[MPI] QoQ Cumulative Quarter Result on 31-Dec-2014 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
22-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 120.86%
YoY- 69.63%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 386,645 1,390,090 1,017,284 666,014 327,720 1,291,840 969,970 -45.80%
PBT 63,276 152,986 105,796 62,033 26,758 64,817 52,989 12.54%
Tax -3,960 -30,376 -21,738 -14,349 -5,159 -11,172 -9,029 -42.24%
NP 59,316 122,610 84,058 47,684 21,599 53,645 43,960 22.08%
-
NP to SH 46,919 108,468 74,148 43,971 19,909 45,144 36,411 18.39%
-
Tax Rate 6.26% 19.86% 20.55% 23.13% 19.28% 17.24% 17.04% -
Total Cost 327,329 1,267,480 933,226 618,330 306,121 1,238,195 926,010 -49.97%
-
Net Worth 940,279 858,325 837,369 795,502 764,854 731,911 747,134 16.54%
Dividend
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Div 15,196 37,978 37,975 13,290 13,285 28,368 28,372 -34.02%
Div Payout % 32.39% 35.01% 51.22% 30.22% 66.73% 62.84% 77.92% -
Equity
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Net Worth 940,279 858,325 837,369 795,502 764,854 731,911 747,134 16.54%
NOSH 189,955 189,894 189,879 189,857 189,790 189,124 189,148 0.28%
Ratio Analysis
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
NP Margin 15.34% 8.82% 8.26% 7.16% 6.59% 4.15% 4.53% -
ROE 4.99% 12.64% 8.85% 5.53% 2.60% 6.17% 4.87% -
Per Share
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 203.55 732.03 535.75 350.80 172.67 683.06 512.81 -45.95%
EPS 24.70 57.12 39.05 23.16 10.49 23.87 19.25 18.06%
DPS 8.00 20.00 20.00 7.00 7.00 15.00 15.00 -34.20%
NAPS 4.95 4.52 4.41 4.19 4.03 3.87 3.95 16.21%
Adjusted Per Share Value based on latest NOSH - 189,913
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
RPS 184.22 662.31 484.69 317.32 156.14 615.50 462.15 -45.80%
EPS 22.35 51.68 35.33 20.95 9.49 21.51 17.35 18.37%
DPS 7.24 18.10 18.09 6.33 6.33 13.52 13.52 -34.03%
NAPS 4.48 4.0895 3.9897 3.7902 3.6442 3.4872 3.5598 16.54%
Price Multiplier on Financial Quarter End Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 -
Price 6.62 6.66 7.00 4.53 5.66 5.08 4.20 -
P/RPS 3.25 0.91 1.31 1.29 3.28 0.74 0.82 150.23%
P/EPS 26.80 11.66 17.93 19.56 53.96 21.28 21.82 14.67%
EY 3.73 8.58 5.58 5.11 1.85 4.70 4.58 -12.77%
DY 1.21 3.00 2.86 1.55 1.24 2.95 3.57 -51.35%
P/NAPS 1.34 1.47 1.59 1.08 1.40 1.31 1.06 16.89%
Price Multiplier on Announcement Date
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Date 17/11/15 24/08/15 29/04/15 22/01/15 12/11/14 27/08/14 29/04/14 -
Price 7.35 6.42 6.55 5.50 5.15 6.24 4.24 -
P/RPS 3.61 0.88 1.22 1.57 2.98 0.91 0.83 166.21%
P/EPS 29.76 11.24 16.77 23.75 49.09 26.14 22.03 22.17%
EY 3.36 8.90 5.96 4.21 2.04 3.83 4.54 -18.16%
DY 1.09 3.12 3.05 1.27 1.36 2.40 3.54 -54.36%
P/NAPS 1.48 1.42 1.49 1.31 1.28 1.61 1.07 24.11%

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