[MPI] QoQ Annualized Quarter Result on 31-Dec-2012 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
29-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- -674.83%
YoY- 93.64%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,322,488 1,226,284 1,200,054 1,227,448 1,273,396 1,191,722 1,160,800 9.07%
PBT 95,192 21,053 9,293 5,990 10,768 -27,501 -45,184 -
Tax -10,176 -6,732 -8,232 -8,420 -6,576 4,320 -4,185 80.72%
NP 85,016 14,321 1,061 -2,430 4,192 -23,181 -49,369 -
-
NP to SH 71,340 10,948 230 -3,288 572 -19,765 -44,348 -
-
Tax Rate 10.69% 31.98% 88.58% 140.57% 61.07% - - -
Total Cost 1,237,472 1,211,963 1,198,993 1,229,878 1,269,204 1,214,903 1,210,169 1.49%
-
Net Worth 739,499 727,985 711,220 709,821 757,900 724,716 714,811 2.28%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 37,826 20,029 26,654 20,888 44,125 19,377 25,828 28.93%
Div Payout % 53.02% 182.95% 11,555.56% 0.00% 7,714.29% 0.00% 0.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 739,499 727,985 711,220 709,821 757,900 724,716 714,811 2.28%
NOSH 189,130 192,588 192,221 193,411 204,285 193,774 193,715 -1.58%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 6.43% 1.17% 0.09% -0.20% 0.33% -1.95% -4.25% -
ROE 9.65% 1.50% 0.03% -0.46% 0.08% -2.73% -6.20% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 699.25 636.74 624.31 634.63 623.34 615.00 599.23 10.82%
EPS 37.72 5.69 0.12 -1.70 0.28 -10.20 -22.89 -
DPS 20.00 10.40 13.87 10.80 21.60 10.00 13.33 31.02%
NAPS 3.91 3.78 3.70 3.67 3.71 3.74 3.69 3.93%
Adjusted Per Share Value based on latest NOSH - 192,150
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 663.72 615.44 602.28 616.03 639.09 598.10 582.58 9.07%
EPS 35.80 5.49 0.12 -1.65 0.29 -9.92 -22.26 -
DPS 18.98 10.05 13.38 10.48 22.15 9.73 12.96 28.93%
NAPS 3.7114 3.6536 3.5694 3.5624 3.8037 3.6372 3.5875 2.28%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.59 2.57 2.52 2.46 2.67 2.99 3.10 -
P/RPS 0.37 0.40 0.40 0.39 0.43 0.49 0.52 -20.28%
P/EPS 6.87 45.21 2,100.00 -144.71 953.57 -29.31 -13.54 -
EY 14.56 2.21 0.05 -0.69 0.10 -3.41 -7.38 -
DY 7.72 4.05 5.50 4.39 8.09 3.34 4.30 47.66%
P/NAPS 0.66 0.68 0.68 0.67 0.72 0.80 0.84 -14.83%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 14/11/13 27/08/13 03/05/13 29/01/13 20/11/12 28/08/12 26/04/12 -
Price 2.88 2.44 2.49 2.56 2.63 2.64 2.97 -
P/RPS 0.41 0.38 0.40 0.40 0.42 0.43 0.50 -12.38%
P/EPS 7.64 42.92 2,075.00 -150.59 939.29 -25.88 -12.97 -
EY 13.10 2.33 0.05 -0.66 0.11 -3.86 -7.71 -
DY 6.94 4.26 5.57 4.22 8.21 3.79 4.49 33.64%
P/NAPS 0.74 0.65 0.67 0.70 0.71 0.71 0.80 -5.06%

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