[MPI] QoQ 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- 20.86%
YoY- 197.58%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 386,645 372,806 351,270 338,294 327,720 321,870 322,952 12.73%
PBT 63,276 47,190 43,763 35,275 26,758 11,828 17,221 137.92%
Tax -3,960 -8,638 -7,389 -9,190 -5,159 -2,143 -4,512 -8.32%
NP 59,316 38,552 36,374 26,085 21,599 9,685 12,709 179.01%
-
NP to SH 46,919 34,320 30,177 24,062 19,909 8,733 10,490 171.21%
-
Tax Rate 6.26% 18.30% 16.88% 26.05% 19.28% 18.12% 26.20% -
Total Cost 327,329 334,254 314,896 312,209 306,121 312,185 310,243 3.63%
-
Net Worth 940,279 858,474 837,511 795,736 764,854 731,530 746,585 16.60%
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 - 24,688 - 13,285 - 18,900 -13.52%
Div Payout % 32.39% - 81.81% - 66.73% - 180.18% -
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 940,279 858,474 837,511 795,736 764,854 731,530 746,585 16.60%
NOSH 189,955 189,928 189,911 189,913 189,790 189,025 189,009 0.33%
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% 10.34% 10.35% 7.71% 6.59% 3.01% 3.94% -
ROE 4.99% 4.00% 3.60% 3.02% 2.60% 1.19% 1.41% -
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 203.55 196.29 184.96 178.13 172.67 170.28 170.87 12.36%
EPS 24.70 18.07 15.89 12.67 10.49 4.62 5.55 170.31%
DPS 8.00 0.00 13.00 0.00 7.00 0.00 10.00 -13.81%
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 184.22 177.62 167.36 161.18 156.14 153.36 153.87 12.73%
EPS 22.35 16.35 14.38 11.46 9.49 4.16 5.00 171.10%
DPS 7.24 0.00 11.76 0.00 6.33 0.00 9.01 -13.55%
NAPS 4.48 4.0902 3.9904 3.7913 3.6442 3.4854 3.5571 16.60%
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 3.39 3.78 2.54 3.28 2.98 2.46 20.38%
P/EPS 26.80 36.86 44.05 35.75 53.96 109.96 75.68 -49.91%
EY 3.73 2.71 2.27 2.80 1.85 0.91 1.32 99.74%
DY 1.21 0.00 1.86 0.00 1.24 0.00 2.38 -36.27%
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 3.27 3.54 3.09 2.98 3.66 2.48 28.41%
P/EPS 29.76 35.53 41.22 43.41 49.09 135.06 76.40 -46.63%
EY 3.36 2.81 2.43 2.30 2.04 0.74 1.31 87.26%
DY 1.09 0.00 1.98 0.00 1.36 0.00 2.36 -40.22%
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