[MPI] YoY Annualized Quarter Result on 30-Sep-2014 [#1]

Announcement Date
12-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 76.4%
YoY- 11.63%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,550,536 1,432,036 1,546,580 1,310,880 1,322,488 1,273,396 1,262,452 3.48%
PBT 210,376 223,284 253,104 107,032 95,192 10,768 -39,740 -
Tax -35,068 -24,848 -15,840 -20,636 -10,176 -6,576 -6,372 32.83%
NP 175,308 198,436 237,264 86,396 85,016 4,192 -46,112 -
-
NP to SH 144,968 158,884 187,676 79,636 71,340 572 -38,500 -
-
Tax Rate 16.67% 11.13% 6.26% 19.28% 10.69% 61.07% - -
Total Cost 1,375,228 1,233,600 1,309,316 1,224,484 1,237,472 1,269,204 1,308,564 0.83%
-
Net Worth 1,154,750 1,025,793 940,279 764,854 739,499 757,900 753,345 7.37%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 75,970 60,787 60,785 53,141 37,826 44,125 38,732 11.87%
Div Payout % 52.40% 38.26% 32.39% 66.73% 53.02% 7,714.29% 0.00% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,154,750 1,025,793 940,279 764,854 739,499 757,900 753,345 7.37%
NOSH 209,884 189,961 189,955 189,790 189,130 204,285 193,661 1.34%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 11.31% 13.86% 15.34% 6.59% 6.43% 0.33% -3.65% -
ROE 12.55% 15.49% 19.96% 10.41% 9.65% 0.08% -5.11% -
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 816.39 753.86 814.18 690.70 699.25 623.34 651.88 3.81%
EPS 76.32 83.64 98.80 41.96 37.72 0.28 -19.88 -
DPS 40.00 32.00 32.00 28.00 20.00 21.60 20.00 12.23%
NAPS 6.08 5.40 4.95 4.03 3.91 3.71 3.89 7.71%
Adjusted Per Share Value based on latest NOSH - 189,790
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 738.76 682.30 736.87 624.57 630.10 606.71 601.50 3.48%
EPS 69.07 75.70 89.42 37.94 33.99 0.27 -18.34 -
DPS 36.20 28.96 28.96 25.32 18.02 21.02 18.45 11.87%
NAPS 5.5018 4.8874 4.48 3.6442 3.5234 3.611 3.5893 7.37%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 13.38 7.80 6.62 5.66 2.59 2.67 3.01 -
P/RPS 1.64 1.03 0.81 0.82 0.37 0.43 0.46 23.57%
P/EPS 17.53 9.33 6.70 13.49 6.87 953.57 -15.14 -
EY 5.70 10.72 14.92 7.41 14.56 0.10 -6.60 -
DY 2.99 4.10 4.83 4.95 7.72 8.09 6.64 -12.44%
P/NAPS 2.20 1.44 1.34 1.40 0.66 0.72 0.77 19.10%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 08/11/17 09/11/16 17/11/15 12/11/14 14/11/13 20/11/12 08/11/11 -
Price 14.20 7.80 7.35 5.15 2.88 2.63 3.21 -
P/RPS 1.74 1.03 0.90 0.75 0.41 0.42 0.49 23.49%
P/EPS 18.60 9.33 7.44 12.27 7.64 939.29 -16.15 -
EY 5.38 10.72 13.44 8.15 13.10 0.11 -6.19 -
DY 2.82 4.10 4.35 5.44 6.94 8.21 6.23 -12.36%
P/NAPS 2.34 1.44 1.48 1.28 0.74 0.71 0.83 18.83%

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