[MPI] QoQ TTM Result on 31-Mar-2013 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
03-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 208.83%
YoY- 144.56%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,259,578 1,238,557 1,226,284 1,221,163 1,210,607 1,194,458 1,191,722 3.75%
PBT 53,826 42,159 21,053 13,357 1,834 -14,874 -27,501 -
Tax -7,039 -7,632 -6,732 1,285 2,823 4,269 4,320 -
NP 46,787 34,527 14,321 14,642 4,657 -10,605 -23,181 -
-
NP to SH 38,513 28,640 10,948 13,669 4,426 -9,997 -19,765 -
-
Tax Rate 13.08% 18.10% 31.98% -9.62% -153.93% - - -
Total Cost 1,212,791 1,204,030 1,211,963 1,206,521 1,205,950 1,205,063 1,214,903 -0.11%
-
Net Worth 744,365 739,499 724,093 715,202 705,192 757,900 724,175 1.84%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 19,121 19,121 20,696 20,696 20,725 20,725 19,377 -0.88%
Div Payout % 49.65% 66.76% 189.04% 151.41% 468.28% 0.00% 0.00% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 744,365 739,499 724,093 715,202 705,192 757,900 724,175 1.84%
NOSH 188,925 189,130 191,559 193,297 192,150 204,285 193,629 -1.62%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.71% 2.79% 1.17% 1.20% 0.38% -0.89% -1.95% -
ROE 5.17% 3.87% 1.51% 1.91% 0.63% -1.32% -2.73% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 666.71 654.87 640.16 631.75 630.03 584.70 615.46 5.46%
EPS 20.39 15.14 5.72 7.07 2.30 -4.89 -10.21 -
DPS 10.12 10.11 10.80 10.71 10.79 10.15 10.00 0.79%
NAPS 3.94 3.91 3.78 3.70 3.67 3.71 3.74 3.52%
Adjusted Per Share Value based on latest NOSH - 193,297
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 632.15 621.60 615.44 612.87 607.57 599.47 598.10 3.74%
EPS 19.33 14.37 5.49 6.86 2.22 -5.02 -9.92 -
DPS 9.60 9.60 10.39 10.39 10.40 10.40 9.73 -0.89%
NAPS 3.7358 3.7114 3.634 3.5894 3.5392 3.8037 3.6345 1.84%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.18 2.59 2.57 2.52 2.46 2.67 2.99 -
P/RPS 0.48 0.40 0.40 0.40 0.39 0.46 0.49 -1.36%
P/EPS 15.60 17.10 44.97 35.64 106.80 -54.56 -29.29 -
EY 6.41 5.85 2.22 2.81 0.94 -1.83 -3.41 -
DY 3.18 3.90 4.20 4.25 4.38 3.80 3.34 -3.21%
P/NAPS 0.81 0.66 0.68 0.68 0.67 0.72 0.80 0.82%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/01/14 14/11/13 27/08/13 03/05/13 29/01/13 20/11/12 28/08/12 -
Price 3.91 2.88 2.44 2.49 2.56 2.63 2.64 -
P/RPS 0.59 0.44 0.38 0.39 0.41 0.45 0.43 23.40%
P/EPS 19.18 19.02 42.69 35.21 111.14 -53.74 -25.86 -
EY 5.21 5.26 2.34 2.84 0.90 -1.86 -3.87 -
DY 2.59 3.51 4.43 4.30 4.21 3.86 3.79 -22.36%
P/NAPS 0.99 0.74 0.65 0.67 0.70 0.71 0.71 24.73%

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