[MPI] QoQ TTM 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- 6.1%
YoY- 84.8%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,456,359 1,434,643 1,463,279 1,491,267 1,490,414 1,449,015 1,390,090 3.13%
PBT 231,448 188,931 196,386 195,064 191,310 189,504 152,986 31.62%
Tax -20,290 -1,817 435 -9,346 -13,953 -29,177 -30,376 -23.49%
NP 211,158 187,114 196,821 185,718 177,357 160,327 122,610 43.44%
-
NP to SH 172,367 150,320 157,518 153,162 144,350 135,478 108,468 35.98%
-
Tax Rate 8.77% 0.96% -0.22% 4.79% 7.29% 15.40% 19.86% -
Total Cost 1,245,201 1,247,529 1,266,458 1,305,549 1,313,057 1,288,688 1,267,480 -1.16%
-
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 43,683 43,683 43,683 43,683 39,884 39,884 37,973 9.74%
Div Payout % 25.34% 29.06% 27.73% 28.52% 27.63% 29.44% 35.01% -
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 14.50% 13.04% 13.45% 12.45% 11.90% 11.06% 8.82% -
ROE 16.09% 14.65% 16.07% 15.72% 15.17% 14.41% 12.63% -
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 766.80 755.23 770.31 785.24 784.71 762.82 731.90 3.13%
EPS 90.75 79.13 82.92 80.65 76.00 71.32 57.11 35.98%
DPS 23.00 23.00 23.00 23.00 21.00 21.00 20.00 9.71%
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 730.91 720.01 734.38 748.43 748.00 727.23 697.65 3.13%
EPS 86.51 75.44 79.05 76.87 72.45 67.99 54.44 35.98%
DPS 21.92 21.92 21.92 21.92 20.02 20.02 19.06 9.72%
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 0.97 1.03 0.97 0.95 1.19 0.87 0.91 4.32%
P/EPS 8.16 9.86 9.04 9.24 12.25 9.28 11.66 -21.09%
EY 12.25 10.15 11.06 10.83 8.16 10.77 8.58 26.65%
DY 3.10 2.95 3.07 3.09 2.26 3.17 3.00 2.19%
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 1.04 1.03 1.04 0.93 1.10 0.96 0.88 11.72%
P/EPS 8.76 9.86 9.64 9.08 11.39 10.31 11.24 -15.24%
EY 11.42 10.15 10.38 11.02 8.78 9.70 8.90 17.99%
DY 2.89 2.95 2.88 3.14 2.42 2.86 3.12 -4.95%
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