[MPI] QoQ Cumulative Quarter Result on 30-Sep-2013 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 62.91%
YoY- 12372.03%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,291,840 969,970 647,018 330,622 1,226,284 900,041 613,724 64.46%
PBT 64,817 52,989 35,768 23,798 21,053 6,970 2,995 680.98%
Tax -11,172 -9,029 -4,517 -2,544 -6,732 -6,174 -4,210 92.01%
NP 53,645 43,960 31,251 21,254 14,321 796 -1,215 -
-
NP to SH 45,144 36,411 25,921 17,835 10,948 173 -1,644 -
-
Tax Rate 17.24% 17.04% 12.63% 10.69% 31.98% 88.58% 140.57% -
Total Cost 1,238,195 926,010 615,767 309,368 1,211,963 899,245 614,939 59.65%
-
Net Worth 731,911 747,134 744,921 739,499 727,985 711,222 709,821 2.06%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 28,368 28,372 9,453 9,456 20,029 19,991 10,444 95.03%
Div Payout % 62.84% 77.92% 36.47% 53.02% 182.95% 11,555.56% 0.00% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 731,911 747,134 744,921 739,499 727,985 711,222 709,821 2.06%
NOSH 189,124 189,148 189,066 189,130 192,588 192,222 193,411 -1.48%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.15% 4.53% 4.83% 6.43% 1.17% 0.09% -0.20% -
ROE 6.17% 4.87% 3.48% 2.41% 1.50% 0.02% -0.23% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 683.06 512.81 342.22 174.81 636.74 468.23 317.31 66.95%
EPS 23.87 19.25 13.71 9.43 5.69 0.09 -0.85 -
DPS 15.00 15.00 5.00 5.00 10.40 10.40 5.40 97.97%
NAPS 3.87 3.95 3.94 3.91 3.78 3.70 3.67 3.61%
Adjusted Per Share Value based on latest NOSH - 189,130
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 615.50 462.15 308.27 157.53 584.27 428.83 292.41 64.46%
EPS 21.51 17.35 12.35 8.50 5.22 0.08 -0.78 -
DPS 13.52 13.52 4.50 4.51 9.54 9.52 4.98 94.96%
NAPS 3.4872 3.5598 3.5492 3.5234 3.4685 3.3886 3.382 2.06%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 5.08 4.20 3.18 2.59 2.57 2.52 2.46 -
P/RPS 0.74 0.82 0.93 1.48 0.40 0.54 0.78 -3.45%
P/EPS 21.28 21.82 23.19 27.47 45.21 2,800.00 -289.41 -
EY 4.70 4.58 4.31 3.64 2.21 0.04 -0.35 -
DY 2.95 3.57 1.57 1.93 4.05 4.13 2.20 21.66%
P/NAPS 1.31 1.06 0.81 0.66 0.68 0.68 0.67 56.55%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 29/04/14 27/01/14 14/11/13 27/08/13 03/05/13 29/01/13 -
Price 6.24 4.24 3.91 2.88 2.44 2.49 2.56 -
P/RPS 0.91 0.83 1.14 1.65 0.38 0.53 0.81 8.09%
P/EPS 26.14 22.03 28.52 30.54 42.92 2,766.67 -301.18 -
EY 3.83 4.54 3.51 3.27 2.33 0.04 -0.33 -
DY 2.40 3.54 1.28 1.74 4.26 4.18 2.11 8.99%
P/NAPS 1.61 1.07 0.99 0.74 0.65 0.67 0.70 74.50%

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