Margin	15.34%	6.59%	6.43%	0.33%	-3.65%	8.41%	6.11%	-
YoY %	132.78%	2.49%	1,848.48%	109.04%	-143.40%	37.64%	-	-
Horiz. %	251.06%	107.86%	105.24%	5.40%	-59.74%	137.64%	100.00%	-
ROE	4.99%	2.60%	2.41%	0.02%	-1.28%	3.42%	2.49%	-
YoY %	91.92%	7.88%	11,950.00%	101.56%	-137.43%	37.35%	-	-
Horiz. %	200.40%	104.42%	96.79%	0.80%	-51.41%	137.35%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Per Share
RPS	203.55	172.67	174.81	155.84	162.97	190.13	160.25	4.06%
YoY %	17.88%	-1.22%	12.17%	-4.38%	-14.28%	18.65%	-	-
Horiz. %	127.02%	107.75%	109.09%	97.25%	101.70%	118.65%	100.00%	-
EPS	24.70	10.49	9.43	0.07	-4.97	13.26	9.12	18.05%
YoY %	135.46%	11.24%	13,371.43%	101.41%	-137.48%	45.39%	-	-
Horiz. %	270.83%	115.02%	103.40%	0.77%	-54.50%	145.39%	100.00%	-
DPS	8.00	7.00	5.00	5.40	5.00	10.00	10.00	-3.64%
YoY %	14.29%	40.00%	-7.41%	8.00%	-50.00%	0.00%	-	-
Horiz. %	80.00%	70.00%	50.00%	54.00%	50.00%	100.00%	100.00%	-
NAPS	4.95	4.03	3.91	3.71	3.89	3.88	3.66	5.15%
YoY %	22.83%	3.07%	5.39%	-4.63%	0.26%	6.01%	-	-
Horiz. %	135.25%	110.11%	106.83%	101.37%	106.28%	106.01%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Adjusted Per Share Value based on latest NOSH - 204,285
RPS	194.05	164.47	165.93	159.77	158.40	185.92	156.75	3.62%
YoY %	17.99%	-0.88%	3.86%	0.86%	-14.80%	18.61%	-	-
Horiz. %	123.80%	104.93%	105.86%	101.93%	101.05%	118.61%	100.00%	-
EPS	23.55	9.99	8.95	0.07	-4.83	12.97	8.92	17.55%
YoY %	135.74%	11.62%	12,685.71%	101.45%	-137.24%	45.40%	-	-
Horiz. %	264.01%	112.00%	100.34%	0.78%	-54.15%	145.40%	100.00%	-
DPS	7.63	6.67	4.75	5.54	4.86	9.78	9.78	-4.05%
YoY %	14.39%	40.42%	-14.26%	13.99%	-50.31%	0.00%	-	-
Horiz. %	78.02%	68.20%	48.57%	56.65%	49.69%	100.00%	100.00%	-
NAPS	4.719	3.8386	3.7114	3.8037	3.7809	3.7941	3.5799	4.70%
YoY %	22.94%	3.43%	-2.43%	0.60%	-0.35%	5.98%	-	-
Horiz. %	131.82%	107.23%	103.67%	106.25%	105.61%	105.98%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	30/09/10	30/09/09	-
Price	6.62	5.66	2.59	2.67	3.01	5.85	5.68	-
P/RPS	3.25	3.28	1.48	1.71	1.85	3.08	3.54	-1.41%
YoY %	-0.91%	121.62%	-13.45%	-7.57%	-39.94%	-12.99%	-	-
Horiz. %	91.81%	92.66%	41.81%	48.31%	52.26%	87.01%	100.00%	-
P/EPS	26.80	53.96	27.47	3,814.29	-60.56	44.12	62.28	-13.10%
YoY %	-50.33%	96.43%	-99.28%	6,398.37%	-237.26%	-29.16%	-	-
Horiz. %	43.03%	86.64%	44.11%	6,124.42%	-97.24%	70.84%	100.00%	-
EY	3.73	1.85	3.64	0.03	-1.65	2.27	1.61	15.02%
YoY %	101.62%	-49.18%	12,033.33%	101.82%	-172.69%	40.99%	-	-
Horiz. %	231.68%	114.91%	226.09%	1.86%	-102.48%	140.99%	100.00%	-
DY	1.21	1.24	1.93	2.02	1.66	1.71	1.76	-6.05%
YoY %	-2.42%	-35.75%	-4.46%	21.69%	-2.92%	-2.84%	-	-
Horiz. %	68.75%	70.45%	109.66%	114.77%	94.32%	97.16%	100.00%	-
P/NAPS	1.34	1.40	0.66	0.72	0.77	1.51	1.55	-2.39%
YoY %	-4.29%	112.12%	-8.33%	-6.49%	-49.01%	-2.58%	-	-
Horiz. %	86.45%	90.32%	42.58%	46.45%	49.68%	97.42%	100.00%	-

	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	30/09/10	30/09/09	CAGR
Price Multiplier on Announcement Date
Date	17/11/15	12/11/14	14/11/13	20/11/12	08/11/11	16/11/10	17/11/09	-
Price	7.35	5.15	2.88	2.63	3.21	5.75	5.60	-
P/RPS	3.61	2.98	1.65	1.69	1.97	3.02	3.49	0.56%
YoY %	21.14%	80.61%	-2.37%	-14.21%	-34.77%	-13.47%	-	-
Horiz. %	103.44%	85.39%	47.28%	48.42%	56.45%	86.53%	100.00%	-
P/EPS	29.76	49.09	30.54	3,757.14	-64.59	43.36	61.40	-11.36%
YoY %	-39.38%	60.74%	-99.19%	5,916.91%	-248.96%	-29.38%	-	-
Horiz. %	48.47%	79.95%	49.74%	6,119.12%	-105.20%	70.62%	100.00%	-
EY	3.36	2.04	3.27	0.03	-1.55	2.31	1.63	12.80%
YoY %	64.71%	-37.61%	10,800.00%	101.94%	-167.10%	41.72%	-	-
Horiz. %	206.13%	125.15%	200.61%	1.84%	-95.09%	141.72%	100.00%	-
DY	1.09	1.36	1.74	2.05	1.56	1.74	1.79	-7.93%
YoY %	-19.85%	-21.84%	-15.12%	31.41%	-10.34%	-2.79%	-	-
Horiz. %	60.89%	75.98%	97.21%	114.53%	87.15%	97.21%	100.00%	-
P/NAPS	1.48	1.28	0.74	0.71	0.83	1.48	1.53	-0.55%
YoY %	15.62%	72.97%	4.23%	-14.46%	-43.92%	-3.27%	-	-
Horiz. %	96.73%	83.66%	48.37%	46.41%	54.25%	96.73%	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