[MPI] QoQ Cumulative Quarter Result on 31-Mar-2014 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
29-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 40.47%
YoY- 20946.82%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 666,014 327,720 1,291,840 969,970 647,018 330,622 1,226,284 -33.35%
PBT 62,033 26,758 64,817 52,989 35,768 23,798 21,053 105.12%
Tax -14,349 -5,159 -11,172 -9,029 -4,517 -2,544 -6,732 65.39%
NP 47,684 21,599 53,645 43,960 31,251 21,254 14,321 122.49%
-
NP to SH 43,971 19,909 45,144 36,411 25,921 17,835 10,948 152.03%
-
Tax Rate 23.13% 19.28% 17.24% 17.04% 12.63% 10.69% 31.98% -
Total Cost 618,330 306,121 1,238,195 926,010 615,767 309,368 1,211,963 -36.07%
-
Net Worth 795,502 764,854 731,911 747,134 744,921 739,499 727,985 6.07%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div 13,290 13,285 28,368 28,372 9,453 9,456 20,029 -23.86%
Div Payout % 30.22% 66.73% 62.84% 77.92% 36.47% 53.02% 182.95% -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 795,502 764,854 731,911 747,134 744,921 739,499 727,985 6.07%
NOSH 189,857 189,790 189,124 189,148 189,066 189,130 192,588 -0.94%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.16% 6.59% 4.15% 4.53% 4.83% 6.43% 1.17% -
ROE 5.53% 2.60% 6.17% 4.87% 3.48% 2.41% 1.50% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 350.80 172.67 683.06 512.81 342.22 174.81 636.74 -32.72%
EPS 23.16 10.49 23.87 19.25 13.71 9.43 5.69 154.27%
DPS 7.00 7.00 15.00 15.00 5.00 5.00 10.40 -23.14%
NAPS 4.19 4.03 3.87 3.95 3.94 3.91 3.78 7.08%
Adjusted Per Share Value based on latest NOSH - 189,009
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 317.32 156.14 615.50 462.15 308.27 157.53 584.27 -33.35%
EPS 20.95 9.49 21.51 17.35 12.35 8.50 5.22 151.90%
DPS 6.33 6.33 13.52 13.52 4.50 4.51 9.54 -23.86%
NAPS 3.7902 3.6442 3.4872 3.5598 3.5492 3.5234 3.4685 6.07%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 4.53 5.66 5.08 4.20 3.18 2.59 2.57 -
P/RPS 1.29 3.28 0.74 0.82 0.93 1.48 0.40 117.81%
P/EPS 19.56 53.96 21.28 21.82 23.19 27.47 45.21 -42.70%
EY 5.11 1.85 4.70 4.58 4.31 3.64 2.21 74.59%
DY 1.55 1.24 2.95 3.57 1.57 1.93 4.05 -47.19%
P/NAPS 1.08 1.40 1.31 1.06 0.81 0.66 0.68 36.01%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 22/01/15 12/11/14 27/08/14 29/04/14 27/01/14 14/11/13 27/08/13 -
Price 5.50 5.15 6.24 4.24 3.91 2.88 2.44 -
P/RPS 1.57 2.98 0.91 0.83 1.14 1.65 0.38 156.81%
P/EPS 23.75 49.09 26.14 22.03 28.52 30.54 42.92 -32.52%
EY 4.21 2.04 3.83 4.54 3.51 3.27 2.33 48.18%
DY 1.27 1.36 2.40 3.54 1.28 1.74 4.26 -55.27%
P/NAPS 1.31 1.28 1.61 1.07 0.99 0.74 0.65 59.34%

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