[MPI] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

14-Nov-2013

Admission Sponsor

Sponsor

Financial Year

30-Jun-2014

Quarter

30-Sep-2013 [#1]

Profit Trend

QoQ- 62.91%

YoY- 12372.03%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Cumulative Result
Revenue	1,291,840	969,970	647,018	330,622	1,226,284	900,041	613,724	64.46%
YoY %	33.18%	49.91%	95.70%	-73.04%	36.25%	46.65%	-	-
Horiz. %	210.49%	158.05%	105.42%	53.87%	199.81%	146.65%	100.00%	-
PBT	64,817	52,989	35,768	23,798	21,053	6,970	2,995	680.98%
YoY %	22.32%	48.15%	50.30%	13.04%	202.05%	132.72%	-	-
Horiz. %	2,164.17%	1,769.25%	1,194.26%	794.59%	702.94%	232.72%	100.00%	-
Tax	-11,172	-9,029	-4,517	-2,544	-6,732	-6,174	-4,210	92.01%
YoY %	-23.73%	-99.89%	-77.56%	62.21%	-9.04%	-46.65%	-	-
Horiz. %	265.37%	214.47%	107.29%	60.43%	159.90%	146.65%	100.00%	-
NP	53,645	43,960	31,251	21,254	14,321	796	-1,215	-
YoY %	22.03%	40.67%	47.04%	48.41%	1,699.12%	165.51%	-	-
Horiz. %	-4,415.23%	-3,618.11%	-2,572.10%	-1,749.30%	-1,178.68%	-65.51%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	45,144	36,411	25,921	17,835	10,948	173	-1,644	-
YoY %	23.98%	40.47%	45.34%	62.91%	6,228.32%	110.52%	-	-
Horiz. %	-2,745.99%	-2,214.78%	-1,576.70%	-1,084.85%	-665.94%	-10.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.24%	17.04%	12.63%	10.69%	31.98%	88.58%	140.57%	-
YoY %	1.17%	34.92%	18.15%	-66.57%	-63.90%	-36.99%	-	-
Horiz. %	12.26%	12.12%	8.98%	7.60%	22.75%	63.01%	100.00%	-
Total Cost	1,238,195	926,010	615,767	309,368	1,211,963	899,245	614,939	59.65%
YoY %	33.71%	50.38%	99.04%	-74.47%	34.78%	46.23%	-	-
Horiz. %	201.35%	150.59%	100.13%	50.31%	197.09%	146.23%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	731,911	747,134	744,921	739,499	727,985	711,222	709,821	2.06%
YoY %	-2.04%	0.30%	0.73%	1.58%	2.36%	0.20%	-	-
Horiz. %	103.11%	105.26%	104.94%	104.18%	102.56%	100.20%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Dividend
Div	28,368	28,372	9,453	9,456	20,029	19,991	10,444	95.03%
YoY %	-0.01%	200.14%	-0.03%	-52.79%	0.19%	91.41%	-	-
Horiz. %	271.62%	271.66%	90.51%	90.54%	191.78%	191.41%	100.00%	-
Div Payout %	62.84%	77.92%	36.47%	53.02%	182.95%	11,555.56%	0.00%	-
YoY %	-19.35%	113.66%	-31.21%	-71.02%	-98.42%	0.00%	-	-
Horiz. %	0.54%	0.67%	0.32%	0.46%	1.58%	100.00%	-	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Equity
Net Worth	731,911	747,134	744,921	739,499	727,985	711,222	709,821	2.06%
YoY %	-2.04%	0.30%	0.73%	1.58%	2.36%	0.20%	-	-
Horiz. %	103.11%	105.26%	104.94%	104.18%	102.56%	100.20%	100.00%	-
NOSH	189,124	189,148	189,066	189,130	192,588	192,222	193,411	-1.48%
YoY %	-0.01%	0.04%	-0.03%	-1.80%	0.19%	-0.61%	-	-
Horiz. %	97.78%	97.80%	97.75%	97.79%	99.57%	99.39%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Ratio Analysis
NP Margin	4.15%	4.53%	4.83%	6.43%	1.17%	0.09%	-0.20%	-
YoY %	-8.39%	-6.21%	-24.88%	449.57%	1,200.00%	145.00%	-	-
Horiz. %	-2,075.00%	-2,265.00%	-2,415.00%	-3,215.00%	-585.00%	-45.00%	100.00%	-
ROE	6.17%	4.87%	3.48%	2.41%	1.50%	0.02%	-0.23%	-
YoY %	26.69%	39.94%	44.40%	60.67%	7,400.00%	108.70%	-	-
Horiz. %	-2,682.61%	-2,117.39%	-1,513.04%	-1,047.83%	-652.17%	-8.70%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Per Share
RPS	683.06	512.81	342.22	174.81	636.74	468.23	317.31	66.95%
YoY %	33.20%	49.85%	95.77%	-72.55%	35.99%	47.56%	-	-
Horiz. %	215.27%	161.61%	107.85%	55.09%	200.67%	147.56%	100.00%	-
EPS	23.87	19.25	13.71	9.43	5.69	0.09	-0.85	-
YoY %	24.00%	40.41%	45.39%	65.73%	6,222.22%	110.59%	-	-
Horiz. %	-2,808.24%	-2,264.71%	-1,612.94%	-1,109.41%	-669.41%	-10.59%	100.00%	-
DPS	15.00	15.00	5.00	5.00	10.40	10.40	5.40	97.97%
YoY %	0.00%	200.00%	0.00%	-51.92%	0.00%	92.59%	-	-
Horiz. %	277.78%	277.78%	92.59%	92.59%	192.59%	192.59%	100.00%	-
NAPS	3.87	3.95	3.94	3.91	3.78	3.70	3.67	3.61%
YoY %	-2.03%	0.25%	0.77%	3.44%	2.16%	0.82%	-	-
Horiz. %	105.45%	107.63%	107.36%	106.54%	103.00%	100.82%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Adjusted Per Share Value based on latest NOSH - 189,130
RPS	615.50	462.15	308.27	157.53	584.27	428.83	292.41	64.46%
YoY %	33.18%	49.92%	95.69%	-73.04%	36.25%	46.65%	-	-
Horiz. %	210.49%	158.05%	105.42%	53.87%	199.81%	146.65%	100.00%	-
EPS	21.51	17.35	12.35	8.50	5.22	0.08	-0.78	-
YoY %	23.98%	40.49%	45.29%	62.84%	6,425.00%	110.26%	-	-
Horiz. %	-2,757.69%	-2,224.36%	-1,583.33%	-1,089.74%	-669.23%	-10.26%	100.00%	-
DPS	13.52	13.52	4.50	4.51	9.54	9.52	4.98	94.96%
YoY %	0.00%	200.44%	-0.22%	-52.73%	0.21%	91.16%	-	-
Horiz. %	271.49%	271.49%	90.36%	90.56%	191.57%	191.16%	100.00%	-
NAPS	3.4872	3.5598	3.5492	3.5234	3.4685	3.3886	3.382	2.06%
YoY %	-2.04%	0.30%	0.73%	1.58%	2.36%	0.20%	-	-
Horiz. %	103.11%	105.26%	104.94%	104.18%	102.56%	100.20%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	29/03/13	31/12/12	-
Price	5.08	4.20	3.18	2.59	2.57	2.52	2.46	-
P/RPS	0.74	0.82	0.93	1.48	0.40	0.54	0.78	-3.45%
YoY %	-9.76%	-11.83%	-37.16%	270.00%	-25.93%	-30.77%	-	-
Horiz. %	94.87%	105.13%	119.23%	189.74%	51.28%	69.23%	100.00%	-
P/EPS	21.28	21.82	23.19	27.47	45.21	2,800.00	-289.41	-
YoY %	-2.47%	-5.91%	-15.58%	-39.24%	-98.39%	1,067.49%	-	-
Horiz. %	-7.35%	-7.54%	-8.01%	-9.49%	-15.62%	-967.49%	100.00%	-
EY	4.70	4.58	4.31	3.64	2.21	0.04	-0.35	-
YoY %	2.62%	6.26%	18.41%	64.71%	5,425.00%	111.43%	-	-
Horiz. %	-1,342.86%	-1,308.57%	-1,231.43%	-1,040.00%	-631.43%	-11.43%	100.00%	-
DY	2.95	3.57	1.57	1.93	4.05	4.13	2.20	21.66%
YoY %	-17.37%	127.39%	-18.65%	-52.35%	-1.94%	87.73%	-	-
Horiz. %	134.09%	162.27%	71.36%	87.73%	184.09%	187.73%	100.00%	-
P/NAPS	1.31	1.06	0.81	0.66	0.68	0.68	0.67	56.55%
YoY %	23.58%	30.86%	22.73%	-2.94%	0.00%	1.49%	-	-
Horiz. %	195.52%	158.21%	120.90%	98.51%	101.49%	101.49%	100.00%	-

	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	31/03/13	31/12/12	CAGR
Price Multiplier on Announcement Date
Date	27/08/14	29/04/14	27/01/14	14/11/13	27/08/13	03/05/13	29/01/13	-
Price	6.24	4.24	3.91	2.88	2.44	2.49	2.56	-
P/RPS	0.91	0.83	1.14	1.65	0.38	0.53	0.81	8.09%
YoY %	9.64%	-27.19%	-30.91%	334.21%	-28.30%	-34.57%	-	-
Horiz. %	112.35%	102.47%	140.74%	203.70%	46.91%	65.43%	100.00%	-
P/EPS	26.14	22.03	28.52	30.54	42.92	2,766.67	-301.18	-
YoY %	18.66%	-22.76%	-6.61%	-28.84%	-98.45%	1,018.61%	-	-
Horiz. %	-8.68%	-7.31%	-9.47%	-10.14%	-14.25%	-918.61%	100.00%	-
EY	3.83	4.54	3.51	3.27	2.33	0.04	-0.33	-
YoY %	-15.64%	29.34%	7.34%	40.34%	5,725.00%	112.12%	-	-
Horiz. %	-1,160.61%	-1,375.76%	-1,063.64%	-990.91%	-706.06%	-12.12%	100.00%	-
DY	2.40	3.54	1.28	1.74	4.26	4.18	2.11	8.99%
YoY %	-32.20%	176.56%	-26.44%	-59.15%	1.91%	98.10%	-	-
Horiz. %	113.74%	167.77%	60.66%	82.46%	201.90%	198.10%	100.00%	-
P/NAPS	1.61	1.07	0.99	0.74	0.65	0.67	0.70	74.50%
YoY %	50.47%	8.08%	33.78%	13.85%	-2.99%	-4.29%	-	-
Horiz. %	230.00%	152.86%	141.43%	105.71%	92.86%	95.71%	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