[MPI] YoY TTM 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- -19.91%

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
TTM 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	980,197	858,474	731,530	724,093	724,175	745,498	740,414	4.78%
YoY %	14.18%	17.35%	1.03%	-0.01%	-2.86%	0.69%	-	-
Horiz. %	132.38%	115.95%	98.80%	97.80%	97.81%	100.69%	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	43,683	37,973	28,357	20,696	19,377	38,844	48,731	-1.80%
YoY %	15.04%	33.91%	37.02%	6.81%	-50.12%	-20.29%	-	-
Horiz. %	89.64%	77.92%	58.19%	42.47%	39.76%	79.71%	100.00%	-
Div Payout %	27.73%	35.01%	62.82%	189.04%	0.00%	66.10%	46.23%	-
YoY %	-20.79%	-44.27%	-66.77%	0.00%	0.00%	42.98%	-	-
Horiz. %	59.98%	75.73%	135.89%	408.91%	0.00%	142.98%	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	980,197	858,474	731,530	724,093	724,175	745,498	740,414	4.78%
YoY %	14.18%	17.35%	1.03%	-0.01%	-2.86%	0.69%	-	-
Horiz. %	132.38%	115.95%	98.80%	97.80%	97.81%	100.69%	100.00%	-
NOSH	189,960	189,928	189,025	191,559	193,629	193,134	194,845	-0.42%
YoY %	0.02%	0.48%	-1.32%	-1.07%	0.26%	-0.88%	-	-
Horiz. %	97.49%	97.48%	97.01%	98.31%	99.38%	99.12%	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%	12.63%	6.17%	1.51%	-2.73%	7.88%	14.24%	-
YoY %	27.24%	104.70%	308.61%	155.31%	-134.64%	-44.66%	-	-
Horiz. %	112.85%	88.69%	43.33%	10.60%	-19.17%	55.34%	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	770.31	731.90	683.42	640.16	615.46	732.78	711.43	1.33%
YoY %	5.25%	7.09%	6.76%	4.01%	-16.01%	3.00%	-	-
Horiz. %	108.28%	102.88%	96.06%	89.98%	86.51%	103.00%	100.00%	-
EPS	82.92	57.11	23.88	5.72	-10.21	30.43	54.10	7.36%
YoY %	45.19%	139.15%	317.48%	156.02%	-133.55%	-43.75%	-	-
Horiz. %	153.27%	105.56%	44.14%	10.57%	-18.87%	56.25%	100.00%	-
DPS	23.00	20.00	15.00	10.80	10.00	20.00	25.00	-1.37%
YoY %	15.00%	33.33%	38.89%	8.00%	-50.00%	-20.00%	-	-
Horiz. %	92.00%	80.00%	60.00%	43.20%	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	734.38	697.65	648.34	615.44	598.10	710.28	695.70	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	79.05	54.44	22.66	5.49	-9.92	29.49	52.90	6.91%
YoY %	45.21%	140.25%	312.75%	155.34%	-133.64%	-44.25%	-	-
Horiz. %	149.43%	102.91%	42.84%	10.38%	-18.75%	55.75%	100.00%	-
DPS	21.92	19.06	14.23	10.39	9.73	19.50	24.46	-1.80%
YoY %	15.01%	33.94%	36.96%	6.78%	-50.10%	-20.28%	-	-
Horiz. %	89.62%	77.92%	58.18%	42.48%	39.78%	79.72%	100.00%	-
NAPS	4.9194	4.3085	3.6714	3.634	3.6345	3.7415	3.716	4.78%
YoY %	14.18%	17.35%	1.03%	-0.01%	-2.86%	0.69%	-	-
Horiz. %	132.38%	115.94%	98.80%	97.79%	97.81%	100.69%	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	0.61	0.87	1.82%
YoY %	6.59%	22.97%	85.00%	-18.37%	-19.67%	-29.89%	-	-
Horiz. %	111.49%	104.60%	85.06%	45.98%	56.32%	70.11%	100.00%	-
P/EPS	9.04	11.66	21.27	44.97	-29.29	14.79	11.42	-3.81%
YoY %	-22.47%	-45.18%	-52.70%	253.53%	-298.04%	29.51%	-	-
Horiz. %	79.16%	102.10%	186.25%	393.78%	-256.48%	129.51%	100.00%	-
EY	11.06	8.58	4.70	2.22	-3.41	6.76	8.75	3.97%
YoY %	28.90%	82.55%	111.71%	165.10%	-150.44%	-22.74%	-	-
Horiz. %	126.40%	98.06%	53.71%	25.37%	-38.97%	77.26%	100.00%	-
DY	3.07	3.00	2.95	4.20	3.34	4.44	4.05	-4.50%
YoY %	2.33%	1.69%	-29.76%	25.75%	-24.77%	9.63%	-	-
Horiz. %	75.80%	74.07%	72.84%	103.70%	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	0.51	0.84	3.62%
YoY %	18.18%	-3.30%	139.47%	-11.63%	-15.69%	-39.29%	-	-
Horiz. %	123.81%	104.76%	108.33%	45.24%	51.19%	60.71%	100.00%	-
P/EPS	9.64	11.24	26.13	42.69	-25.86	12.39	11.05	-2.24%
YoY %	-14.23%	-56.98%	-38.79%	265.08%	-308.72%	12.13%	-	-
Horiz. %	87.24%	101.72%	236.47%	386.33%	-234.03%	112.13%	100.00%	-
EY	10.38	8.90	3.83	2.34	-3.87	8.07	9.05	2.30%
YoY %	16.63%	132.38%	63.68%	160.47%	-147.96%	-10.83%	-	-
Horiz. %	114.70%	98.34%	42.32%	25.86%	-42.76%	89.17%	100.00%	-
DY	2.88	3.12	2.40	4.43	3.79	5.31	4.18	-6.01%
YoY %	-7.69%	30.00%	-45.82%	16.89%	-28.63%	27.03%	-	-
Horiz. %	68.90%	74.64%	57.42%	105.98%	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

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