[MPI] QoQ Annualized Quarter Result on 30-Sep-2015 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
17-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- 73.02%
YoY- 135.67%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,463,279 1,491,281 1,532,676 1,546,580 1,390,090 1,356,378 1,332,028 6.47%
PBT 196,386 197,165 200,714 253,104 152,986 141,061 124,066 35.86%
Tax 435 -944 4,148 -15,840 -30,376 -28,984 -28,698 -
NP 196,821 196,221 204,862 237,264 122,610 112,077 95,368 62.17%
-
NP to SH 157,518 158,456 159,706 187,676 108,468 98,864 87,942 47.54%
-
Tax Rate -0.22% 0.48% -2.07% 6.26% 19.86% 20.55% 23.13% -
Total Cost 1,266,458 1,295,060 1,327,814 1,309,316 1,267,480 1,244,301 1,236,660 1.60%
-
Net Worth 979,976 974,363 951,625 940,279 858,325 837,369 795,502 14.93%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 43,681 58,246 30,391 60,785 37,978 50,634 26,580 39.30%
Div Payout % 27.73% 36.76% 19.03% 32.39% 35.01% 51.22% 30.22% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 979,976 974,363 951,625 940,279 858,325 837,369 795,502 14.93%
NOSH 189,918 189,934 189,945 189,955 189,894 189,879 189,857 0.02%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 13.45% 13.16% 13.37% 15.34% 8.82% 8.26% 7.16% -
ROE 16.07% 16.26% 16.78% 19.96% 12.64% 11.81% 11.05% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 770.48 785.16 806.90 814.18 732.03 714.34 701.59 6.44%
EPS 82.94 83.43 84.08 98.80 57.12 52.07 46.32 47.50%
DPS 23.00 30.67 16.00 32.00 20.00 26.67 14.00 39.27%
NAPS 5.16 5.13 5.01 4.95 4.52 4.41 4.19 14.90%
Adjusted Per Share Value based on latest NOSH - 189,955
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 697.18 710.53 730.25 736.87 662.31 646.25 634.65 6.47%
EPS 75.05 75.50 76.09 89.42 51.68 47.10 41.90 47.54%
DPS 20.81 27.75 14.48 28.96 18.10 24.13 12.66 39.32%
NAPS 4.6691 4.6424 4.5341 4.48 4.0895 3.9897 3.7902 14.93%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 7.50 7.45 9.31 6.62 6.66 7.00 4.53 -
P/RPS 0.97 0.95 1.15 0.81 0.91 0.98 0.65 30.62%
P/EPS 9.04 8.93 11.07 6.70 11.66 13.44 9.78 -5.11%
EY 11.06 11.20 9.03 14.92 8.58 7.44 10.23 5.34%
DY 3.07 4.12 1.72 4.83 3.00 3.81 3.09 -0.43%
P/NAPS 1.45 1.45 1.86 1.34 1.47 1.59 1.08 21.72%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 18/08/16 27/04/16 28/01/16 17/11/15 24/08/15 29/04/15 22/01/15 -
Price 7.99 7.32 8.66 7.35 6.42 6.55 5.50 -
P/RPS 1.04 0.93 1.07 0.90 0.88 0.92 0.78 21.16%
P/EPS 9.63 8.77 10.30 7.44 11.24 12.58 11.87 -13.02%
EY 10.38 11.40 9.71 13.44 8.90 7.95 8.42 14.98%
DY 2.88 4.19 1.85 4.35 3.12 4.07 2.55 8.45%
P/NAPS 1.55 1.43 1.73 1.48 1.42 1.49 1.31 11.87%

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
Post a Comment