[MPI] YoY TTM 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

QoQ- 47.4%

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
TTM 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	131,724	-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	724,093	724,175	745,498	740,414	705,235	765,810	713,307	0.25%
YoY %	-0.01%	-2.86%	0.69%	4.99%	-7.91%	7.36%	-	-
Horiz. %	101.51%	101.52%	104.51%	103.80%	98.87%	107.36%	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	20,696	19,377	38,844	48,731	38,984	72,123	79,583	-20.09%
YoY %	6.81%	-50.12%	-20.29%	25.00%	-45.95%	-9.37%	-	-
Horiz. %	26.01%	24.35%	48.81%	61.23%	48.99%	90.63%	100.00%	-
Div Payout %	189.04%	0.00%	66.10%	46.23%	0.00%	64.30%	60.42%	-
YoY %	0.00%	0.00%	42.98%	0.00%	0.00%	6.42%	-	-
Horiz. %	312.88%	0.00%	109.40%	76.51%	0.00%	106.42%	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	724,093	724,175	745,498	740,414	705,235	765,810	713,307	0.25%
YoY %	-0.01%	-2.86%	0.69%	4.99%	-7.91%	7.36%	-	-
Horiz. %	101.51%	101.52%	104.51%	103.80%	98.87%	107.36%	100.00%	-
NOSH	191,559	193,629	193,134	194,845	196,444	194,862	194,892	-0.28%
YoY %	-1.07%	0.26%	-0.88%	-0.81%	0.81%	-0.02%	-	-
Horiz. %	98.29%	99.35%	99.10%	99.98%	100.80%	99.98%	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	1.51%	-2.73%	7.88%	14.24%	-5.66%	14.65%	18.47%	-
YoY %	155.31%	-134.64%	-44.66%	351.59%	-138.63%	-20.68%	-	-
Horiz. %	8.18%	-14.78%	42.66%	77.10%	-30.64%	79.32%	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	640.16	615.46	732.78	711.43	585.73	789.85	762.13	-2.86%
YoY %	4.01%	-16.01%	3.00%	21.46%	-25.84%	3.64%	-	-
Horiz. %	84.00%	80.76%	96.15%	93.35%	76.85%	103.64%	100.00%	-
EPS	5.72	-10.21	30.43	54.10	-20.31	57.57	67.59	-33.71%
YoY %	156.02%	-133.55%	-43.75%	366.37%	-135.28%	-14.82%	-	-
Horiz. %	8.46%	-15.11%	45.02%	80.04%	-30.05%	85.18%	100.00%	-
DPS	10.80	10.00	20.00	25.00	20.00	37.00	40.83	-19.86%
YoY %	8.00%	-50.00%	-20.00%	25.00%	-45.95%	-9.38%	-	-
Horiz. %	26.45%	24.49%	48.98%	61.23%	48.98%	90.62%	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	9.86	9.23	18.51	23.22	18.57	34.36	37.92	-20.09%
YoY %	6.83%	-50.14%	-20.28%	25.04%	-45.95%	-9.39%	-	-
Horiz. %	26.00%	24.34%	48.81%	61.23%	48.97%	90.61%	100.00%	-
NAPS	3.45	3.4504	3.552	3.5277	3.3601	3.6487	3.3986	0.25%
YoY %	-0.01%	-2.86%	0.69%	4.99%	-7.91%	7.36%	-	-
Horiz. %	101.51%	101.52%	104.51%	103.80%	98.87%	107.36%	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	0.61	0.87	0.85	0.89	1.30	-17.82%
YoY %	-18.37%	-19.67%	-29.89%	2.35%	-4.49%	-31.54%	-	-
Horiz. %	30.77%	37.69%	46.92%	66.92%	65.38%	68.46%	100.00%	-
P/EPS	44.97	-29.29	14.79	11.42	-24.61	12.16	14.65	20.53%
YoY %	253.53%	-298.04%	29.51%	146.40%	-302.38%	-17.00%	-	-
Horiz. %	306.96%	-199.93%	100.96%	77.95%	-167.99%	83.00%	100.00%	-
EY	2.22	-3.41	6.76	8.75	-4.06	8.22	6.83	-17.06%
YoY %	165.10%	-150.44%	-22.74%	315.52%	-149.39%	20.35%	-	-
Horiz. %	32.50%	-49.93%	98.98%	128.11%	-59.44%	120.35%	100.00%	-
DY	4.20	3.34	4.44	4.05	4.00	5.29	4.12	0.32%
YoY %	25.75%	-24.77%	9.63%	1.25%	-24.39%	28.40%	-	-
Horiz. %	101.94%	81.07%	107.77%	98.30%	97.09%	128.40%	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	0.51	0.84	0.98	0.88	1.22	-17.65%
YoY %	-11.63%	-15.69%	-39.29%	-14.29%	11.36%	-27.87%	-	-
Horiz. %	31.15%	35.25%	41.80%	68.85%	80.33%	72.13%	100.00%	-
P/EPS	42.69	-25.86	12.39	11.05	-28.31	12.07	13.76	20.74%
YoY %	265.08%	-308.72%	12.13%	139.03%	-334.55%	-12.28%	-	-
Horiz. %	310.25%	-187.94%	90.04%	80.31%	-205.74%	87.72%	100.00%	-
EY	2.34	-3.87	8.07	9.05	-3.53	8.28	7.27	-17.20%
YoY %	160.47%	-147.96%	-10.83%	356.37%	-142.63%	13.89%	-	-
Horiz. %	32.19%	-53.23%	111.00%	124.48%	-48.56%	113.89%	100.00%	-
DY	4.43	3.79	5.31	4.18	3.48	5.32	4.39	0.15%
YoY %	16.89%	-28.63%	27.03%	20.11%	-34.59%	21.18%	-	-
Horiz. %	100.91%	86.33%	120.96%	95.22%	79.27%	121.18%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-03 16:50:00

EMA 5

5 Mins

BUY

2024-07-03 16:35:00

EMA 5

5 Mins

SELL

2024-07-03 16:10:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-07-03 16:10:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-07-03 16:10:00

TURTLE SYSTEM 20

10 Mins

SELL

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 >

DNEX

DAGANG NEXCHANGE BERHAD

1000

SALCON

SALCON BHD

945

MPI

MALAYSIAN PACIFIC INDUSTRIES

913

PTRANS

PERAK TRANSIT BERHAD

910

HLIND

HONG LEONG INDUSTRIES BHD

862

YTLPOWR

YTL POWER INTERNATIONAL BHD

812

JCY

JCY INTERNATIONAL BERHAD

808

GENTING

GENTING BHD

681

PBBANK

PUBLIC BANK BHD

554

NOTION

NOTION VTEC BHD

547

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.06

-0.015

128,778,500

AIMFLEX

0.20

+0.025

127,959,400

WCT

0.985

+0.095

111,659,900

HSI-CXN

0.20

+0.02

105,628,100

JAG-WC

0.045

+0.04

95,112,700

UUE

0.705

+0.01

79,689,800

AHB-WC

0.075

+0.005

79,096,000

More active Stocks

MPI

39.68

+0.78

73,500

GOHUB

0.95

+0.60

143,104,400

GAMUDA

7.24

+0.54

21,132,300

MISC

8.90

+0.34

6,948,900

YTLPOWR

5.30

+0.25

20,505,500

BURSA

9.10

+0.22

3,270,600

PETGAS

17.94

+0.22

193,600

DLADY

36.08

+0.22

34,700

RGTBHD-WC

0.19

+0.185

4,566,500

TENAGA

14.18

+0.18

10,099,500

More gainer Stocks

NESTLE

122.10

-0.30

66,100

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.14

-0.20

4,231,500

ORIENT

6.97

-0.18

1,220,900

F&N

31.74

-0.16

420,500

ALLIANZ

22.24

-0.14

9,600

VITROX

4.12

-0.13

4,095,500

ATECH

3.66

-0.12

640,800

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

540,100

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