[MPI] YoY TTM 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- 49.42%

YoY- -142.89%

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
TTM Result
Revenue	1,449,015	1,288,938	1,238,557	1,194,458	1,360,410	1,444,333	1,068,843	5.20%
YoY %	12.42%	4.07%	3.69%	-12.20%	-5.81%	35.13%	-	-
Horiz. %	135.57%	120.59%	115.88%	111.75%	127.28%	135.13%	100.00%	-
PBT	189,504	67,777	42,159	-14,874	38,933	98,254	-77,244	-
YoY %	179.60%	60.77%	383.44%	-138.20%	-60.38%	227.20%	-	-
Horiz. %	-245.33%	-87.74%	-54.58%	19.26%	-50.40%	-127.20%	100.00%	-
Tax	-29,177	-13,787	-7,632	4,269	-6,621	39,722	-3,278	43.93%
YoY %	-111.63%	-80.65%	-278.78%	164.48%	-116.67%	1,311.78%	-	-
Horiz. %	890.09%	420.59%	232.82%	-130.23%	201.98%	-1,211.78%	100.00%	-
NP	160,327	53,990	34,527	-10,605	32,312	137,976	-80,522	-
YoY %	196.96%	56.37%	425.57%	-132.82%	-76.58%	271.35%	-	-
Horiz. %	-199.11%	-67.05%	-42.88%	13.17%	-40.13%	-171.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	135,478	47,218	28,640	-9,997	23,307	113,469	-49,928	-
YoY %	186.92%	64.87%	386.49%	-142.89%	-79.46%	327.27%	-	-
Horiz. %	-271.35%	-94.57%	-57.36%	20.02%	-46.68%	-227.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.40%	20.34%	18.10%	-	17.01%	-40.43%	-	-
YoY %	-24.29%	12.38%	0.00%	-	142.07%	0.00%	-	-
Horiz. %	-38.09%	-50.31%	-44.77%	-	-42.07%	100.00%	-	-
Total Cost	1,288,688	1,234,948	1,204,030	1,205,063	1,328,098	1,306,357	1,149,365	1.92%
YoY %	4.35%	2.57%	-0.09%	-9.26%	1.66%	13.66%	-	-
Horiz. %	112.12%	107.45%	104.76%	104.85%	115.55%	113.66%	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	39,884	32,186	19,121	20,725	29,043	48,726	38,980	0.38%
YoY %	23.92%	68.33%	-7.74%	-28.64%	-40.40%	25.00%	-	-
Horiz. %	102.32%	82.57%	49.05%	53.17%	74.51%	125.00%	100.00%	-
Div Payout %	29.44%	68.17%	66.76%	0.00%	124.61%	42.94%	0.00%	-
YoY %	-56.81%	2.11%	0.00%	0.00%	190.20%	0.00%	-	-
Horiz. %	68.56%	158.76%	155.47%	0.00%	290.20%	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	11.06%	4.19%	2.79%	-0.89%	2.38%	9.55%	-7.53%	-
YoY %	163.96%	50.18%	413.48%	-137.39%	-75.08%	226.83%	-	-
Horiz. %	-146.88%	-55.64%	-37.05%	11.82%	-31.61%	-126.83%	100.00%	-
ROE	14.41%	6.17%	3.87%	-1.32%	3.09%	15.01%	-7.00%	-
YoY %	133.55%	59.43%	393.18%	-142.72%	-79.41%	314.43%	-	-
Horiz. %	-205.86%	-88.14%	-55.29%	18.86%	-44.14%	-214.43%	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	762.82	679.14	654.87	584.70	702.47	741.29	548.43	5.65%
YoY %	12.32%	3.71%	12.00%	-16.77%	-5.24%	35.17%	-	-
Horiz. %	139.09%	123.83%	119.41%	106.61%	128.09%	135.17%	100.00%	-
EPS	71.32	24.88	15.14	-4.89	12.03	58.24	-25.62	-
YoY %	186.66%	64.33%	409.61%	-140.65%	-79.34%	327.32%	-	-
Horiz. %	-278.38%	-97.11%	-59.09%	19.09%	-46.96%	-227.32%	100.00%	-
DPS	21.00	17.00	10.11	10.15	15.00	25.00	20.00	0.81%
YoY %	23.53%	68.15%	-0.39%	-32.33%	-40.00%	25.00%	-	-
Horiz. %	105.00%	85.00%	50.55%	50.75%	75.00%	125.00%	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	690.39	614.12	590.12	569.10	648.17	688.16	509.25	5.20%
YoY %	12.42%	4.07%	3.69%	-12.20%	-5.81%	35.13%	-	-
Horiz. %	135.57%	120.59%	115.88%	111.75%	127.28%	135.13%	100.00%	-
EPS	64.55	22.50	13.65	-4.76	11.10	54.06	-23.79	-
YoY %	186.89%	64.84%	386.76%	-142.88%	-79.47%	327.24%	-	-
Horiz. %	-271.33%	-94.58%	-57.38%	20.01%	-46.66%	-227.24%	100.00%	-
DPS	19.00	15.34	9.11	9.87	13.84	23.22	18.57	0.38%
YoY %	23.86%	68.39%	-7.70%	-28.68%	-40.40%	25.04%	-	-
Horiz. %	102.32%	82.61%	49.06%	53.15%	74.53%	125.04%	100.00%	-
NAPS	4.48	3.6442	3.5234	3.611	3.5893	3.6019	3.3985	4.71%
YoY %	22.94%	3.43%	-2.43%	0.60%	-0.35%	5.98%	-	-
Horiz. %	131.82%	107.23%	103.68%	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	0.87	0.83	0.40	0.46	0.43	0.79	1.04	-2.92%
YoY %	4.82%	107.50%	-13.04%	6.98%	-45.57%	-24.04%	-	-
Horiz. %	83.65%	79.81%	38.46%	44.23%	41.35%	75.96%	100.00%	-
P/EPS	9.28	22.75	17.10	-54.56	25.01	10.05	-22.17	-
YoY %	-59.21%	33.04%	131.34%	-318.15%	148.86%	145.33%	-	-
Horiz. %	-41.86%	-102.62%	-77.13%	246.10%	-112.81%	-45.33%	100.00%	-
EY	10.77	4.40	5.85	-1.83	4.00	9.95	-4.51	-
YoY %	144.77%	-24.79%	419.67%	-145.75%	-59.80%	320.62%	-	-
Horiz. %	-238.80%	-97.56%	-129.71%	40.58%	-88.69%	-220.62%	100.00%	-
DY	3.17	3.00	3.90	3.80	4.98	4.27	3.52	-1.72%
YoY %	5.67%	-23.08%	2.63%	-23.69%	16.63%	21.31%	-	-
Horiz. %	90.06%	85.23%	110.80%	107.95%	141.48%	121.31%	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	0.96	0.76	0.44	0.45	0.46	0.78	1.02	-1.00%
YoY %	26.32%	72.73%	-2.22%	-2.17%	-41.03%	-23.53%	-	-
Horiz. %	94.12%	74.51%	43.14%	44.12%	45.10%	76.47%	100.00%	-
P/EPS	10.31	20.70	19.02	-53.74	26.67	9.87	-21.86	-
YoY %	-50.19%	8.83%	135.39%	-301.50%	170.21%	145.15%	-	-
Horiz. %	-47.16%	-94.69%	-87.01%	245.84%	-122.00%	-45.15%	100.00%	-
EY	9.70	4.83	5.26	-1.86	3.75	10.13	-4.57	-
YoY %	100.83%	-8.17%	382.80%	-149.60%	-62.98%	321.66%	-	-
Horiz. %	-212.25%	-105.69%	-115.10%	40.70%	-82.06%	-221.66%	100.00%	-
DY	2.86	3.30	3.51	3.86	4.67	4.35	3.57	-3.62%
YoY %	-13.33%	-5.98%	-9.07%	-17.34%	7.36%	21.85%	-	-
Horiz. %	80.11%	92.44%	98.32%	108.12%	130.81%	121.85%	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