[MPI] QoQ Cumulative Quarter Result on 31-Mar-2014 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

29-Apr-2014

Admission Sponsor

Sponsor

Financial Year

30-Jun-2014

Quarter

31-Mar-2014 [#3]

Profit Trend

QoQ- 40.47%

YoY- 20946.82%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Cumulative Result
Revenue	666,014	327,720	1,291,840	969,970	647,018	330,622	1,226,284	-33.35%
YoY %	103.23%	-74.63%	33.18%	49.91%	95.70%	-73.04%	-	-
Horiz. %	54.31%	26.72%	105.35%	79.10%	52.76%	26.96%	100.00%	-
PBT	62,033	26,758	64,817	52,989	35,768	23,798	21,053	105.12%
YoY %	131.83%	-58.72%	22.32%	48.15%	50.30%	13.04%	-	-
Horiz. %	294.65%	127.10%	307.88%	251.69%	169.90%	113.04%	100.00%	-
Tax	-14,349	-5,159	-11,172	-9,029	-4,517	-2,544	-6,732	65.39%
YoY %	-178.14%	53.82%	-23.73%	-99.89%	-77.56%	62.21%	-	-
Horiz. %	213.15%	76.63%	165.95%	134.12%	67.10%	37.79%	100.00%	-
NP	47,684	21,599	53,645	43,960	31,251	21,254	14,321	122.49%
YoY %	120.77%	-59.74%	22.03%	40.67%	47.04%	48.41%	-	-
Horiz. %	332.97%	150.82%	374.59%	306.96%	218.22%	148.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	43,971	19,909	45,144	36,411	25,921	17,835	10,948	152.03%
YoY %	120.86%	-55.90%	23.98%	40.47%	45.34%	62.91%	-	-
Horiz. %	401.64%	181.85%	412.35%	332.58%	236.76%	162.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	23.13%	19.28%	17.24%	17.04%	12.63%	10.69%	31.98%	-
YoY %	19.97%	11.83%	1.17%	34.92%	18.15%	-66.57%	-	-
Horiz. %	72.33%	60.29%	53.91%	53.28%	39.49%	33.43%	100.00%	-
Total Cost	618,330	306,121	1,238,195	926,010	615,767	309,368	1,211,963	-36.07%
YoY %	101.99%	-75.28%	33.71%	50.38%	99.04%	-74.47%	-	-
Horiz. %	51.02%	25.26%	102.16%	76.41%	50.81%	25.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	795,502	764,854	731,911	747,134	744,921	739,499	727,985	6.07%
YoY %	4.01%	4.50%	-2.04%	0.30%	0.73%	1.58%	-	-
Horiz. %	109.27%	105.06%	100.54%	102.63%	102.33%	101.58%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Dividend
Div	13,290	13,285	28,368	28,372	9,453	9,456	20,029	-23.86%
YoY %	0.04%	-53.17%	-0.01%	200.14%	-0.03%	-52.79%	-	-
Horiz. %	66.35%	66.33%	141.63%	141.65%	47.20%	47.21%	100.00%	-
Div Payout %	30.22%	66.73%	62.84%	77.92%	36.47%	53.02%	182.95%	-
YoY %	-54.71%	6.19%	-19.35%	113.66%	-31.21%	-71.02%	-	-
Horiz. %	16.52%	36.47%	34.35%	42.59%	19.93%	28.98%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Equity
Net Worth	795,502	764,854	731,911	747,134	744,921	739,499	727,985	6.07%
YoY %	4.01%	4.50%	-2.04%	0.30%	0.73%	1.58%	-	-
Horiz. %	109.27%	105.06%	100.54%	102.63%	102.33%	101.58%	100.00%	-
NOSH	189,857	189,790	189,124	189,148	189,066	189,130	192,588	-0.94%
YoY %	0.04%	0.35%	-0.01%	0.04%	-0.03%	-1.80%	-	-
Horiz. %	98.58%	98.55%	98.20%	98.21%	98.17%	98.20%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Ratio Analysis
NP Margin	7.16%	6.59%	4.15%	4.53%	4.83%	6.43%	1.17%	-
YoY %	8.65%	58.80%	-8.39%	-6.21%	-24.88%	449.57%	-	-
Horiz. %	611.97%	563.25%	354.70%	387.18%	412.82%	549.57%	100.00%	-
ROE	5.53%	2.60%	6.17%	4.87%	3.48%	2.41%	1.50%	-
YoY %	112.69%	-57.86%	26.69%	39.94%	44.40%	60.67%	-	-
Horiz. %	368.67%	173.33%	411.33%	324.67%	232.00%	160.67%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Per Share
RPS	350.80	172.67	683.06	512.81	342.22	174.81	636.74	-32.72%
YoY %	103.16%	-74.72%	33.20%	49.85%	95.77%	-72.55%	-	-
Horiz. %	55.09%	27.12%	107.27%	80.54%	53.75%	27.45%	100.00%	-
EPS	23.16	10.49	23.87	19.25	13.71	9.43	5.69	154.27%
YoY %	120.78%	-56.05%	24.00%	40.41%	45.39%	65.73%	-	-
Horiz. %	407.03%	184.36%	419.51%	338.31%	240.95%	165.73%	100.00%	-
DPS	7.00	7.00	15.00	15.00	5.00	5.00	10.40	-23.14%
YoY %	0.00%	-53.33%	0.00%	200.00%	0.00%	-51.92%	-	-
Horiz. %	67.31%	67.31%	144.23%	144.23%	48.08%	48.08%	100.00%	-
NAPS	4.19	4.03	3.87	3.95	3.94	3.91	3.78	7.08%
YoY %	3.97%	4.13%	-2.03%	0.25%	0.77%	3.44%	-	-
Horiz. %	110.85%	106.61%	102.38%	104.50%	104.23%	103.44%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Adjusted Per Share Value based on latest NOSH - 189,009
RPS	334.26	164.47	648.34	486.80	324.72	165.93	615.44	-33.35%
YoY %	103.23%	-74.63%	33.18%	49.91%	95.70%	-73.04%	-	-
Horiz. %	54.31%	26.72%	105.35%	79.10%	52.76%	26.96%	100.00%	-
EPS	22.07	9.99	22.66	18.27	13.01	8.95	5.49	152.18%
YoY %	120.92%	-55.91%	24.03%	40.43%	45.36%	63.02%	-	-
Horiz. %	402.00%	181.97%	412.75%	332.79%	236.98%	163.02%	100.00%	-
DPS	6.67	6.67	14.24	14.24	4.74	4.75	10.05	-23.85%
YoY %	0.00%	-53.16%	0.00%	200.42%	-0.21%	-52.74%	-	-
Horiz. %	66.37%	66.37%	141.69%	141.69%	47.16%	47.26%	100.00%	-
NAPS	3.9924	3.8386	3.6733	3.7497	3.7386	3.7114	3.6536	6.07%
YoY %	4.01%	4.50%	-2.04%	0.30%	0.73%	1.58%	-	-
Horiz. %	109.27%	105.06%	100.54%	102.63%	102.33%	101.58%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	28/06/13	-
Price	4.53	5.66	5.08	4.20	3.18	2.59	2.57	-
P/RPS	1.29	3.28	0.74	0.82	0.93	1.48	0.40	117.81%
YoY %	-60.67%	343.24%	-9.76%	-11.83%	-37.16%	270.00%	-	-
Horiz. %	322.50%	820.00%	185.00%	205.00%	232.50%	370.00%	100.00%	-
P/EPS	19.56	53.96	21.28	21.82	23.19	27.47	45.21	-42.70%
YoY %	-63.75%	153.57%	-2.47%	-5.91%	-15.58%	-39.24%	-	-
Horiz. %	43.26%	119.35%	47.07%	48.26%	51.29%	60.76%	100.00%	-
EY	5.11	1.85	4.70	4.58	4.31	3.64	2.21	74.59%
YoY %	176.22%	-60.64%	2.62%	6.26%	18.41%	64.71%	-	-
Horiz. %	231.22%	83.71%	212.67%	207.24%	195.02%	164.71%	100.00%	-
DY	1.55	1.24	2.95	3.57	1.57	1.93	4.05	-47.19%
YoY %	25.00%	-57.97%	-17.37%	127.39%	-18.65%	-52.35%	-	-
Horiz. %	38.27%	30.62%	72.84%	88.15%	38.77%	47.65%	100.00%	-
P/NAPS	1.08	1.40	1.31	1.06	0.81	0.66	0.68	36.01%
YoY %	-22.86%	6.87%	23.58%	30.86%	22.73%	-2.94%	-	-
Horiz. %	158.82%	205.88%	192.65%	155.88%	119.12%	97.06%	100.00%	-

	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	30/09/13	30/06/13	CAGR
Price Multiplier on Announcement Date
Date	22/01/15	12/11/14	27/08/14	29/04/14	27/01/14	14/11/13	27/08/13	-
Price	5.50	5.15	6.24	4.24	3.91	2.88	2.44	-
P/RPS	1.57	2.98	0.91	0.83	1.14	1.65	0.38	156.81%
YoY %	-47.32%	227.47%	9.64%	-27.19%	-30.91%	334.21%	-	-
Horiz. %	413.16%	784.21%	239.47%	218.42%	300.00%	434.21%	100.00%	-
P/EPS	23.75	49.09	26.14	22.03	28.52	30.54	42.92	-32.52%
YoY %	-51.62%	87.80%	18.66%	-22.76%	-6.61%	-28.84%	-	-
Horiz. %	55.34%	114.38%	60.90%	51.33%	66.45%	71.16%	100.00%	-
EY	4.21	2.04	3.83	4.54	3.51	3.27	2.33	48.18%
YoY %	106.37%	-46.74%	-15.64%	29.34%	7.34%	40.34%	-	-
Horiz. %	180.69%	87.55%	164.38%	194.85%	150.64%	140.34%	100.00%	-
DY	1.27	1.36	2.40	3.54	1.28	1.74	4.26	-55.27%
YoY %	-6.62%	-43.33%	-32.20%	176.56%	-26.44%	-59.15%	-	-
Horiz. %	29.81%	31.92%	56.34%	83.10%	30.05%	40.85%	100.00%	-
P/NAPS	1.31	1.28	1.61	1.07	0.99	0.74	0.65	59.34%
YoY %	2.34%	-20.50%	50.47%	8.08%	33.78%	13.85%	-	-
Horiz. %	201.54%	196.92%	247.69%	164.62%	152.31%	113.85%	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