[MPI] QoQ 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- 18.39%
YoY- 29.2%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 401,409 358,009 344,818 352,123 379,693 386,645 372,806 5.02%
PBT 79,598 55,821 48,512 47,517 37,081 63,276 47,190 41.47%
Tax -12,439 -6,212 1,143 -2,782 6,034 -3,960 -8,638 27.38%
NP 67,159 49,609 49,655 44,735 43,115 59,316 38,552 44.53%
-
NP to SH 54,981 39,721 38,676 38,989 32,934 46,919 34,320 36.71%
-
Tax Rate 15.63% 11.13% -2.36% 5.85% -16.27% 6.26% 18.30% -
Total Cost 334,250 308,400 295,163 307,388 336,578 327,329 334,254 -0.00%
-
Net Worth 1,071,182 1,025,793 980,197 974,250 951,553 940,279 858,474 15.82%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - 15,196 - 28,486 - 15,196 - -
Div Payout % - 38.26% - 73.06% - 32.39% - -
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 1,025,793 980,197 974,250 951,553 940,279 858,474 15.82%
NOSH 209,884 189,961 189,960 189,912 189,930 189,955 189,928 6.85%
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 16.73% 13.86% 14.40% 12.70% 11.36% 15.34% 10.34% -
ROE 5.13% 3.87% 3.95% 4.00% 3.46% 4.99% 4.00% -
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 211.35 188.46 181.52 185.41 199.91 203.55 196.29 5.02%
EPS 28.95 20.91 20.36 20.53 17.34 24.70 18.07 36.72%
DPS 0.00 8.00 0.00 15.00 0.00 8.00 0.00 -
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 201.46 179.68 173.06 176.72 190.56 194.05 187.10 5.02%
EPS 27.59 19.93 19.41 19.57 16.53 23.55 17.22 36.72%
DPS 0.00 7.63 0.00 14.30 0.00 7.63 0.00 -
NAPS 5.376 5.1482 4.9194 4.8895 4.7756 4.719 4.3085 15.82%
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 3.51 4.14 4.13 4.02 4.66 3.25 3.39 2.33%
P/EPS 25.60 37.30 36.84 36.29 53.69 26.80 36.86 -21.48%
EY 3.91 2.68 2.71 2.76 1.86 3.73 2.71 27.54%
DY 0.00 1.03 0.00 2.01 0.00 1.21 0.00 -
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 3.76 4.14 4.40 3.95 4.33 3.61 3.27 9.70%
P/EPS 27.46 37.30 39.24 35.66 49.94 29.76 35.53 -15.71%
EY 3.64 2.68 2.55 2.80 2.00 3.36 2.81 18.73%
DY 0.00 1.03 0.00 2.05 0.00 1.09 0.00 -
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