[MPI] YoY Annualized Quarter 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- 102.89%

YoY- 101.49%

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
Annualized Quarter Result
Revenue	1,546,580	1,310,880	1,322,488	1,273,396	1,262,452	1,481,800	1,249,276	3.62%
YoY %	17.98%	-0.88%	3.86%	0.87%	-14.80%	18.61%	-	-
Horiz. %	123.80%	104.93%	105.86%	101.93%	101.05%	118.61%	100.00%	-
PBT	253,104	107,032	95,192	10,768	-39,740	139,160	86,080	19.68%
YoY %	136.48%	12.44%	784.03%	127.10%	-128.56%	61.66%	-	-
Horiz. %	294.03%	124.34%	110.59%	12.51%	-46.17%	161.66%	100.00%	-
Tax	-15,840	-20,636	-10,176	-6,576	-6,372	-14,528	-9,808	8.31%
YoY %	23.24%	-102.79%	-54.74%	-3.20%	56.14%	-48.12%	-	-
Horiz. %	161.50%	210.40%	103.75%	67.05%	64.97%	148.12%	100.00%	-
NP	237,264	86,396	85,016	4,192	-46,112	124,632	76,272	20.81%
YoY %	174.62%	1.62%	1,928.05%	109.09%	-137.00%	63.40%	-	-
Horiz. %	311.08%	113.27%	111.46%	5.50%	-60.46%	163.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	187,676	79,636	71,340	572	-38,500	103,344	71,096	17.55%
YoY %	135.67%	11.63%	12,372.03%	101.49%	-137.25%	45.36%	-	-
Horiz. %	263.98%	112.01%	100.34%	0.80%	-54.15%	145.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	6.26%	19.28%	10.69%	61.07%	-	10.44%	11.39%	-
YoY %	-67.53%	80.36%	-82.50%	0.00%	-	-8.34%	-	-
Horiz. %	54.96%	169.27%	93.85%	536.17%	-	91.66%	100.00%	-
Total Cost	1,309,316	1,224,484	1,237,472	1,269,204	1,308,564	1,357,168	1,173,004	1.84%
YoY %	6.93%	-1.05%	-2.50%	-3.01%	-3.58%	15.70%	-	-
Horiz. %	111.62%	104.39%	105.50%	108.20%	111.56%	115.70%	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	60,785	53,141	37,826	44,125	38,732	77,936	77,956	-4.06%
YoY %	14.38%	40.49%	-14.28%	13.92%	-50.30%	-0.03%	-	-
Horiz. %	77.97%	68.17%	48.52%	56.60%	49.68%	99.97%	100.00%	-
Div Payout %	32.39%	66.73%	53.02%	7,714.29%	0.00%	75.41%	109.65%	-
YoY %	-51.46%	25.86%	-99.31%	0.00%	0.00%	-31.23%	-	-
Horiz. %	29.54%	60.86%	48.35%	7,035.38%	0.00%	68.77%	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	15.34%	6.59%	6.43%	0.33%	-3.65%	8.41%	6.11%	-
YoY %	132.78%	2.49%	1,848.48%	109.04%	-143.40%	37.64%	-	-
Horiz. %	251.06%	107.86%	105.24%	5.40%	-59.74%	137.64%	100.00%	-
ROE	19.96%	10.41%	9.65%	0.08%	-5.11%	13.67%	9.97%	-
YoY %	91.74%	7.88%	11,962.50%	101.57%	-137.38%	37.11%	-	-
Horiz. %	200.20%	104.41%	96.79%	0.80%	-51.25%	137.11%	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	814.18	690.70	699.25	623.34	651.88	760.52	641.01	4.06%
YoY %	17.88%	-1.22%	12.18%	-4.38%	-14.28%	18.64%	-	-
Horiz. %	127.02%	107.75%	109.09%	97.24%	101.70%	118.64%	100.00%	-
EPS	98.80	41.96	37.72	0.28	-19.88	53.04	36.48	18.05%
YoY %	135.46%	11.24%	13,371.43%	101.41%	-137.48%	45.39%	-	-
Horiz. %	270.83%	115.02%	103.40%	0.77%	-54.50%	145.39%	100.00%	-
DPS	32.00	28.00	20.00	21.60	20.00	40.00	40.00	-3.64%
YoY %	14.29%	40.00%	-7.41%	8.00%	-50.00%	0.00%	-	-
Horiz. %	80.00%	70.00%	50.00%	54.00%	50.00%	100.00%	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	776.19	657.90	663.72	639.09	633.59	743.68	626.98	3.62%
YoY %	17.98%	-0.88%	3.85%	0.87%	-14.80%	18.61%	-	-
Horiz. %	123.80%	104.93%	105.86%	101.93%	101.05%	118.61%	100.00%	-
EPS	94.19	39.97	35.80	0.29	-19.32	51.87	35.68	17.55%
YoY %	135.65%	11.65%	12,244.83%	101.50%	-137.25%	45.38%	-	-
Horiz. %	263.99%	112.02%	100.34%	0.81%	-54.15%	145.38%	100.00%	-
DPS	30.51	26.67	18.98	22.15	19.44	39.11	39.12	-4.05%
YoY %	14.40%	40.52%	-14.31%	13.94%	-50.29%	-0.03%	-	-
Horiz. %	77.99%	68.17%	48.52%	56.62%	49.69%	99.97%	100.00%	-
NAPS	4.719	3.8386	3.7114	3.8037	3.7809	3.7941	3.5799	4.70%
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
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	0.81	0.82	0.37	0.43	0.46	0.77	0.89	-1.55%
YoY %	-1.22%	121.62%	-13.95%	-6.52%	-40.26%	-13.48%	-	-
Horiz. %	91.01%	92.13%	41.57%	48.31%	51.69%	86.52%	100.00%	-
P/EPS	6.70	13.49	6.87	953.57	-15.14	11.03	15.57	-13.10%
YoY %	-50.33%	96.36%	-99.28%	6,398.35%	-237.26%	-29.16%	-	-
Horiz. %	43.03%	86.64%	44.12%	6,124.41%	-97.24%	70.84%	100.00%	-
EY	14.92	7.41	14.56	0.10	-6.60	9.07	6.42	15.08%
YoY %	101.35%	-49.11%	14,460.00%	101.52%	-172.77%	41.28%	-	-
Horiz. %	232.40%	115.42%	226.79%	1.56%	-102.80%	141.28%	100.00%	-
DY	4.83	4.95	7.72	8.09	6.64	6.84	7.04	-6.08%
YoY %	-2.42%	-35.88%	-4.57%	21.84%	-2.92%	-2.84%	-	-
Horiz. %	68.61%	70.31%	109.66%	114.91%	94.32%	97.16%	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	0.90	0.75	0.41	0.42	0.49	0.76	0.87	0.56%
YoY %	20.00%	82.93%	-2.38%	-14.29%	-35.53%	-12.64%	-	-
Horiz. %	103.45%	86.21%	47.13%	48.28%	56.32%	87.36%	100.00%	-
P/EPS	7.44	12.27	7.64	939.29	-16.15	10.84	15.35	-11.36%
YoY %	-39.36%	60.60%	-99.19%	5,916.04%	-248.99%	-29.38%	-	-
Horiz. %	48.47%	79.93%	49.77%	6,119.15%	-105.21%	70.62%	100.00%	-
EY	13.44	8.15	13.10	0.11	-6.19	9.22	6.51	12.83%
YoY %	64.91%	-37.79%	11,809.09%	101.78%	-167.14%	41.63%	-	-
Horiz. %	206.45%	125.19%	201.23%	1.69%	-95.08%	141.63%	100.00%	-
DY	4.35	5.44	6.94	8.21	6.23	6.96	7.14	-7.92%
YoY %	-20.04%	-21.61%	-15.47%	31.78%	-10.49%	-2.52%	-	-
Horiz. %	60.92%	76.19%	97.20%	114.99%	87.25%	97.48%	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