[MPI] QoQ Annualized Quarter Result on 31-Dec-2011 [#2]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

30-Jan-2012

Admission Sponsor

Sponsor

Financial Year

30-Jun-2012

Quarter

31-Dec-2011 [#2]

Profit Trend

QoQ- -34.21%

YoY- -150.53%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Annualized Quarter Result
Revenue	1,273,396	1,191,722	1,160,800	1,189,678	1,262,452	1,415,247	1,430,485	-7.44%
YoY %	6.85%	2.66%	-2.43%	-5.76%	-10.80%	-1.07%	-	-
Horiz. %	89.02%	83.31%	81.15%	83.17%	88.25%	98.93%	100.00%	-
PBT	10,768	-27,501	-45,184	-52,680	-39,740	83,658	104,180	-77.88%
YoY %	139.15%	39.14%	14.23%	-32.56%	-147.50%	-19.70%	-	-
Horiz. %	10.34%	-26.40%	-43.37%	-50.57%	-38.15%	80.30%	100.00%	-
Tax	-6,576	4,320	-4,185	-5,426	-6,372	-8,660	-10,270	-25.65%
YoY %	-252.22%	203.23%	22.87%	14.85%	26.42%	15.68%	-	-
Horiz. %	64.03%	-42.06%	40.75%	52.83%	62.04%	84.32%	100.00%	-
NP	4,192	-23,181	-49,369	-58,106	-46,112	74,998	93,909	-87.34%
YoY %	118.08%	53.05%	15.04%	-26.01%	-161.48%	-20.14%	-	-
Horiz. %	4.46%	-24.68%	-52.57%	-61.87%	-49.10%	79.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	572	-19,765	-44,348	-51,670	-38,500	58,768	74,906	-96.08%
YoY %	102.89%	55.43%	14.17%	-34.21%	-165.51%	-21.54%	-	-
Horiz. %	0.76%	-26.39%	-59.20%	-68.98%	-51.40%	78.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	61.07%	-	-	-	-	10.35%	9.86%	-
YoY %	0.00%	-	-	-	-	4.97%	-	-
Horiz. %	619.37%	-	-	-	-	104.97%	100.00%	-
Total Cost	1,269,204	1,214,903	1,210,169	1,247,784	1,308,564	1,340,249	1,336,576	-3.38%
YoY %	4.47%	0.39%	-3.01%	-4.64%	-2.36%	0.27%	-	-
Horiz. %	94.96%	90.90%	90.54%	93.36%	97.90%	100.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	757,900	724,716	714,811	730,667	753,345	748,908	764,855	-0.60%
YoY %	4.58%	1.39%	-2.17%	-3.01%	0.59%	-2.08%	-	-
Horiz. %	99.09%	94.75%	93.46%	95.53%	98.50%	97.92%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Dividend
Div	44,125	19,377	25,828	19,381	38,732	38,803	51,766	-10.07%
YoY %	127.72%	-24.98%	33.26%	-49.96%	-0.18%	-25.04%	-	-
Horiz. %	85.24%	37.43%	49.89%	37.44%	74.82%	74.96%	100.00%	-
Div Payout %	7,714.29%	0.00%	0.00%	0.00%	0.00%	66.03%	69.11%	-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	-4.46%	-	-
Horiz. %	11,162.34%	0.00%	0.00%	0.00%	0.00%	95.54%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Equity
Net Worth	757,900	724,716	714,811	730,667	753,345	748,908	764,855	-0.60%
YoY %	4.58%	1.39%	-2.17%	-3.01%	0.59%	-2.08%	-	-
Horiz. %	99.09%	94.75%	93.46%	95.53%	98.50%	97.92%	100.00%	-
NOSH	204,285	193,774	193,715	193,810	193,661	194,017	194,125	3.44%
YoY %	5.42%	0.03%	-0.05%	0.08%	-0.18%	-0.06%	-	-
Horiz. %	105.23%	99.82%	99.79%	99.84%	99.76%	99.94%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Ratio Analysis
NP Margin	0.33%	-1.95%	-4.25%	-4.88%	-3.65%	5.30%	6.56%	-
YoY %	116.92%	54.12%	12.91%	-33.70%	-168.87%	-19.21%	-	-
Horiz. %	5.03%	-29.73%	-64.79%	-74.39%	-55.64%	80.79%	100.00%	-
ROE	0.08%	-2.73%	-6.20%	-7.07%	-5.11%	7.85%	9.79%	-
YoY %	102.93%	55.97%	12.31%	-38.36%	-165.10%	-19.82%	-	-
Horiz. %	0.82%	-27.89%	-63.33%	-72.22%	-52.20%	80.18%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Per Share
RPS	623.34	615.00	599.23	613.83	651.88	729.44	736.89	-10.52%
YoY %	1.36%	2.63%	-2.38%	-5.84%	-10.63%	-1.01%	-	-
Horiz. %	84.59%	83.46%	81.32%	83.30%	88.46%	98.99%	100.00%	-
EPS	0.28	-10.20	-22.89	-26.66	-19.88	30.29	38.59	-96.21%
YoY %	102.75%	55.44%	14.14%	-34.10%	-165.63%	-21.51%	-	-
Horiz. %	0.73%	-26.43%	-59.32%	-69.09%	-51.52%	78.49%	100.00%	-
DPS	21.60	10.00	13.33	10.00	20.00	20.00	26.67	-13.07%
YoY %	116.00%	-24.98%	33.30%	-50.00%	0.00%	-25.01%	-	-
Horiz. %	80.99%	37.50%	49.98%	37.50%	74.99%	74.99%	100.00%	-
NAPS	3.71	3.74	3.69	3.77	3.89	3.86	3.94	-3.92%
YoY %	-0.80%	1.36%	-2.12%	-3.08%	0.78%	-2.03%	-	-
Horiz. %	94.16%	94.92%	93.65%	95.69%	98.73%	97.97%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 193,667
RPS	606.71	567.80	553.07	566.83	601.50	674.30	681.56	-7.44%
YoY %	6.85%	2.66%	-2.43%	-5.76%	-10.80%	-1.07%	-	-
Horiz. %	89.02%	83.31%	81.15%	83.17%	88.25%	98.93%	100.00%	-
EPS	0.27	-9.42	-21.13	-24.62	-18.34	28.00	35.69	-96.11%
YoY %	102.87%	55.42%	14.18%	-34.24%	-165.50%	-21.55%	-	-
Horiz. %	0.76%	-26.39%	-59.20%	-68.98%	-51.39%	78.45%	100.00%	-
DPS	21.02	9.23	12.31	9.23	18.45	18.49	24.66	-10.07%
YoY %	127.74%	-25.02%	33.37%	-49.97%	-0.22%	-25.02%	-	-
Horiz. %	85.24%	37.43%	49.92%	37.43%	74.82%	74.98%	100.00%	-
NAPS	3.611	3.4529	3.4057	3.4813	3.5893	3.5682	3.6442	-0.60%
YoY %	4.58%	1.39%	-2.17%	-3.01%	0.59%	-2.09%	-	-
Horiz. %	99.09%	94.75%	93.46%	95.53%	98.49%	97.91%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/12	29/06/12	30/03/12	30/12/11	30/09/11	30/06/11	31/03/11	-
Price	2.67	2.99	3.10	2.77	3.01	4.50	5.41	-
P/RPS	0.43	0.49	0.52	0.45	0.46	0.62	0.73	-29.66%
YoY %	-12.24%	-5.77%	15.56%	-2.17%	-25.81%	-15.07%	-	-
Horiz. %	58.90%	67.12%	71.23%	61.64%	63.01%	84.93%	100.00%	-
P/EPS	953.57	-29.31	-13.54	-10.39	-15.14	14.86	14.02	1553.47%
YoY %	3,353.39%	-116.47%	-30.32%	31.37%	-201.88%	5.99%	-	-
Horiz. %	6,801.50%	-209.06%	-96.58%	-74.11%	-107.99%	105.99%	100.00%	-
EY	0.10	-3.41	-7.38	-9.62	-6.60	6.73	7.13	-94.13%
YoY %	102.93%	53.79%	23.28%	-45.76%	-198.07%	-5.61%	-	-
Horiz. %	1.40%	-47.83%	-103.51%	-134.92%	-92.57%	94.39%	100.00%	-
DY	8.09	3.34	4.30	3.61	6.64	4.44	4.93	38.99%
YoY %	142.22%	-22.33%	19.11%	-45.63%	49.55%	-9.94%	-	-
Horiz. %	164.10%	67.75%	87.22%	73.23%	134.69%	90.06%	100.00%	-
P/NAPS	0.72	0.80	0.84	0.73	0.77	1.17	1.37	-34.79%
YoY %	-10.00%	-4.76%	15.07%	-5.19%	-34.19%	-14.60%	-	-
Horiz. %	52.55%	58.39%	61.31%	53.28%	56.20%	85.40%	100.00%	-

	30/09/12	30/06/12	31/03/12	31/12/11	30/09/11	30/06/11	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	20/11/12	28/08/12	26/04/12	30/01/12	08/11/11	16/08/11	26/04/11	-
Price	2.63	2.64	2.97	3.68	3.21	3.77	5.40	-
P/RPS	0.42	0.43	0.50	0.60	0.49	0.52	0.73	-30.75%
YoY %	-2.33%	-14.00%	-16.67%	22.45%	-5.77%	-28.77%	-	-
Horiz. %	57.53%	58.90%	68.49%	82.19%	67.12%	71.23%	100.00%	-
P/EPS	939.29	-25.88	-12.97	-13.80	-16.15	12.45	13.99	1539.30%
YoY %	3,729.40%	-99.54%	6.01%	14.55%	-229.72%	-11.01%	-	-
Horiz. %	6,714.01%	-184.99%	-92.71%	-98.64%	-115.44%	88.99%	100.00%	-
EY	0.11	-3.86	-7.71	-7.24	-6.19	8.03	7.15	-93.76%
YoY %	102.85%	49.94%	-6.49%	-16.96%	-177.09%	12.31%	-	-
Horiz. %	1.54%	-53.99%	-107.83%	-101.26%	-86.57%	112.31%	100.00%	-
DY	8.21	3.79	4.49	2.72	6.23	5.31	4.94	40.17%
YoY %	116.62%	-15.59%	65.07%	-56.34%	17.33%	7.49%	-	-
Horiz. %	166.19%	76.72%	90.89%	55.06%	126.11%	107.49%	100.00%	-
P/NAPS	0.71	0.71	0.80	0.98	0.83	0.98	1.37	-35.40%
YoY %	0.00%	-11.25%	-18.37%	18.07%	-15.31%	-28.47%	-	-
Horiz. %	51.82%	51.82%	58.39%	71.53%	60.58%	71.53%	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