[MPI] QoQ Cumulative 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- 48.83%
YoY- 60.28%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 759,418 358,009 1,463,279 1,118,461 766,338 386,645 1,390,090 -33.04%
PBT 135,419 55,821 196,386 147,874 100,357 63,276 152,986 -7.77%
Tax -18,651 -6,212 435 -708 2,074 -3,960 -30,376 -27.65%
NP 116,768 49,609 196,821 147,166 102,431 59,316 122,610 -3.18%
-
NP to SH 94,702 39,721 157,518 118,842 79,853 46,919 108,468 -8.61%
-
Tax Rate 13.77% 11.13% -0.22% 0.48% -2.07% 6.26% 19.86% -
Total Cost 642,650 308,400 1,266,458 971,295 663,907 327,329 1,267,480 -36.28%
-
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 15,194 15,196 43,681 43,684 15,195 15,196 37,978 -45.55%
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 8.84% 3.87% 16.07% 12.20% 8.39% 4.99% 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 399.85 188.46 770.48 588.87 403.45 203.55 732.03 -33.05%
EPS 49.86 20.91 82.94 62.57 42.04 24.70 57.12 -8.62%
DPS 8.00 8.00 23.00 23.00 8.00 8.00 20.00 -45.56%
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 361.83 170.57 697.18 532.89 365.12 184.22 662.31 -33.04%
EPS 45.12 18.93 75.05 56.62 38.05 22.35 51.68 -8.61%
DPS 7.24 7.24 20.81 20.81 7.24 7.24 18.10 -45.56%
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 1.85 4.14 0.97 1.27 2.31 3.25 0.91 60.13%
P/EPS 14.86 37.30 9.04 11.91 22.15 26.80 11.66 17.46%
EY 6.73 2.68 11.06 8.40 4.52 3.73 8.58 -14.88%
DY 1.08 1.03 3.07 3.09 0.86 1.21 3.00 -49.23%
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 1.99 4.14 1.04 1.24 2.15 3.61 0.88 71.85%
P/EPS 15.94 37.30 9.63 11.70 20.60 29.76 11.24 26.09%
EY 6.27 2.68 10.38 8.55 4.85 3.36 8.90 -20.74%
DY 1.01 1.03 2.88 3.14 0.92 1.09 3.12 -52.69%
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