[MPI] YoY Cumulative Quarter Result on 31-Mar-2011 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

26-Apr-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

31-Mar-2011 [#3]

Profit Trend

QoQ- 9.88%

YoY- -20.46%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Cumulative Result
Revenue	969,970	900,041	870,600	1,072,864	1,012,575	888,945	1,172,889	-3.11%
YoY %	7.77%	3.38%	-18.85%	5.95%	13.91%	-24.21%	-	-
Horiz. %	82.70%	76.74%	74.23%	91.47%	86.33%	75.79%	100.00%	-
PBT	52,989	6,970	-33,888	78,135	92,478	-55,008	124,334	-13.24%
YoY %	660.24%	120.57%	-143.37%	-15.51%	268.12%	-144.24%	-	-
Horiz. %	42.62%	5.61%	-27.26%	62.84%	74.38%	-44.24%	100.00%	-
Tax	-9,029	-6,174	-3,139	-7,703	-9,229	-6,163	-13,392	-6.35%
YoY %	-46.24%	-96.69%	59.25%	16.53%	-49.75%	53.98%	-	-
Horiz. %	67.42%	46.10%	23.44%	57.52%	68.91%	46.02%	100.00%	-
NP	43,960	796	-37,027	70,432	83,249	-61,171	110,942	-14.29%
YoY %	5,422.61%	102.15%	-152.57%	-15.40%	236.09%	-155.14%	-	-
Horiz. %	39.62%	0.72%	-33.38%	63.49%	75.04%	-55.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,411	173	-33,261	56,180	70,627	-40,788	84,486	-13.08%
YoY %	20,946.82%	100.52%	-159.20%	-20.46%	273.16%	-148.28%	-	-
Horiz. %	43.10%	0.20%	-39.37%	66.50%	83.60%	-48.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.04%	88.58%	-	9.86%	9.98%	-	10.77%	-
YoY %	-80.76%	0.00%	-	-1.20%	0.00%	-	-	-
Horiz. %	158.22%	822.47%	-	91.55%	92.66%	-	100.00%	-
Total Cost	926,010	899,245	907,627	1,002,432	929,326	950,116	1,061,947	-2.25%
YoY %	2.98%	-0.92%	-9.46%	7.87%	-2.19%	-10.53%	-	-
Horiz. %	87.20%	84.68%	85.47%	94.40%	87.51%	89.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	747,134	711,222	714,811	764,855	732,774	722,997	779,570	-0.70%
YoY %	5.05%	-0.50%	-6.54%	4.38%	1.35%	-7.26%	-	-
Horiz. %	95.84%	91.23%	91.69%	98.11%	94.00%	92.74%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Dividend
Div	28,372	19,991	19,371	38,825	48,721	38,975	72,110	-14.39%
YoY %	41.92%	3.20%	-50.11%	-20.31%	25.01%	-45.95%	-	-
Horiz. %	39.35%	27.72%	26.86%	53.84%	67.56%	54.05%	100.00%	-
Div Payout %	77.92%	11,555.56%	0.00%	69.11%	68.98%	0.00%	85.35%	-
YoY %	-99.33%	0.00%	0.00%	0.19%	0.00%	0.00%	-	-
Horiz. %	91.29%	13,539.03%	0.00%	80.97%	80.82%	0.00%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Equity
Net Worth	747,134	711,222	714,811	764,855	732,774	722,997	779,570	-0.70%
YoY %	5.05%	-0.50%	-6.54%	4.38%	1.35%	-7.26%	-	-
Horiz. %	95.84%	91.23%	91.69%	98.11%	94.00%	92.74%	100.00%	-
NOSH	189,148	192,222	193,715	194,125	194,886	194,878	194,892	-0.49%
YoY %	-1.60%	-0.77%	-0.21%	-0.39%	0.00%	-0.01%	-	-
Horiz. %	97.05%	98.63%	99.40%	99.61%	100.00%	99.99%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Ratio Analysis
NP Margin	4.53%	0.09%	-4.25%	6.56%	8.22%	-6.88%	9.46%	-
YoY %	4,933.33%	102.12%	-164.79%	-20.19%	219.48%	-172.73%	-	-
Horiz. %	47.89%	0.95%	-44.93%	69.34%	86.89%	-72.73%	100.00%	-
ROE	4.87%	0.02%	-4.65%	7.35%	9.64%	-5.64%	10.84%	-
YoY %	24,250.00%	100.43%	-163.27%	-23.76%	270.92%	-152.03%	-	-
Horiz. %	44.93%	0.18%	-42.90%	67.80%	88.93%	-52.03%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Per Share
RPS	512.81	468.23	449.42	552.66	519.57	456.15	601.81	-2.63%
YoY %	9.52%	4.19%	-18.68%	6.37%	13.90%	-24.20%	-	-
Horiz. %	85.21%	77.80%	74.68%	91.83%	86.33%	75.80%	100.00%	-
EPS	19.25	0.09	-17.17	28.94	36.24	-20.93	43.35	-12.64%
YoY %	21,288.89%	100.52%	-159.33%	-20.14%	273.15%	-148.28%	-	-
Horiz. %	44.41%	0.21%	-39.61%	66.76%	83.60%	-48.28%	100.00%	-
DPS	15.00	10.40	10.00	20.00	25.00	20.00	37.00	-13.96%
YoY %	44.23%	4.00%	-50.00%	-20.00%	25.00%	-45.95%	-	-
Horiz. %	40.54%	28.11%	27.03%	54.05%	67.57%	54.05%	100.00%	-
NAPS	3.95	3.70	3.69	3.94	3.76	3.71	4.00	-0.20%
YoY %	6.76%	0.27%	-6.35%	4.79%	1.35%	-7.25%	-	-
Horiz. %	98.75%	92.50%	92.25%	98.50%	94.00%	92.75%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 193,601
RPS	462.15	428.83	414.80	511.17	482.45	423.54	558.83	-3.11%
YoY %	7.77%	3.38%	-18.85%	5.95%	13.91%	-24.21%	-	-
Horiz. %	82.70%	76.74%	74.23%	91.47%	86.33%	75.79%	100.00%	-
EPS	17.35	0.08	-15.85	26.77	33.65	-19.43	40.25	-13.08%
YoY %	21,587.50%	100.50%	-159.21%	-20.45%	273.19%	-148.27%	-	-
Horiz. %	43.11%	0.20%	-39.38%	66.51%	83.60%	-48.27%	100.00%	-
DPS	13.52	9.52	9.23	18.50	23.21	18.57	34.36	-14.39%
YoY %	42.02%	3.14%	-50.11%	-20.29%	24.99%	-45.95%	-	-
Horiz. %	39.35%	27.71%	26.86%	53.84%	67.55%	54.05%	100.00%	-
NAPS	3.5598	3.3886	3.4057	3.6442	3.4913	3.4448	3.7143	-0.70%
YoY %	5.05%	-0.50%	-6.54%	4.38%	1.35%	-7.26%	-	-
Horiz. %	95.84%	91.23%	91.69%	98.11%	94.00%	92.74%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	-
Price	4.20	2.52	3.10	5.41	6.56	4.46	8.75	-
P/RPS	0.82	0.54	0.69	0.98	1.26	0.98	1.45	-9.05%
YoY %	51.85%	-21.74%	-29.59%	-22.22%	28.57%	-32.41%	-	-
Horiz. %	56.55%	37.24%	47.59%	67.59%	86.90%	67.59%	100.00%	-
P/EPS	21.82	2,800.00	-18.05	18.69	18.10	-21.31	20.18	1.31%
YoY %	-99.22%	15,612.47%	-196.58%	3.26%	184.94%	-205.60%	-	-
Horiz. %	108.13%	13,875.12%	-89.44%	92.62%	89.69%	-105.60%	100.00%	-
EY	4.58	0.04	-5.54	5.35	5.52	-4.69	4.95	-1.28%
YoY %	11,350.00%	100.72%	-203.55%	-3.08%	217.70%	-194.75%	-	-
Horiz. %	92.53%	0.81%	-111.92%	108.08%	111.52%	-94.75%	100.00%	-
DY	3.57	4.13	3.23	3.70	3.81	4.48	4.23	-2.78%
YoY %	-13.56%	27.86%	-12.70%	-2.89%	-14.96%	5.91%	-	-
Horiz. %	84.40%	97.64%	76.36%	87.47%	90.07%	105.91%	100.00%	-
P/NAPS	1.06	0.68	0.84	1.37	1.74	1.20	2.19	-11.38%
YoY %	55.88%	-19.05%	-38.69%	-21.26%	45.00%	-45.21%	-	-
Horiz. %	48.40%	31.05%	38.36%	62.56%	79.45%	54.79%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	29/04/14	03/05/13	26/04/12	26/04/11	25/05/10	18/05/09	22/05/08	-
Price	4.24	2.49	2.97	5.40	6.00	5.00	8.70	-
P/RPS	0.83	0.53	0.66	0.98	1.15	1.10	1.45	-8.87%
YoY %	56.60%	-19.70%	-32.65%	-14.78%	4.55%	-24.14%	-	-
Horiz. %	57.24%	36.55%	45.52%	67.59%	79.31%	75.86%	100.00%	-
P/EPS	22.03	2,766.67	-17.30	18.66	16.56	-23.89	20.07	1.56%
YoY %	-99.20%	16,092.31%	-192.71%	12.68%	169.32%	-219.03%	-	-
Horiz. %	109.77%	13,785.10%	-86.20%	92.97%	82.51%	-119.03%	100.00%	-
EY	4.54	0.04	-5.78	5.36	6.04	-4.19	4.98	-1.52%
YoY %	11,250.00%	100.69%	-207.84%	-11.26%	244.15%	-184.14%	-	-
Horiz. %	91.16%	0.80%	-116.06%	107.63%	121.29%	-84.14%	100.00%	-
DY	3.54	4.18	3.37	3.70	4.17	4.00	4.25	-2.99%
YoY %	-15.31%	24.04%	-8.92%	-11.27%	4.25%	-5.88%	-	-
Horiz. %	83.29%	98.35%	79.29%	87.06%	98.12%	94.12%	100.00%	-
P/NAPS	1.07	0.67	0.80	1.37	1.60	1.35	2.18	-11.17%
YoY %	59.70%	-16.25%	-41.61%	-14.37%	18.52%	-38.07%	-	-
Horiz. %	49.08%	30.73%	36.70%	62.84%	73.39%	61.93%	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 - 03 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

325

HLIND

HONG LEONG INDUSTRIES BHD

308

PTRANS

PERAK TRANSIT BERHAD

297

HLCAP

HONG LEONG CAPITAL BERHAD

209

YTLPOWR

YTL POWER INTERNATIONAL BHD

124

MYEG

MY E.G. SERVICES BHD

119

SAPNRG

SAPURA ENERGY BERHAD

110

PBBANK

PUBLIC BANK BHD

106

YTL

YTL CORPORATION BHD

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

0.92

+0.015

65,841,200

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

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