[MPI] YoY TTM 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- -19.54%

YoY- 27.2%

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
TTM Result
Revenue	1,296,213	1,221,163	1,212,983	1,446,491	1,274,260	1,255,182	1,539,254	-2.82%
YoY %	6.15%	0.67%	-16.14%	13.52%	1.52%	-18.46%	-	-
Horiz. %	84.21%	79.33%	78.80%	93.97%	82.78%	81.54%	100.00%	-
PBT	67,072	13,357	-28,365	70,641	85,752	-22,863	166,005	-14.01%
YoY %	402.15%	147.09%	-140.15%	-17.62%	475.07%	-113.77%	-	-
Horiz. %	40.40%	8.05%	-17.09%	42.55%	51.66%	-13.77%	100.00%	-
Tax	-9,587	1,285	-4,096	42,428	-7,229	-1,951	-18,531	-10.39%
YoY %	-846.07%	131.37%	-109.65%	686.91%	-270.53%	89.47%	-	-
Horiz. %	51.73%	-6.93%	22.10%	-228.96%	39.01%	10.53%	100.00%	-
NP	57,485	14,642	-32,461	113,069	78,523	-24,814	147,474	-14.52%
YoY %	292.60%	145.11%	-128.71%	43.99%	416.45%	-116.83%	-	-
Horiz. %	38.98%	9.93%	-22.01%	76.67%	53.25%	-16.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	47,186	13,669	-30,673	90,960	71,511	-13,098	112,648	-13.49%
YoY %	245.20%	144.56%	-133.72%	27.20%	645.97%	-111.63%	-	-
Horiz. %	41.89%	12.13%	-27.23%	80.75%	63.48%	-11.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.29%	-9.62%	-	-60.06%	8.43%	-	11.16%	-
YoY %	248.54%	0.00%	-	-812.46%	0.00%	-	-	-
Horiz. %	128.05%	-86.20%	-	-538.17%	75.54%	-	100.00%	-
Total Cost	1,238,728	1,206,521	1,245,444	1,333,422	1,195,737	1,279,996	1,391,780	-1.92%
YoY %	2.67%	-3.13%	-6.60%	11.51%	-6.58%	-8.03%	-	-
Horiz. %	89.00%	86.69%	89.49%	95.81%	85.91%	91.97%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	746,585	715,202	715,455	762,790	733,010	723,121	779,741	-0.72%
YoY %	4.39%	-0.04%	-6.21%	4.06%	1.37%	-7.26%	-	-
Horiz. %	95.75%	91.72%	91.76%	97.83%	94.01%	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	28,357	20,696	19,377	38,844	48,731	38,984	72,123	-14.40%
YoY %	37.02%	6.81%	-50.12%	-20.29%	25.00%	-45.95%	-	-
Horiz. %	39.32%	28.70%	26.87%	53.86%	67.57%	54.05%	100.00%	-
Div Payout %	60.10%	151.41%	0.00%	42.70%	68.15%	0.00%	64.03%	-
YoY %	-60.31%	0.00%	0.00%	-37.34%	0.00%	0.00%	-	-
Horiz. %	93.86%	236.47%	0.00%	66.69%	106.43%	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	746,585	715,202	715,455	762,790	733,010	723,121	779,741	-0.72%
YoY %	4.39%	-0.04%	-6.21%	4.06%	1.37%	-7.26%	-	-
Horiz. %	95.75%	91.72%	91.76%	97.83%	94.01%	92.74%	100.00%	-
NOSH	189,009	193,297	193,890	193,601	194,949	194,911	194,935	-0.51%
YoY %	-2.22%	-0.31%	0.15%	-0.69%	0.02%	-0.01%	-	-
Horiz. %	96.96%	99.16%	99.46%	99.32%	100.01%	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	4.43%	1.20%	-2.68%	7.82%	6.16%	-1.98%	9.58%	-
YoY %	269.17%	144.78%	-134.27%	26.95%	411.11%	-120.67%	-	-
Horiz. %	46.24%	12.53%	-27.97%	81.63%	64.30%	-20.67%	100.00%	-
ROE	6.32%	1.91%	-4.29%	11.92%	9.76%	-1.81%	14.45%	-
YoY %	230.89%	144.52%	-135.99%	22.13%	639.23%	-112.53%	-	-
Horiz. %	43.74%	13.22%	-29.69%	82.49%	67.54%	-12.53%	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	685.79	631.75	625.60	747.15	653.64	643.98	789.62	-2.32%
YoY %	8.55%	0.98%	-16.27%	14.31%	1.50%	-18.44%	-	-
Horiz. %	86.85%	80.01%	79.23%	94.62%	82.78%	81.56%	100.00%	-
EPS	24.96	7.07	-15.82	46.98	36.68	-6.72	57.79	-13.05%
YoY %	253.04%	144.69%	-133.67%	28.08%	645.83%	-111.63%	-	-
Horiz. %	43.19%	12.23%	-27.37%	81.29%	63.47%	-11.63%	100.00%	-
DPS	15.00	10.71	10.00	20.00	25.00	20.00	37.00	-13.96%
YoY %	40.06%	7.10%	-50.00%	-20.00%	25.00%	-45.95%	-	-
Horiz. %	40.54%	28.95%	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	617.59	581.83	577.93	689.19	607.13	598.04	733.38	-2.82%
YoY %	6.15%	0.67%	-16.14%	13.52%	1.52%	-18.45%	-	-
Horiz. %	84.21%	79.34%	78.80%	93.97%	82.79%	81.55%	100.00%	-
EPS	22.48	6.51	-14.61	43.34	34.07	-6.24	53.67	-13.49%
YoY %	245.31%	144.56%	-133.71%	27.21%	645.99%	-111.63%	-	-
Horiz. %	41.89%	12.13%	-27.22%	80.75%	63.48%	-11.63%	100.00%	-
DPS	13.51	9.86	9.23	18.51	23.22	18.57	34.36	-14.40%
YoY %	37.02%	6.83%	-50.14%	-20.28%	25.04%	-45.95%	-	-
Horiz. %	39.32%	28.70%	26.86%	53.87%	67.58%	54.05%	100.00%	-
NAPS	3.5571	3.4076	3.4088	3.6343	3.4925	3.4453	3.7151	-0.72%
YoY %	4.39%	-0.04%	-6.20%	4.06%	1.37%	-7.26%	-	-
Horiz. %	95.75%	91.72%	91.76%	97.83%	94.01%	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	0.61	0.40	0.50	0.72	1.00	0.69	1.11	-9.49%
YoY %	52.50%	-20.00%	-30.56%	-28.00%	44.93%	-37.84%	-	-
Horiz. %	54.95%	36.04%	45.05%	64.86%	90.09%	62.16%	100.00%	-
P/EPS	16.82	35.64	-19.60	11.51	17.88	-66.37	15.14	1.76%
YoY %	-52.81%	281.84%	-270.29%	-35.63%	126.94%	-538.38%	-	-
Horiz. %	111.10%	235.40%	-129.46%	76.02%	118.10%	-438.38%	100.00%	-
EY	5.94	2.81	-5.10	8.68	5.59	-1.51	6.60	-1.73%
YoY %	111.39%	155.10%	-158.76%	55.28%	470.20%	-122.88%	-	-
Horiz. %	90.00%	42.58%	-77.27%	131.52%	84.70%	-22.88%	100.00%	-
DY	3.57	4.25	3.23	3.70	3.81	4.48	4.23	-2.78%
YoY %	-16.00%	31.58%	-12.70%	-2.89%	-14.96%	5.91%	-	-
Horiz. %	84.40%	100.47%	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	0.62	0.39	0.47	0.72	0.92	0.78	1.10	-9.10%
YoY %	58.97%	-17.02%	-34.72%	-21.74%	17.95%	-29.09%	-	-
Horiz. %	56.36%	35.45%	42.73%	65.45%	83.64%	70.91%	100.00%	-
P/EPS	16.98	35.21	-18.77	11.49	16.36	-74.41	15.06	2.01%
YoY %	-51.78%	287.59%	-263.36%	-29.77%	121.99%	-594.09%	-	-
Horiz. %	112.75%	233.80%	-124.63%	76.29%	108.63%	-494.09%	100.00%	-
EY	5.89	2.84	-5.33	8.70	6.11	-1.34	6.64	-1.97%
YoY %	107.39%	153.28%	-161.26%	42.39%	555.97%	-120.18%	-	-
Horiz. %	88.70%	42.77%	-80.27%	131.02%	92.02%	-20.18%	100.00%	-
DY	3.54	4.30	3.37	3.70	4.17	4.00	4.25	-2.99%
YoY %	-17.67%	27.60%	-8.92%	-11.27%	4.25%	-5.88%	-	-
Horiz. %	83.29%	101.18%	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 - 30 April 2024

MQ Trader

MQ Trading Signals

2024-05-02 10:50:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-02 10:50:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-05-02 10:30:00

TURTLE SYSTEM 20

10 Mins

BUY

2024-05-02 10:30:00

TURTLE SYSTEM 55

10 Mins

BUY

2024-05-02 09:30:00

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 >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

328

HLIND

HONG LEONG INDUSTRIES BHD

326

PTRANS

PERAK TRANSIT BERHAD

326

YTLPOWR

YTL POWER INTERNATIONAL BHD

228

MYEG

MY E.G. SERVICES BHD

206

CAPITALA

CAPITAL A BERHAD

173

PBBANK

PUBLIC BANK BHD

157

SAPNRG

SAPURA ENERGY BERHAD

151

MAYBANK

MALAYAN BANKING BHD

147

Daily Stocks

HSI-CVZ

0.215

+0.045

221,801,700

INIX-OR

0.02

0.00

141,839,900

HSI-HUF

0.05

-0.035

141,026,700

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

BPURI

0.075

0.00

45,705,700

HSI-HUQ

0.065

-0.03

42,251,600

ICONIC-WA

0.04

-0.005

41,216,300

MYEG

0.925

-0.01

35,059,100

TOPGLOV

0.885

+0.005

33,616,300

More active Stocks

NESTLE

128.00

+0.80

12,600

DLADY

33.58

+0.72

12,600

GESHEN

4.41

+0.52

472,700

ALLIANZ

21.38

+0.34

12,800

CVIEW

1.59

+0.31

149,200

LPI

12.26

+0.26

137,000

RCECAP

2.99

+0.22

2,036,800

ATECH

2.94

+0.18

1,599,600

F&N

31.78

+0.18

76,400

BURSA

7.62

+0.16

800,800

More gainer Stocks

HSI-HUY

0.96

-0.39

4,500

ORIENT

6.97

-0.18

1,220,900

UWC

2.95

-0.13

1,144,000

KUAISHO-C17

0.08

-0.12

58,800

SHH

1.16

-0.12

200

BAUTO-C39

0.045

-0.105

210,000

PETGAS

17.90

-0.10

71,900

HSI-HS5

0.335

-0.095

400,000

MASTER

3.68

-0.09

8,500

HSI-HU9

0.065

-0.085

35,000

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