[MPI] QoQ Annualized Quarter Result on 31-Mar-2016 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
27-Apr-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Mar-2016 [#3]
Profit Trend
QoQ- -0.78%
YoY- 60.28%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,518,836 1,432,036 1,463,279 1,491,281 1,532,676 1,546,580 1,390,090 6.05%
PBT 270,838 223,284 196,386 197,165 200,714 253,104 152,986 46.08%
Tax -37,302 -24,848 435 -944 4,148 -15,840 -30,376 14.60%
NP 233,536 198,436 196,821 196,221 204,862 237,264 122,610 53.35%
-
NP to SH 189,404 158,884 157,518 158,456 159,706 187,676 108,468 44.76%
-
Tax Rate 13.77% 11.13% -0.22% 0.48% -2.07% 6.26% 19.86% -
Total Cost 1,285,300 1,233,600 1,266,458 1,295,060 1,327,814 1,309,316 1,267,480 0.93%
-
Net Worth 1,071,182 1,025,793 979,976 974,363 951,625 940,279 858,325 15.83%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 30,388 60,787 43,681 58,246 30,391 60,785 37,978 -13.75%
Div Payout % 16.04% 38.26% 27.73% 36.76% 19.03% 32.39% 35.01% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,071,182 1,025,793 979,976 974,363 951,625 940,279 858,325 15.83%
NOSH 209,884 189,961 189,918 189,934 189,945 189,955 189,894 6.86%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 15.38% 13.86% 13.45% 13.16% 13.37% 15.34% 8.82% -
ROE 17.68% 15.49% 16.07% 16.26% 16.78% 19.96% 12.64% -
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 799.70 753.86 770.48 785.16 806.90 814.18 732.03 6.04%
EPS 99.72 83.64 82.94 83.43 84.08 98.80 57.12 44.74%
DPS 16.00 32.00 23.00 30.67 16.00 32.00 20.00 -13.76%
NAPS 5.64 5.40 5.16 5.13 5.01 4.95 4.52 15.82%
Adjusted Per Share Value based on latest NOSH - 189,912
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 723.65 682.30 697.18 710.53 730.25 736.87 662.31 6.05%
EPS 90.24 75.70 75.05 75.50 76.09 89.42 51.68 44.76%
DPS 14.48 28.96 20.81 27.75 14.48 28.96 18.10 -13.76%
NAPS 5.1037 4.8874 4.6691 4.6424 4.5341 4.48 4.0895 15.83%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 7.41 7.80 7.50 7.45 9.31 6.62 6.66 -
P/RPS 0.93 1.03 0.97 0.95 1.15 0.81 0.91 1.45%
P/EPS 7.43 9.33 9.04 8.93 11.07 6.70 11.66 -25.84%
EY 13.46 10.72 11.06 11.20 9.03 14.92 8.58 34.82%
DY 2.16 4.10 3.07 4.12 1.72 4.83 3.00 -19.58%
P/NAPS 1.31 1.44 1.45 1.45 1.86 1.34 1.47 -7.36%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 25/01/17 09/11/16 18/08/16 27/04/16 28/01/16 17/11/15 24/08/15 -
Price 7.95 7.80 7.99 7.32 8.66 7.35 6.42 -
P/RPS 0.99 1.03 1.04 0.93 1.07 0.90 0.88 8.13%
P/EPS 7.97 9.33 9.63 8.77 10.30 7.44 11.24 -20.39%
EY 12.54 10.72 10.38 11.40 9.71 13.44 8.90 25.55%
DY 2.01 4.10 2.88 4.19 1.85 4.35 3.12 -25.30%
P/NAPS 1.41 1.44 1.55 1.43 1.73 1.48 1.42 -0.46%

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