[MPI] QoQ Cumulative Quarter Result on 2013-12-31 [#2] View: Quarter
Cumulative
T4Q
Annualized
Annual (Unaudited)
Show?
Cumulative Quarter Result 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 327,720 1,291,840 969,970 647,018 330,622 1,226,284 900,041 -48.98% QoQ % -74.63% 33.18% 49.91% 95.70% -73.04% 36.25% - Horiz. % 36.41% 143.53% 107.77% 71.89% 36.73% 136.25% 100.00%
PBT 26,758 64,817 52,989 35,768 23,798 21,053 6,970 144.98% QoQ % -58.72% 22.32% 48.15% 50.30% 13.04% 202.05% - Horiz. % 383.90% 929.94% 760.24% 513.17% 341.43% 302.05% 100.00%
Tax -5,159 -11,172 -9,029 -4,517 -2,544 -6,732 -6,174 -11.27% QoQ % 53.82% -23.73% -99.89% -77.56% 62.21% -9.04% - Horiz. % 83.56% 180.95% 146.24% 73.16% 41.21% 109.04% 100.00%
NP 21,599 53,645 43,960 31,251 21,254 14,321 796 801.17% QoQ % -59.74% 22.03% 40.67% 47.04% 48.41% 1,699.12% - Horiz. % 2,713.44% 6,739.32% 5,522.61% 3,926.01% 2,670.10% 1,799.12% 100.00%
NP to SH 19,909 45,144 36,411 25,921 17,835 10,948 173 2,259.11% QoQ % -55.90% 23.98% 40.47% 45.34% 62.91% 6,228.32% - Horiz. % 11,508.09% 26,094.80% 21,046.82% 14,983.24% 10,309.25% 6,328.32% 100.00%
Tax Rate 19.28 % 17.24 % 17.04 % 12.63 % 10.69 % 31.98 % 88.58 % -63.78% QoQ % 11.83% 1.17% 34.92% 18.15% -66.57% -63.90% - Horiz. % 21.77% 19.46% 19.24% 14.26% 12.07% 36.10% 100.00%
Total Cost 306,121 1,238,195 926,010 615,767 309,368 1,211,963 899,245 -51.21% QoQ % -75.28% 33.71% 50.38% 99.04% -74.47% 34.78% - Horiz. % 34.04% 137.69% 102.98% 68.48% 34.40% 134.78% 100.00%
Net Worth 764,854 731,911 747,134 744,921 739,499 727,985 711,222 4.96% QoQ % 4.50% -2.04% 0.30% 0.73% 1.58% 2.36% - Horiz. % 107.54% 102.91% 105.05% 104.74% 103.98% 102.36% 100.00%
Dividend 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 13,285 28,368 28,372 9,453 9,456 20,029 19,991 -23.83% QoQ % -53.17% -0.01% 200.13% -0.03% -52.79% 0.19% - Horiz. % 66.46% 141.91% 141.92% 47.29% 47.30% 100.19% 100.00%
Div Payout % 66.73 % 62.84 % 77.92 % 36.47 % 53.02 % 182.95 % 11,555.56 % -96.77% QoQ % 6.19% -19.35% 113.66% -31.21% -71.02% -98.42% - Horiz. % 0.58% 0.54% 0.67% 0.32% 0.46% 1.58% 100.00%
Equity 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 764,854 731,911 747,134 744,921 739,499 727,985 711,222 4.96% QoQ % 4.50% -2.04% 0.30% 0.73% 1.58% 2.36% - Horiz. % 107.54% 102.91% 105.05% 104.74% 103.98% 102.36% 100.00%
NOSH 189,790 189,124 189,148 189,066 189,130 192,588 192,222 -0.84% QoQ % 0.35% -0.01% 0.04% -0.03% -1.80% 0.19% - Horiz. % 98.73% 98.39% 98.40% 98.36% 98.39% 100.19% 100.00%
Ratio Analysis 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.59 % 4.15 % 4.53 % 4.83 % 6.43 % 1.17 % 0.09 % 1,645.67% QoQ % 58.80% -8.39% -6.21% -24.88% 449.57% 1,200.00% - Horiz. % 7,322.22% 4,611.11% 5,033.33% 5,366.67% 7,144.44% 1,300.00% 100.00%
ROE 2.60 % 6.17 % 4.87 % 3.48 % 2.41 % 1.50 % 0.02 % 2,458.64% QoQ % -57.86% 26.69% 39.94% 44.40% 60.67% 7,400.00% - Horiz. % 13,000.00% 30,850.00% 24,350.00% 17,400.00% 12,050.00% 7,500.00% 100.00%
Per Share 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 172.67 683.06 512.81 342.22 174.81 636.74 468.23 -48.54% QoQ % -74.72% 33.20% 49.85% 95.77% -72.55% 35.99% - Horiz. % 36.88% 145.88% 109.52% 73.09% 37.33% 135.99% 100.00%
EPS 10.49 23.87 19.25 13.71 9.43 5.69 0.09 2,279.20% QoQ % -56.05% 24.00% 40.41% 45.39% 65.73% 6,222.22% - Horiz. % 11,655.55% 26,522.22% 21,388.89% 15,233.33% 10,477.78% 6,322.22% 100.00%
DPS 7.00 15.00 15.00 5.00 5.00 10.40 10.40 -23.18% QoQ % -53.33% 0.00% 200.00% 0.00% -51.92% 0.00% - Horiz. % 67.31% 144.23% 144.23% 48.08% 48.08% 100.00% 100.00%
NAPS 4.0300 3.8700 3.9500 3.9400 3.9100 3.7800 3.7000 5.86% QoQ % 4.13% -2.03% 0.25% 0.77% 3.44% 2.16% - Horiz. % 108.92% 104.59% 106.76% 106.49% 105.68% 102.16% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 156.14 615.50 462.15 308.27 157.53 584.27 428.83 -48.98% QoQ % -74.63% 33.18% 49.92% 95.69% -73.04% 36.25% - Horiz. % 36.41% 143.53% 107.77% 71.89% 36.73% 136.25% 100.00%
EPS 9.49 21.51 17.35 12.35 8.50 5.22 0.08 2,307.26% QoQ % -55.88% 23.98% 40.49% 45.29% 62.84% 6,425.00% - Horiz. % 11,862.50% 26,887.50% 21,687.50% 15,437.50% 10,625.00% 6,525.00% 100.00%
DPS 6.33 13.52 13.52 4.50 4.51 9.54 9.52 -23.80% QoQ % -53.18% 0.00% 200.44% -0.22% -52.73% 0.21% - Horiz. % 66.49% 142.02% 142.02% 47.27% 47.37% 100.21% 100.00%
NAPS 3.6442 3.4872 3.5598 3.5492 3.5234 3.4685 3.3886 4.96% QoQ % 4.50% -2.04% 0.30% 0.73% 1.58% 2.36% - Horiz. % 107.54% 102.91% 105.05% 104.74% 103.98% 102.36% 100.00%
Price Multiplier on Financial Quarter End Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 5.6600 5.0800 4.2000 3.1800 2.5900 2.5700 2.5200 -
P/RPS 3.28 0.74 0.82 0.93 1.48 0.40 0.54 232.54% QoQ % 343.24% -9.76% -11.83% -37.16% 270.00% -25.93% - Horiz. % 607.41% 137.04% 151.85% 172.22% 274.07% 74.07% 100.00%
P/EPS 53.96 21.28 21.82 23.19 27.47 45.21 2,800.00 -92.79% QoQ % 153.57% -2.47% -5.91% -15.58% -39.24% -98.39% - Horiz. % 1.93% 0.76% 0.78% 0.83% 0.98% 1.61% 100.00%
EY 1.85 4.70 4.58 4.31 3.64 2.21 0.04 1,185.47% QoQ % -60.64% 2.62% 6.26% 18.41% 64.71% 5,425.00% - Horiz. % 4,625.00% 11,750.00% 11,450.00% 10,775.00% 9,100.00% 5,525.00% 100.00%
DY 1.24 2.95 3.57 1.57 1.93 4.05 4.13 -55.13% QoQ % -57.97% -17.37% 127.39% -18.65% -52.35% -1.94% - Horiz. % 30.02% 71.43% 86.44% 38.01% 46.73% 98.06% 100.00%
P/NAPS 1.40 1.31 1.06 0.81 0.66 0.68 0.68 61.77% QoQ % 6.87% 23.58% 30.86% 22.73% -2.94% 0.00% - Horiz. % 205.88% 192.65% 155.88% 119.12% 97.06% 100.00% 100.00%
Price Multiplier on Announcement Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 12/11/14 27/08/14 29/04/14 27/01/14 14/11/13 27/08/13 03/05/13 -
Price 5.1500 6.2400 4.2400 3.9100 2.8800 2.4400 2.4900 -
P/RPS 2.98 0.91 0.83 1.14 1.65 0.38 0.53 215.87% QoQ % 227.47% 9.64% -27.19% -30.91% 334.21% -28.30% - Horiz. % 562.26% 171.70% 156.60% 215.09% 311.32% 71.70% 100.00%
P/EPS 49.09 26.14 22.03 28.52 30.54 42.92 2,766.67 -93.18% QoQ % 87.80% 18.66% -22.76% -6.61% -28.84% -98.45% - Horiz. % 1.77% 0.94% 0.80% 1.03% 1.10% 1.55% 100.00%
EY 2.04 3.83 4.54 3.51 3.27 2.33 0.04 1,271.96% QoQ % -46.74% -15.64% 29.34% 7.34% 40.34% 5,725.00% - Horiz. % 5,100.00% 9,575.00% 11,350.00% 8,775.00% 8,175.00% 5,825.00% 100.00%
DY 1.36 2.40 3.54 1.28 1.74 4.26 4.18 -52.66% QoQ % -43.33% -32.20% 176.56% -26.44% -59.15% 1.91% - Horiz. % 32.54% 57.42% 84.69% 30.62% 41.63% 101.91% 100.00%
P/NAPS 1.28 1.61 1.07 0.99 0.74 0.65 0.67 53.90% QoQ % -20.50% 50.47% 8.08% 33.78% 13.85% -2.99% - Horiz. % 191.04% 240.30% 159.70% 147.76% 110.45% 97.01% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.
All figures in '000 unless specified.
Be the first to like this.
Comment
MPI-Q2(FY2014).pdf 
