[MPI] QoQ TTM 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- 33.83%
YoY- 64.08%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 CAGR
Revenue 1,449,015 1,390,090 1,339,154 1,310,836 1,288,938 1,291,840 1,296,213 7.70%
PBT 189,504 152,986 117,624 91,082 67,777 64,817 67,072 99.73%
Tax -29,177 -30,376 -23,881 -21,004 -13,787 -11,172 -9,587 109.86%
NP 160,327 122,610 93,743 70,078 53,990 53,645 57,485 98.01%
-
NP to SH 135,478 108,468 82,881 63,194 47,218 45,144 47,186 101.87%
-
Tax Rate 15.40% 19.86% 20.30% 23.06% 20.34% 17.24% 14.29% -
Total Cost 1,288,688 1,267,480 1,245,411 1,240,758 1,234,948 1,238,195 1,238,728 2.66%
-
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 39,884 37,973 37,973 32,186 32,186 28,357 28,357 25.50%
Div Payout % 29.44% 35.01% 45.82% 50.93% 68.17% 62.82% 60.10% -
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 11.06% 8.82% 7.00% 5.35% 4.19% 4.15% 4.43% -
ROE 14.41% 12.63% 9.90% 7.94% 6.17% 6.17% 6.32% -
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 762.82 731.90 705.14 690.23 679.14 683.42 685.79 7.34%
EPS 71.32 57.11 43.64 33.28 24.88 23.88 24.96 101.23%
DPS 21.00 20.00 20.00 17.00 17.00 15.00 15.00 25.12%
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 727.23 697.65 672.09 657.88 646.89 648.34 650.54 7.70%
EPS 67.99 54.44 41.60 31.72 23.70 22.66 23.68 101.88%
DPS 20.02 19.06 19.06 16.15 16.15 14.23 14.23 25.53%
NAPS 4.719 4.3085 4.2033 3.9936 3.8386 3.6714 3.7469 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 0.87 0.91 0.99 0.66 0.83 0.74 0.61 26.67%
P/EPS 9.28 11.66 16.04 13.61 22.75 21.27 16.82 -32.70%
EY 10.77 8.58 6.23 7.35 4.40 4.70 5.94 48.63%
DY 3.17 3.00 2.86 3.75 3.00 2.95 3.57 -7.60%
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 0.96 0.88 0.93 0.80 0.76 0.91 0.62 33.80%
P/EPS 10.31 11.24 15.01 16.53 20.70 26.13 16.98 -28.27%
EY 9.70 8.90 6.66 6.05 4.83 3.83 5.89 39.41%
DY 2.86 3.12 3.05 3.09 3.30 2.40 3.54 -13.24%
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