[MPI] YoY Cumulative Quarter Result on 31-Mar-2011 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

26-Apr-2011

Admission Sponsor

Sponsor

Financial Year

30-Jun-2011

Quarter

31-Mar-2011 [#3]

Profit Trend

QoQ- 9.88%

YoY- -20.46%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Cumulative Result
Revenue	969,970	900,041	870,600	1,072,864	1,012,575	888,945	1,172,889	-3.11%
YoY %	7.77%	3.38%	-18.85%	5.95%	13.91%	-24.21%	-	-
Horiz. %	82.70%	76.74%	74.23%	91.47%	86.33%	75.79%	100.00%	-
PBT	52,989	6,970	-33,888	78,135	92,478	-55,008	124,334	-13.24%
YoY %	660.24%	120.57%	-143.37%	-15.51%	268.12%	-144.24%	-	-
Horiz. %	42.62%	5.61%	-27.26%	62.84%	74.38%	-44.24%	100.00%	-
Tax	-9,029	-6,174	-3,139	-7,703	-9,229	-6,163	-13,392	-6.35%
YoY %	-46.24%	-96.69%	59.25%	16.53%	-49.75%	53.98%	-	-
Horiz. %	67.42%	46.10%	23.44%	57.52%	68.91%	46.02%	100.00%	-
NP	43,960	796	-37,027	70,432	83,249	-61,171	110,942	-14.29%
YoY %	5,422.61%	102.15%	-152.57%	-15.40%	236.09%	-155.14%	-	-
Horiz. %	39.62%	0.72%	-33.38%	63.49%	75.04%	-55.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,411	173	-33,261	56,180	70,627	-40,788	84,486	-13.08%
YoY %	20,946.82%	100.52%	-159.20%	-20.46%	273.16%	-148.28%	-	-
Horiz. %	43.10%	0.20%	-39.37%	66.50%	83.60%	-48.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.04%	88.58%	-	9.86%	9.98%	-	10.77%	-
YoY %	-80.76%	0.00%	-	-1.20%	0.00%	-	-	-
Horiz. %	158.22%	822.47%	-	91.55%	92.66%	-	100.00%	-
Total Cost	926,010	899,245	907,627	1,002,432	929,326	950,116	1,061,947	-2.25%
YoY %	2.98%	-0.92%	-9.46%	7.87%	-2.19%	-10.53%	-	-
Horiz. %	87.20%	84.68%	85.47%	94.40%	87.51%	89.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	747,134	711,222	714,811	764,855	732,774	722,997	779,570	-0.70%
YoY %	5.05%	-0.50%	-6.54%	4.38%	1.35%	-7.26%	-	-
Horiz. %	95.84%	91.23%	91.69%	98.11%	94.00%	92.74%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Dividend
Div	28,372	19,991	19,371	38,825	48,721	38,975	72,110	-14.39%
YoY %	41.92%	3.20%	-50.11%	-20.31%	25.01%	-45.95%	-	-
Horiz. %	39.35%	27.72%	26.86%	53.84%	67.56%	54.05%	100.00%	-
Div Payout %	77.92%	11,555.56%	0.00%	69.11%	68.98%	0.00%	85.35%	-
YoY %	-99.33%	0.00%	0.00%	0.19%	0.00%	0.00%	-	-
Horiz. %	91.29%	13,539.03%	0.00%	80.97%	80.82%	0.00%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Equity
Net Worth	747,134	711,222	714,811	764,855	732,774	722,997	779,570	-0.70%
YoY %	5.05%	-0.50%	-6.54%	4.38%	1.35%	-7.26%	-	-
Horiz. %	95.84%	91.23%	91.69%	98.11%	94.00%	92.74%	100.00%	-
NOSH	189,148	192,222	193,715	194,125	194,886	194,878	194,892	-0.49%
YoY %	-1.60%	-0.77%	-0.21%	-0.39%	0.00%	-0.01%	-	-
Horiz. %	97.05%	98.63%	99.40%	99.61%	100.00%	99.99%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Ratio Analysis
NP Margin	4.53%	0.09%	-4.25%	6.56%	8.22%	-6.88%	9.46%	-
YoY %	4,933.33%	102.12%	-164.79%	-20.19%	219.48%	-172.73%	-	-
Horiz. %	47.89%	0.95%	-44.93%	69.34%	86.89%	-72.73%	100.00%	-
ROE	4.87%	0.02%	-4.65%	7.35%	9.64%	-5.64%	10.84%	-
YoY %	24,250.00%	100.43%	-163.27%	-23.76%	270.92%	-152.03%	-	-
Horiz. %	44.93%	0.18%	-42.90%	67.80%	88.93%	-52.03%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Per Share
RPS	512.81	468.23	449.42	552.66	519.57	456.15	601.81	-2.63%
YoY %	9.52%	4.19%	-18.68%	6.37%	13.90%	-24.20%	-	-
Horiz. %	85.21%	77.80%	74.68%	91.83%	86.33%	75.80%	100.00%	-
EPS	19.25	0.09	-17.17	28.94	36.24	-20.93	43.35	-12.64%
YoY %	21,288.89%	100.52%	-159.33%	-20.14%	273.15%	-148.28%	-	-
Horiz. %	44.41%	0.21%	-39.61%	66.76%	83.60%	-48.28%	100.00%	-
DPS	15.00	10.40	10.00	20.00	25.00	20.00	37.00	-13.96%
YoY %	44.23%	4.00%	-50.00%	-20.00%	25.00%	-45.95%	-	-
Horiz. %	40.54%	28.11%	27.03%	54.05%	67.57%	54.05%	100.00%	-
NAPS	3.95	3.70	3.69	3.94	3.76	3.71	4.00	-0.20%
YoY %	6.76%	0.27%	-6.35%	4.79%	1.35%	-7.25%	-	-
Horiz. %	98.75%	92.50%	92.25%	98.50%	94.00%	92.75%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Adjusted Per Share Value based on latest NOSH - 193,601
RPS	462.15	428.83	414.80	511.17	482.45	423.54	558.83	-3.11%
YoY %	7.77%	3.38%	-18.85%	5.95%	13.91%	-24.21%	-	-
Horiz. %	82.70%	76.74%	74.23%	91.47%	86.33%	75.79%	100.00%	-
EPS	17.35	0.08	-15.85	26.77	33.65	-19.43	40.25	-13.08%
YoY %	21,587.50%	100.50%	-159.21%	-20.45%	273.19%	-148.27%	-	-
Horiz. %	43.11%	0.20%	-39.38%	66.51%	83.60%	-48.27%	100.00%	-
DPS	13.52	9.52	9.23	18.50	23.21	18.57	34.36	-14.39%
YoY %	42.02%	3.14%	-50.11%	-20.29%	24.99%	-45.95%	-	-
Horiz. %	39.35%	27.71%	26.86%	53.84%	67.55%	54.05%	100.00%	-
NAPS	3.5598	3.3886	3.4057	3.6442	3.4913	3.4448	3.7143	-0.70%
YoY %	5.05%	-0.50%	-6.54%	4.38%	1.35%	-7.26%	-	-
Horiz. %	95.84%	91.23%	91.69%	98.11%	94.00%	92.74%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/14	29/03/13	30/03/12	31/03/11	31/03/10	31/03/09	31/03/08	-
Price	4.20	2.52	3.10	5.41	6.56	4.46	8.75	-
P/RPS	0.82	0.54	0.69	0.98	1.26	0.98	1.45	-9.05%
YoY %	51.85%	-21.74%	-29.59%	-22.22%	28.57%	-32.41%	-	-
Horiz. %	56.55%	37.24%	47.59%	67.59%	86.90%	67.59%	100.00%	-
P/EPS	21.82	2,800.00	-18.05	18.69	18.10	-21.31	20.18	1.31%
YoY %	-99.22%	15,612.47%	-196.58%	3.26%	184.94%	-205.60%	-	-
Horiz. %	108.13%	13,875.12%	-89.44%	92.62%	89.69%	-105.60%	100.00%	-
EY	4.58	0.04	-5.54	5.35	5.52	-4.69	4.95	-1.28%
YoY %	11,350.00%	100.72%	-203.55%	-3.08%	217.70%	-194.75%	-	-
Horiz. %	92.53%	0.81%	-111.92%	108.08%	111.52%	-94.75%	100.00%	-
DY	3.57	4.13	3.23	3.70	3.81	4.48	4.23	-2.78%
YoY %	-13.56%	27.86%	-12.70%	-2.89%	-14.96%	5.91%	-	-
Horiz. %	84.40%	97.64%	76.36%	87.47%	90.07%	105.91%	100.00%	-
P/NAPS	1.06	0.68	0.84	1.37	1.74	1.20	2.19	-11.38%
YoY %	55.88%	-19.05%	-38.69%	-21.26%	45.00%	-45.21%	-	-
Horiz. %	48.40%	31.05%	38.36%	62.56%	79.45%	54.79%	100.00%	-

	31/03/14	31/03/13	31/03/12	31/03/11	31/03/10	31/03/09	31/03/08	CAGR
Price Multiplier on Announcement Date
Date	29/04/14	03/05/13	26/04/12	26/04/11	25/05/10	18/05/09	22/05/08	-
Price	4.24	2.49	2.97	5.40	6.00	5.00	8.70	-
P/RPS	0.83	0.53	0.66	0.98	1.15	1.10	1.45	-8.87%
YoY %	56.60%	-19.70%	-32.65%	-14.78%	4.55%	-24.14%	-	-
Horiz. %	57.24%	36.55%	45.52%	67.59%	79.31%	75.86%	100.00%	-
P/EPS	22.03	2,766.67	-17.30	18.66	16.56	-23.89	20.07	1.56%
YoY %	-99.20%	16,092.31%	-192.71%	12.68%	169.32%	-219.03%	-	-
Horiz. %	109.77%	13,785.10%	-86.20%	92.97%	82.51%	-119.03%	100.00%	-
EY	4.54	0.04	-5.78	5.36	6.04	-4.19	4.98	-1.52%
YoY %	11,250.00%	100.69%	-207.84%	-11.26%	244.15%	-184.14%	-	-
Horiz. %	91.16%	0.80%	-116.06%	107.63%	121.29%	-84.14%	100.00%	-
DY	3.54	4.18	3.37	3.70	4.17	4.00	4.25	-2.99%
YoY %	-15.31%	24.04%	-8.92%	-11.27%	4.25%	-5.88%	-	-
Horiz. %	83.29%	98.35%	79.29%	87.06%	98.12%	94.12%	100.00%	-
P/NAPS	1.07	0.67	0.80	1.37	1.60	1.35	2.18	-11.17%
YoY %	59.70%	-16.25%	-41.61%	-14.37%	18.52%	-38.07%	-	-
Horiz. %	49.08%	30.73%	36.70%	62.84%	73.39%	61.93%	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