[MPI] QoQ Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
22-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 10.43%
YoY- 69.63%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,546,580 1,390,090 1,356,378 1,332,028 1,310,880 1,291,840 1,293,293 12.65%
PBT 253,104 152,986 141,061 124,066 107,032 64,817 70,652 133.94%
Tax -15,840 -30,376 -28,984 -28,698 -20,636 -11,172 -12,038 20.05%
NP 237,264 122,610 112,077 95,368 86,396 53,645 58,613 153.77%
-
NP to SH 187,676 108,468 98,864 87,942 79,636 45,144 48,548 146.11%
-
Tax Rate 6.26% 19.86% 20.55% 23.13% 19.28% 17.24% 17.04% -
Total Cost 1,309,316 1,267,480 1,244,301 1,236,660 1,224,484 1,238,195 1,234,680 3.98%
-
Net Worth 940,279 858,325 837,369 795,502 764,854 731,911 747,134 16.54%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 60,785 37,978 50,634 26,580 53,141 28,368 37,829 37.14%
Div Payout % 32.39% 35.01% 51.22% 30.22% 66.73% 62.84% 77.92% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 940,279 858,325 837,369 795,502 764,854 731,911 747,134 16.54%
NOSH 189,955 189,894 189,879 189,857 189,790 189,124 189,148 0.28%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 15.34% 8.82% 8.26% 7.16% 6.59% 4.15% 4.53% -
ROE 19.96% 12.64% 11.81% 11.05% 10.41% 6.17% 6.50% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 814.18 732.03 714.34 701.59 690.70 683.06 683.75 12.33%
EPS 98.80 57.12 52.07 46.32 41.96 23.87 25.67 145.39%
DPS 32.00 20.00 26.67 14.00 28.00 15.00 20.00 36.75%
NAPS 4.95 4.52 4.41 4.19 4.03 3.87 3.95 16.21%
Adjusted Per Share Value based on latest NOSH - 189,913
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 736.87 662.31 646.25 634.65 624.57 615.50 616.19 12.65%
EPS 89.42 51.68 47.10 41.90 37.94 21.51 23.13 146.12%
DPS 28.96 18.10 24.13 12.66 25.32 13.52 18.02 37.16%
NAPS 4.48 4.0895 3.9897 3.7902 3.6442 3.4872 3.5598 16.54%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 6.62 6.66 7.00 4.53 5.66 5.08 4.20 -
P/RPS 0.81 0.91 0.98 0.65 0.82 0.74 0.61 20.78%
P/EPS 6.70 11.66 13.44 9.78 13.49 21.28 16.36 -44.82%
EY 14.92 8.58 7.44 10.23 7.41 4.70 6.11 81.23%
DY 4.83 3.00 3.81 3.09 4.95 2.95 4.76 0.97%
P/NAPS 1.34 1.47 1.59 1.08 1.40 1.31 1.06 16.89%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 17/11/15 24/08/15 29/04/15 22/01/15 12/11/14 27/08/14 29/04/14 -
Price 7.35 6.42 6.55 5.50 5.15 6.24 4.24 -
P/RPS 0.90 0.88 0.92 0.78 0.75 0.91 0.62 28.17%
P/EPS 7.44 11.24 12.58 11.87 12.27 26.14 16.52 -41.21%
EY 13.44 8.90 7.95 8.42 8.15 3.83 6.05 70.17%
DY 4.35 3.12 4.07 2.55 5.44 2.40 4.72 -5.29%
P/NAPS 1.48 1.42 1.49 1.31 1.28 1.61 1.07 24.11%

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