[MPI] YoY Annualized 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- -6.35%

YoY- 20946.88%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Annualized Quarter Result
Revenue	1,540,557	1,491,281	1,356,378	1,293,293	1,200,054	1,160,800	1,430,485	1.24%
YoY %	3.30%	9.95%	4.88%	7.77%	3.38%	-18.85%	-	-
Horiz. %	107.69%	104.25%	94.82%	90.41%	83.89%	81.15%	100.00%	-
PBT	263,609	197,165	141,061	70,652	9,293	-45,184	104,180	16.71%
YoY %	33.70%	39.77%	99.66%	660.27%	120.57%	-143.37%	-	-
Horiz. %	253.03%	189.25%	135.40%	67.82%	8.92%	-43.37%	100.00%	-
Tax	-36,865	-944	-28,984	-12,038	-8,232	-4,185	-10,270	23.71%
YoY %	-3,805.19%	96.74%	-140.77%	-46.23%	-96.70%	59.25%	-	-
Horiz. %	358.96%	9.19%	282.22%	117.22%	80.16%	40.75%	100.00%	-
NP	226,744	196,221	112,077	58,613	1,061	-49,369	93,909	15.81%
YoY %	15.56%	75.08%	91.22%	5,424.32%	102.15%	-152.57%	-	-
Horiz. %	241.45%	208.95%	119.35%	62.41%	1.13%	-52.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	183,886	158,456	98,864	48,548	230	-44,348	74,906	16.13%
YoY %	16.05%	60.28%	103.64%	21,007.83%	100.52%	-159.20%	-	-
Horiz. %	245.49%	211.54%	131.98%	64.81%	0.31%	-59.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.98%	0.48%	20.55%	17.04%	88.58%	-	9.86%	-
YoY %	2,812.50%	-97.66%	20.60%	-80.76%	0.00%	-	-	-
Horiz. %	141.78%	4.87%	208.42%	172.82%	898.38%	-	100.00%	-
Total Cost	1,313,813	1,295,060	1,244,301	1,234,680	1,198,993	1,210,169	1,336,576	-0.28%
YoY %	1.45%	4.08%	0.78%	2.98%	-0.92%	-9.46%	-	-
Horiz. %	98.30%	96.89%	93.10%	92.38%	89.71%	90.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,118,664	974,363	837,369	747,134	711,220	714,811	764,855	6.53%
YoY %	14.81%	16.36%	12.08%	5.05%	-0.50%	-6.54%	-	-
Horiz. %	146.26%	127.39%	109.48%	97.68%	92.99%	93.46%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Dividend
Div	68,373	58,246	50,634	37,829	26,654	25,828	51,766	4.74%
YoY %	17.39%	15.03%	33.85%	41.93%	3.20%	-50.11%	-	-
Horiz. %	132.08%	112.52%	97.81%	73.08%	51.49%	49.89%	100.00%	-
Div Payout %	37.18%	36.76%	51.22%	77.92%	11,555.56%	0.00%	69.11%	-
YoY %	1.14%	-28.23%	-34.27%	-99.33%	0.00%	0.00%	-	-
Horiz. %	53.80%	53.19%	74.11%	112.75%	16,720.53%	0.00%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	1,118,664	974,363	837,369	747,134	711,220	714,811	764,855	6.53%
YoY %	14.81%	16.36%	12.08%	5.05%	-0.50%	-6.54%	-	-
Horiz. %	146.26%	127.39%	109.48%	97.68%	92.99%	93.46%	100.00%	-
NOSH	209,884	189,934	189,879	189,148	192,221	193,715	194,125	1.30%
YoY %	10.50%	0.03%	0.39%	-1.60%	-0.77%	-0.21%	-	-
Horiz. %	108.12%	97.84%	97.81%	97.44%	99.02%	99.79%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	14.72%	13.16%	8.26%	4.53%	0.09%	-4.25%	6.56%	-
YoY %	11.85%	59.32%	82.34%	4,933.33%	102.12%	-164.79%	-	-
Horiz. %	224.39%	200.61%	125.91%	69.05%	1.37%	-64.79%	100.00%	-
ROE	16.44%	16.26%	11.81%	6.50%	0.03%	-6.20%	9.79%	-
YoY %	1.11%	37.68%	81.69%	21,566.67%	100.48%	-163.33%	-	-
Horiz. %	167.93%	166.09%	120.63%	66.39%	0.31%	-63.33%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	811.14	785.16	714.34	683.75	624.31	599.23	736.89	1.61%
YoY %	3.31%	9.91%	4.47%	9.52%	4.19%	-18.68%	-	-
Horiz. %	110.08%	106.55%	96.94%	92.79%	84.72%	81.32%	100.00%	-
EPS	96.81	83.43	52.07	25.67	0.12	-22.89	38.59	16.55%
YoY %	16.04%	60.23%	102.84%	21,291.67%	100.52%	-159.32%	-	-
Horiz. %	250.87%	216.20%	134.93%	66.52%	0.31%	-59.32%	100.00%	-
DPS	36.00	30.67	26.67	20.00	13.87	13.33	26.67	5.12%
YoY %	17.38%	15.00%	33.35%	44.20%	4.05%	-50.02%	-	-
Horiz. %	134.98%	115.00%	100.00%	74.99%	52.01%	49.98%	100.00%	-
NAPS	5.89	5.13	4.41	3.95	3.70	3.69	3.94	6.92%
YoY %	14.81%	16.33%	11.65%	6.76%	0.27%	-6.35%	-	-
Horiz. %	149.49%	130.20%	111.93%	100.25%	93.91%	93.65%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 189,009
RPS	734.00	710.53	646.25	616.19	571.77	553.07	681.56	1.24%
YoY %	3.30%	9.95%	4.88%	7.77%	3.38%	-18.85%	-	-
Horiz. %	107.69%	104.25%	94.82%	90.41%	83.89%	81.15%	100.00%	-
EPS	87.61	75.50	47.10	23.13	0.11	-21.13	35.69	16.12%
YoY %	16.04%	60.30%	103.63%	20,927.27%	100.52%	-159.20%	-	-
Horiz. %	245.47%	211.54%	131.97%	64.81%	0.31%	-59.20%	100.00%	-
DPS	32.58	27.75	24.13	18.02	12.70	12.31	24.66	4.74%
YoY %	17.41%	15.00%	33.91%	41.89%	3.17%	-50.08%	-	-
Horiz. %	132.12%	112.53%	97.85%	73.07%	51.50%	49.92%	100.00%	-
NAPS	5.3299	4.6424	3.9897	3.5598	3.3886	3.4057	3.6442	6.53%
YoY %	14.81%	16.36%	12.08%	5.05%	-0.50%	-6.54%	-	-
Horiz. %	146.26%	127.39%	109.48%	97.68%	92.99%	93.46%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	11.50	7.45	7.00	4.20	2.52	3.10	5.41	-
P/RPS	1.42	0.95	0.98	0.61	0.40	0.52	0.73	11.71%
YoY %	49.47%	-3.06%	60.66%	52.50%	-23.08%	-28.77%	-	-
Horiz. %	194.52%	130.14%	134.25%	83.56%	54.79%	71.23%	100.00%	-
P/EPS	11.88	8.93	13.44	16.36	2,100.00	-13.54	14.02	-2.72%
YoY %	33.03%	-33.56%	-17.85%	-99.22%	15,609.60%	-196.58%	-	-
Horiz. %	84.74%	63.69%	95.86%	116.69%	14,978.60%	-96.58%	100.00%	-
EY	8.42	11.20	7.44	6.11	0.05	-7.38	7.13	2.80%
YoY %	-24.82%	50.54%	21.77%	12,120.00%	100.68%	-203.51%	-	-
Horiz. %	118.09%	157.08%	104.35%	85.69%	0.70%	-103.51%	100.00%	-
DY	3.13	4.12	3.81	4.76	5.50	4.30	4.93	-7.28%
YoY %	-24.03%	8.14%	-19.96%	-13.45%	27.91%	-12.78%	-	-
Horiz. %	63.49%	83.57%	77.28%	96.55%	111.56%	87.22%	100.00%	-
P/NAPS	1.95	1.45	1.59	1.06	0.68	0.84	1.37	6.05%
YoY %	34.48%	-8.81%	50.00%	55.88%	-19.05%	-38.69%	-	-
Horiz. %	142.34%	105.84%	116.06%	77.37%	49.64%	61.31%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	18/04/17	27/04/16	29/04/15	29/04/14	03/05/13	26/04/12	26/04/11	-
Price	11.84	7.32	6.55	4.24	2.49	2.97	5.40	-
P/RPS	1.46	0.93	0.92	0.62	0.40	0.50	0.73	12.23%
YoY %	56.99%	1.09%	48.39%	55.00%	-20.00%	-31.51%	-	-
Horiz. %	200.00%	127.40%	126.03%	84.93%	54.79%	68.49%	100.00%	-
P/EPS	12.23	8.77	12.58	16.52	2,075.00	-12.97	13.99	-2.21%
YoY %	39.45%	-30.29%	-23.85%	-99.20%	16,098.46%	-192.71%	-	-
Horiz. %	87.42%	62.69%	89.92%	118.08%	14,832.02%	-92.71%	100.00%	-
EY	8.18	11.40	7.95	6.05	0.05	-7.71	7.15	2.26%
YoY %	-28.25%	43.40%	31.40%	12,000.00%	100.65%	-207.83%	-	-
Horiz. %	114.41%	159.44%	111.19%	84.62%	0.70%	-107.83%	100.00%	-
DY	3.04	4.19	4.07	4.72	5.57	4.49	4.94	-7.76%
YoY %	-27.45%	2.95%	-13.77%	-15.26%	24.05%	-9.11%	-	-
Horiz. %	61.54%	84.82%	82.39%	95.55%	112.75%	90.89%	100.00%	-
P/NAPS	2.01	1.43	1.49	1.07	0.67	0.80	1.37	6.59%
YoY %	40.56%	-4.03%	39.25%	59.70%	-16.25%	-41.61%	-	-
Horiz. %	146.72%	104.38%	108.76%	78.10%	48.91%	58.39%	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