[MPI] QoQ Annualized Quarter Result on 31-Mar-2015 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
29-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 12.42%
YoY- 103.64%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,532,676 1,546,580 1,390,090 1,356,378 1,332,028 1,310,880 1,291,840 12.03%
PBT 200,714 253,104 152,986 141,061 124,066 107,032 64,817 112.01%
Tax 4,148 -15,840 -30,376 -28,984 -28,698 -20,636 -11,172 -
NP 204,862 237,264 122,610 112,077 95,368 86,396 53,645 143.72%
-
NP to SH 159,706 187,676 108,468 98,864 87,942 79,636 45,144 131.64%
-
Tax Rate -2.07% 6.26% 19.86% 20.55% 23.13% 19.28% 17.24% -
Total Cost 1,327,814 1,309,316 1,267,480 1,244,301 1,236,660 1,224,484 1,238,195 4.75%
-
Net Worth 951,625 940,279 858,325 837,369 795,502 764,854 731,911 19.06%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 30,391 60,785 37,978 50,634 26,580 53,141 28,368 4.68%
Div Payout % 19.03% 32.39% 35.01% 51.22% 30.22% 66.73% 62.84% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 951,625 940,279 858,325 837,369 795,502 764,854 731,911 19.06%
NOSH 189,945 189,955 189,894 189,879 189,857 189,790 189,124 0.28%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 13.37% 15.34% 8.82% 8.26% 7.16% 6.59% 4.15% -
ROE 16.78% 19.96% 12.64% 11.81% 11.05% 10.41% 6.17% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 806.90 814.18 732.03 714.34 701.59 690.70 683.06 11.71%
EPS 84.08 98.80 57.12 52.07 46.32 41.96 23.87 130.97%
DPS 16.00 32.00 20.00 26.67 14.00 28.00 15.00 4.38%
NAPS 5.01 4.95 4.52 4.41 4.19 4.03 3.87 18.72%
Adjusted Per Share Value based on latest NOSH - 189,911
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 769.21 776.19 697.65 680.73 668.51 657.90 648.34 12.03%
EPS 80.15 94.19 54.44 49.62 44.14 39.97 22.66 131.61%
DPS 15.25 30.51 19.06 25.41 13.34 26.67 14.24 4.66%
NAPS 4.776 4.719 4.3077 4.2026 3.9924 3.8386 3.6733 19.06%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 9.31 6.62 6.66 7.00 4.53 5.66 5.08 -
P/RPS 1.15 0.81 0.91 0.98 0.65 0.82 0.74 34.05%
P/EPS 11.07 6.70 11.66 13.44 9.78 13.49 21.28 -35.24%
EY 9.03 14.92 8.58 7.44 10.23 7.41 4.70 54.36%
DY 1.72 4.83 3.00 3.81 3.09 4.95 2.95 -30.13%
P/NAPS 1.86 1.34 1.47 1.59 1.08 1.40 1.31 26.24%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 28/01/16 17/11/15 24/08/15 29/04/15 22/01/15 12/11/14 27/08/14 -
Price 8.66 7.35 6.42 6.55 5.50 5.15 6.24 -
P/RPS 1.07 0.90 0.88 0.92 0.78 0.75 0.91 11.36%
P/EPS 10.30 7.44 11.24 12.58 11.87 12.27 26.14 -46.16%
EY 9.71 13.44 8.90 7.95 8.42 8.15 3.83 85.61%
DY 1.85 4.35 3.12 4.07 2.55 5.44 2.40 -15.89%
P/NAPS 1.73 1.48 1.42 1.49 1.31 1.28 1.61 4.89%

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