[MPI] QoQ TTM Result on 31-Mar-2015 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
29-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 31.15%
YoY- 75.65%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 1,490,414 1,449,015 1,390,090 1,339,154 1,310,836 1,288,938 1,291,840 9.97%
PBT 191,310 189,504 152,986 117,624 91,082 67,777 64,817 105.35%
Tax -13,953 -29,177 -30,376 -23,881 -21,004 -13,787 -11,172 15.92%
NP 177,357 160,327 122,610 93,743 70,078 53,990 53,645 121.44%
-
NP to SH 144,350 135,478 108,468 82,881 63,194 47,218 45,144 116.58%
-
Tax Rate 7.29% 15.40% 19.86% 20.30% 23.06% 20.34% 17.24% -
Total Cost 1,313,057 1,288,688 1,267,480 1,245,411 1,240,758 1,234,948 1,238,195 3.98%
-
Net Worth 951,553 940,279 858,474 837,511 795,736 764,854 731,530 19.10%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div 39,884 39,884 37,973 37,973 32,186 32,186 28,357 25.45%
Div Payout % 27.63% 29.44% 35.01% 45.82% 50.93% 68.17% 62.82% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 951,553 940,279 858,474 837,511 795,736 764,854 731,530 19.10%
NOSH 189,930 189,955 189,928 189,911 189,913 189,790 189,025 0.31%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 11.90% 11.06% 8.82% 7.00% 5.35% 4.19% 4.15% -
ROE 15.17% 14.41% 12.63% 9.90% 7.94% 6.17% 6.17% -
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 784.71 762.82 731.90 705.14 690.23 679.14 683.42 9.62%
EPS 76.00 71.32 57.11 43.64 33.28 24.88 23.88 115.90%
DPS 21.00 21.00 20.00 20.00 17.00 17.00 15.00 25.06%
NAPS 5.01 4.95 4.52 4.41 4.19 4.03 3.87 18.72%
Adjusted Per Share Value based on latest NOSH - 189,911
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 748.00 727.23 697.65 672.09 657.88 646.89 648.34 9.97%
EPS 72.45 67.99 54.44 41.60 31.72 23.70 22.66 116.57%
DPS 20.02 20.02 19.06 19.06 16.15 16.15 14.23 25.47%
NAPS 4.7756 4.719 4.3085 4.2033 3.9936 3.8386 3.6714 19.10%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 9.31 6.62 6.66 7.00 4.53 5.66 5.08 -
P/RPS 1.19 0.87 0.91 0.99 0.66 0.83 0.74 37.14%
P/EPS 12.25 9.28 11.66 16.04 13.61 22.75 21.27 -30.70%
EY 8.16 10.77 8.58 6.23 7.35 4.40 4.70 44.30%
DY 2.26 3.17 3.00 2.86 3.75 3.00 2.95 -16.23%
P/NAPS 1.86 1.34 1.47 1.59 1.08 1.40 1.31 26.24%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 28/01/16 17/11/15 24/08/15 29/04/15 22/01/15 12/11/14 27/08/14 -
Price 8.66 7.35 6.42 6.55 5.50 5.15 6.24 -
P/RPS 1.10 0.96 0.88 0.93 0.80 0.76 0.91 13.43%
P/EPS 11.39 10.31 11.24 15.01 16.53 20.70 26.13 -42.42%
EY 8.78 9.70 8.90 6.66 6.05 4.83 3.83 73.59%
DY 2.42 2.86 3.12 3.05 3.09 3.30 2.40 0.55%
P/NAPS 1.73 1.48 1.42 1.49 1.31 1.28 1.61 4.89%

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