[MPI] QoQ Annualized Quarter Result on 31-Dec-2015 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
28-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- -14.9%
YoY- 81.6%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,432,036 1,463,279 1,491,281 1,532,676 1,546,580 1,390,090 1,356,378 3.67%
PBT 223,284 196,386 197,165 200,714 253,104 152,986 141,061 35.70%
Tax -24,848 435 -944 4,148 -15,840 -30,376 -28,984 -9.72%
NP 198,436 196,821 196,221 204,862 237,264 122,610 112,077 46.20%
-
NP to SH 158,884 157,518 158,456 159,706 187,676 108,468 98,864 37.08%
-
Tax Rate 11.13% -0.22% 0.48% -2.07% 6.26% 19.86% 20.55% -
Total Cost 1,233,600 1,266,458 1,295,060 1,327,814 1,309,316 1,267,480 1,244,301 -0.57%
-
Net Worth 1,025,793 979,976 974,363 951,625 940,279 858,325 837,369 14.44%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 60,787 43,681 58,246 30,391 60,785 37,978 50,634 12.91%
Div Payout % 38.26% 27.73% 36.76% 19.03% 32.39% 35.01% 51.22% -
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,025,793 979,976 974,363 951,625 940,279 858,325 837,369 14.44%
NOSH 189,961 189,918 189,934 189,945 189,955 189,894 189,879 0.02%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 13.86% 13.45% 13.16% 13.37% 15.34% 8.82% 8.26% -
ROE 15.49% 16.07% 16.26% 16.78% 19.96% 12.64% 11.81% -
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 753.86 770.48 785.16 806.90 814.18 732.03 714.34 3.64%
EPS 83.64 82.94 83.43 84.08 98.80 57.12 52.07 37.03%
DPS 32.00 23.00 30.67 16.00 32.00 20.00 26.67 12.87%
NAPS 5.40 5.16 5.13 5.01 4.95 4.52 4.41 14.41%
Adjusted Per Share Value based on latest NOSH - 189,930
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 682.30 697.18 710.53 730.25 736.87 662.31 646.25 3.67%
EPS 75.70 75.05 75.50 76.09 89.42 51.68 47.10 37.09%
DPS 28.96 20.81 27.75 14.48 28.96 18.10 24.13 12.89%
NAPS 4.8874 4.6691 4.6424 4.5341 4.48 4.0895 3.9897 14.44%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 7.80 7.50 7.45 9.31 6.62 6.66 7.00 -
P/RPS 1.03 0.97 0.95 1.15 0.81 0.91 0.98 3.36%
P/EPS 9.33 9.04 8.93 11.07 6.70 11.66 13.44 -21.54%
EY 10.72 11.06 11.20 9.03 14.92 8.58 7.44 27.48%
DY 4.10 3.07 4.12 1.72 4.83 3.00 3.81 4.99%
P/NAPS 1.44 1.45 1.45 1.86 1.34 1.47 1.59 -6.37%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 09/11/16 18/08/16 27/04/16 28/01/16 17/11/15 24/08/15 29/04/15 -
Price 7.80 7.99 7.32 8.66 7.35 6.42 6.55 -
P/RPS 1.03 1.04 0.93 1.07 0.90 0.88 0.92 7.79%
P/EPS 9.33 9.63 8.77 10.30 7.44 11.24 12.58 -18.02%
EY 10.72 10.38 11.40 9.71 13.44 8.90 7.95 21.98%
DY 4.10 2.88 4.19 1.85 4.35 3.12 4.07 0.48%
P/NAPS 1.44 1.55 1.43 1.73 1.48 1.42 1.49 -2.24%

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