[MPI] YoY Annualized Quarter Result on 31-Mar-2012 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

26-Apr-2012

Admission Sponsor

Sponsor

Financial Year

30-Jun-2012

Quarter

31-Mar-2012 [#3]

Profit Trend

QoQ- 14.17%

YoY- -159.2%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Annualized Quarter Result
Revenue	1,356,378	1,293,293	1,200,054	1,160,800	1,430,485	1,350,100	1,185,260	2.27%
YoY %	4.88%	7.77%	3.38%	-18.85%	5.95%	13.91%	-	-
Horiz. %	114.44%	109.11%	101.25%	97.94%	120.69%	113.91%	100.00%	-
PBT	141,061	70,652	9,293	-45,184	104,180	123,304	-73,344	-
YoY %	99.66%	660.27%	120.57%	-143.37%	-15.51%	268.12%	-	-
Horiz. %	-192.33%	-96.33%	-12.67%	61.61%	-142.04%	-168.12%	100.00%	-
Tax	-28,984	-12,038	-8,232	-4,185	-10,270	-12,305	-8,217	23.36%
YoY %	-140.77%	-46.23%	-96.70%	59.25%	16.54%	-49.75%	-	-
Horiz. %	352.73%	146.50%	100.18%	50.93%	124.98%	149.75%	100.00%	-
NP	112,077	58,613	1,061	-49,369	93,909	110,998	-81,561	-
YoY %	91.22%	5,424.32%	102.15%	-152.57%	-15.40%	236.09%	-	-
Horiz. %	-137.41%	-71.86%	-1.30%	60.53%	-115.14%	-136.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	98,864	48,548	230	-44,348	74,906	94,169	-54,384	-
YoY %	103.64%	21,007.83%	100.52%	-159.20%	-20.46%	273.16%	-	-
Horiz. %	-181.79%	-89.27%	-0.42%	81.55%	-137.74%	-173.16%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	20.55%	17.04%	88.58%	-	9.86%	9.98%	-	-
YoY %	20.60%	-80.76%	0.00%	-	-1.20%	0.00%	-	-
Horiz. %	205.91%	170.74%	887.58%	-	98.80%	100.00%	-	-
Total Cost	1,244,301	1,234,680	1,198,993	1,210,169	1,336,576	1,239,101	1,266,821	-0.29%
YoY %	0.78%	2.98%	-0.92%	-9.46%	7.87%	-2.19%	-	-
Horiz. %	98.22%	97.46%	94.65%	95.53%	105.51%	97.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	837,369	747,134	711,220	714,811	764,855	732,774	722,997	2.47%
YoY %	12.08%	5.05%	-0.50%	-6.54%	4.38%	1.35%	-	-
Horiz. %	115.82%	103.34%	98.37%	98.87%	105.79%	101.35%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Dividend
Div	50,634	37,829	26,654	25,828	51,766	64,962	51,967	-0.43%
YoY %	33.85%	41.93%	3.20%	-50.11%	-20.31%	25.01%	-	-
Horiz. %	97.43%	72.79%	51.29%	49.70%	99.61%	125.01%	100.00%	-
Div Payout %	51.22%	77.92%	11,555.56%	0.00%	69.11%	68.98%	0.00%	-
YoY %	-34.27%	-99.33%	0.00%	0.00%	0.19%	0.00%	-	-
Horiz. %	74.25%	112.96%	16,752.04%	0.00%	100.19%	100.00%	-	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Equity
Net Worth	837,369	747,134	711,220	714,811	764,855	732,774	722,997	2.47%
YoY %	12.08%	5.05%	-0.50%	-6.54%	4.38%	1.35%	-	-
Horiz. %	115.82%	103.34%	98.37%	98.87%	105.79%	101.35%	100.00%	-
NOSH	189,879	189,148	192,221	193,715	194,125	194,886	194,878	-0.43%
YoY %	0.39%	-1.60%	-0.77%	-0.21%	-0.39%	0.00%	-	-
Horiz. %	97.43%	97.06%	98.64%	99.40%	99.61%	100.00%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Ratio Analysis
NP Margin	8.26%	4.53%	0.09%	-4.25%	6.56%	8.22%	-6.88%	-
YoY %	82.34%	4,933.33%	102.12%	-164.79%	-20.19%	219.48%	-	-
Horiz. %	-120.06%	-65.84%	-1.31%	61.77%	-95.35%	-119.48%	100.00%	-
ROE	11.81%	6.50%	0.03%	-6.20%	9.79%	12.85%	-7.52%	-
YoY %	81.69%	21,566.67%	100.48%	-163.33%	-23.81%	270.88%	-	-
Horiz. %	-157.05%	-86.44%	-0.40%	82.45%	-130.19%	-170.88%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Per Share
RPS	714.34	683.75	624.31	599.23	736.89	692.76	608.21	2.71%
YoY %	4.47%	9.52%	4.19%	-18.68%	6.37%	13.90%	-	-
Horiz. %	117.45%	112.42%	102.65%	98.52%	121.16%	113.90%	100.00%	-
EPS	52.07	25.67	0.12	-22.89	38.59	48.32	-27.91	-
YoY %	102.84%	21,291.67%	100.52%	-159.32%	-20.14%	273.13%	-	-
Horiz. %	-186.56%	-91.97%	-0.43%	82.01%	-138.27%	-173.13%	100.00%	-
DPS	26.67	20.00	13.87	13.33	26.67	33.33	26.67	0.00%
YoY %	33.35%	44.20%	4.05%	-50.02%	-19.98%	24.97%	-	-
Horiz. %	100.00%	74.99%	52.01%	49.98%	100.00%	124.97%	100.00%	-
NAPS	4.41	3.95	3.70	3.69	3.94	3.76	3.71	2.92%
YoY %	11.65%	6.76%	0.27%	-6.35%	4.79%	1.35%	-	-
Horiz. %	118.87%	106.47%	99.73%	99.46%	106.20%	101.35%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Adjusted Per Share Value based on latest NOSH - 193,890
RPS	646.25	616.19	571.77	553.07	681.56	643.26	564.72	2.27%
YoY %	4.88%	7.77%	3.38%	-18.85%	5.95%	13.91%	-	-
Horiz. %	114.44%	109.11%	101.25%	97.94%	120.69%	113.91%	100.00%	-
EPS	47.10	23.13	0.11	-21.13	35.69	44.87	-25.91	-
YoY %	103.63%	20,927.27%	100.52%	-159.20%	-20.46%	273.18%	-	-
Horiz. %	-181.78%	-89.27%	-0.42%	81.55%	-137.75%	-173.18%	100.00%	-
DPS	24.13	18.02	12.70	12.31	24.66	30.95	24.76	-0.42%
YoY %	33.91%	41.89%	3.17%	-50.08%	-20.32%	25.00%	-	-
Horiz. %	97.46%	72.78%	51.29%	49.72%	99.60%	125.00%	100.00%	-
NAPS	3.9897	3.5598	3.3886	3.4057	3.6442	3.4913	3.4448	2.47%
YoY %	12.08%	5.05%	-0.50%	-6.54%	4.38%	1.35%	-	-
Horiz. %	115.82%	103.34%	98.37%	98.86%	105.79%	101.35%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	-
Price	7.00	4.20	2.52	3.10	5.41	6.56	4.46	-
P/RPS	0.98	0.61	0.40	0.52	0.73	0.95	0.73	5.02%
YoY %	60.66%	52.50%	-23.08%	-28.77%	-23.16%	30.14%	-	-
Horiz. %	134.25%	83.56%	54.79%	71.23%	100.00%	130.14%	100.00%	-
P/EPS	13.44	16.36	2,100.00	-13.54	14.02	13.58	-15.98	-
YoY %	-17.85%	-99.22%	15,609.60%	-196.58%	3.24%	184.98%	-	-
Horiz. %	-84.11%	-102.38%	-13,141.43%	84.73%	-87.73%	-84.98%	100.00%	-
EY	7.44	6.11	0.05	-7.38	7.13	7.37	-6.26	-
YoY %	21.77%	12,120.00%	100.68%	-203.51%	-3.26%	217.73%	-	-
Horiz. %	-118.85%	-97.60%	-0.80%	117.89%	-113.90%	-117.73%	100.00%	-
DY	3.81	4.76	5.50	4.30	4.93	5.08	5.98	-7.23%
YoY %	-19.96%	-13.45%	27.91%	-12.78%	-2.95%	-15.05%	-	-
Horiz. %	63.71%	79.60%	91.97%	71.91%	82.44%	84.95%	100.00%	-
P/NAPS	1.59	1.06	0.68	0.84	1.37	1.74	1.20	4.79%
YoY %	50.00%	55.88%	-19.05%	-38.69%	-21.26%	45.00%	-	-
Horiz. %	132.50%	88.33%	56.67%	70.00%	114.17%	145.00%	100.00%	-

	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	CAGR
Price Multiplier on Announcement Date
Date	29/04/15	29/04/14	03/05/13	26/04/12	26/04/11	25/05/10	18/05/09	-
Price	6.55	4.24	2.49	2.97	5.40	6.00	5.00	-
P/RPS	0.92	0.62	0.40	0.50	0.73	0.87	0.82	1.93%
YoY %	48.39%	55.00%	-20.00%	-31.51%	-16.09%	6.10%	-	-
Horiz. %	112.20%	75.61%	48.78%	60.98%	89.02%	106.10%	100.00%	-
P/EPS	12.58	16.52	2,075.00	-12.97	13.99	12.42	-17.92	-
YoY %	-23.85%	-99.20%	16,098.46%	-192.71%	12.64%	169.31%	-	-
Horiz. %	-70.20%	-92.19%	-11,579.24%	72.38%	-78.07%	-69.31%	100.00%	-
EY	7.95	6.05	0.05	-7.71	7.15	8.05	-5.58	-
YoY %	31.40%	12,000.00%	100.65%	-207.83%	-11.18%	244.27%	-	-
Horiz. %	-142.47%	-108.42%	-0.90%	138.17%	-128.14%	-144.27%	100.00%	-
DY	4.07	4.72	5.57	4.49	4.94	5.56	5.33	-4.39%
YoY %	-13.77%	-15.26%	24.05%	-9.11%	-11.15%	4.32%	-	-
Horiz. %	76.36%	88.56%	104.50%	84.24%	92.68%	104.32%	100.00%	-
P/NAPS	1.49	1.07	0.67	0.80	1.37	1.60	1.35	1.65%
YoY %	39.25%	59.70%	-16.25%	-41.61%	-14.37%	18.52%	-	-
Horiz. %	110.37%	79.26%	49.63%	59.26%	101.48%	118.52%	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