[MPI] QoQ Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
17-Nov-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Sep-2015 [#1]
Profit Trend
QoQ- -56.74%
YoY- 135.67%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Revenue 1,463,279 1,118,461 766,338 386,645 1,390,090 1,017,284 666,014 69.08%
PBT 196,386 147,874 100,357 63,276 152,986 105,796 62,033 115.75%
Tax 435 -708 2,074 -3,960 -30,376 -21,738 -14,349 -
NP 196,821 147,166 102,431 59,316 122,610 84,058 47,684 157.53%
-
NP to SH 157,518 118,842 79,853 46,919 108,468 74,148 43,971 134.30%
-
Tax Rate -0.22% 0.48% -2.07% 6.26% 19.86% 20.55% 23.13% -
Total Cost 1,266,458 971,295 663,907 327,329 1,267,480 933,226 618,330 61.35%
-
Net Worth 979,976 974,363 951,625 940,279 858,325 837,369 795,502 14.93%
Dividend
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Div 43,681 43,684 15,195 15,196 37,978 37,975 13,290 121.22%
Div Payout % 27.73% 36.76% 19.03% 32.39% 35.01% 51.22% 30.22% -
Equity
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Net Worth 979,976 974,363 951,625 940,279 858,325 837,369 795,502 14.93%
NOSH 189,918 189,934 189,945 189,955 189,894 189,879 189,857 0.02%
Ratio Analysis
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
NP Margin 13.45% 13.16% 13.37% 15.34% 8.82% 8.26% 7.16% -
ROE 16.07% 12.20% 8.39% 4.99% 12.64% 8.85% 5.53% -
Per Share
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 770.48 588.87 403.45 203.55 732.03 535.75 350.80 69.04%
EPS 82.94 62.57 42.04 24.70 57.12 39.05 23.16 134.25%
DPS 23.00 23.00 8.00 8.00 20.00 20.00 7.00 121.17%
NAPS 5.16 5.13 5.01 4.95 4.52 4.41 4.19 14.90%
Adjusted Per Share Value based on latest NOSH - 189,955
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
RPS 697.18 532.89 365.12 184.22 662.31 484.69 317.32 69.08%
EPS 75.05 56.62 38.05 22.35 51.68 35.33 20.95 134.30%
DPS 20.81 20.81 7.24 7.24 18.10 18.09 6.33 121.25%
NAPS 4.6691 4.6424 4.5341 4.48 4.0895 3.9897 3.7902 14.93%
Price Multiplier on Financial Quarter End Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 -
Price 7.50 7.45 9.31 6.62 6.66 7.00 4.53 -
P/RPS 0.97 1.27 2.31 3.25 0.91 1.31 1.29 -17.32%
P/EPS 9.04 11.91 22.15 26.80 11.66 17.93 19.56 -40.25%
EY 11.06 8.40 4.52 3.73 8.58 5.58 5.11 67.40%
DY 3.07 3.09 0.86 1.21 3.00 2.86 1.55 57.78%
P/NAPS 1.45 1.45 1.86 1.34 1.47 1.59 1.08 21.72%
Price Multiplier on Announcement Date
30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 CAGR
Date 18/08/16 27/04/16 28/01/16 17/11/15 24/08/15 29/04/15 22/01/15 -
Price 7.99 7.32 8.66 7.35 6.42 6.55 5.50 -
P/RPS 1.04 1.24 2.15 3.61 0.88 1.22 1.57 -24.02%
P/EPS 9.63 11.70 20.60 29.76 11.24 16.77 23.75 -45.24%
EY 10.38 8.55 4.85 3.36 8.90 5.96 4.21 82.60%
DY 2.88 3.14 0.92 1.09 3.12 3.05 1.27 72.69%
P/NAPS 1.55 1.43 1.73 1.48 1.42 1.49 1.31 11.87%

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