[MPI] YoY Annualized Quarter Result on 31-Mar-2014 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
29-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- -6.35%
YoY- 20946.88%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 1,540,557 1,491,281 1,356,378 1,293,293 1,200,054 1,160,800 1,430,485 1.24%
PBT 263,609 197,165 141,061 70,652 9,293 -45,184 104,180 16.71%
Tax -36,865 -944 -28,984 -12,038 -8,232 -4,185 -10,270 23.71%
NP 226,744 196,221 112,077 58,613 1,061 -49,369 93,909 15.81%
-
NP to SH 183,886 158,456 98,864 48,548 230 -44,348 74,906 16.13%
-
Tax Rate 13.98% 0.48% 20.55% 17.04% 88.58% - 9.86% -
Total Cost 1,313,813 1,295,060 1,244,301 1,234,680 1,198,993 1,210,169 1,336,576 -0.28%
-
Net Worth 1,118,664 974,363 837,369 747,134 711,220 714,811 764,855 6.53%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 68,373 58,246 50,634 37,829 26,654 25,828 51,766 4.74%
Div Payout % 37.18% 36.76% 51.22% 77.92% 11,555.56% 0.00% 69.11% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,118,664 974,363 837,369 747,134 711,220 714,811 764,855 6.53%
NOSH 209,884 189,934 189,879 189,148 192,221 193,715 194,125 1.30%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 14.72% 13.16% 8.26% 4.53% 0.09% -4.25% 6.56% -
ROE 16.44% 16.26% 11.81% 6.50% 0.03% -6.20% 9.79% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 811.14 785.16 714.34 683.75 624.31 599.23 736.89 1.61%
EPS 96.81 83.43 52.07 25.67 0.12 -22.89 38.59 16.55%
DPS 36.00 30.67 26.67 20.00 13.87 13.33 26.67 5.12%
NAPS 5.89 5.13 4.41 3.95 3.70 3.69 3.94 6.92%
Adjusted Per Share Value based on latest NOSH - 189,009
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 734.00 710.53 646.25 616.19 571.77 553.07 681.56 1.24%
EPS 87.61 75.50 47.10 23.13 0.11 -21.13 35.69 16.12%
DPS 32.58 27.75 24.13 18.02 12.70 12.31 24.66 4.74%
NAPS 5.3299 4.6424 3.9897 3.5598 3.3886 3.4057 3.6442 6.53%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 11.50 7.45 7.00 4.20 2.52 3.10 5.41 -
P/RPS 1.42 0.95 0.98 0.61 0.40 0.52 0.73 11.71%
P/EPS 11.88 8.93 13.44 16.36 2,100.00 -13.54 14.02 -2.72%
EY 8.42 11.20 7.44 6.11 0.05 -7.38 7.13 2.80%
DY 3.13 4.12 3.81 4.76 5.50 4.30 4.93 -7.28%
P/NAPS 1.95 1.45 1.59 1.06 0.68 0.84 1.37 6.05%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 18/04/17 27/04/16 29/04/15 29/04/14 03/05/13 26/04/12 26/04/11 -
Price 11.84 7.32 6.55 4.24 2.49 2.97 5.40 -
P/RPS 1.46 0.93 0.92 0.62 0.40 0.50 0.73 12.23%
P/EPS 12.23 8.77 12.58 16.52 2,075.00 -12.97 13.99 -2.21%
EY 8.18 11.40 7.95 6.05 0.05 -7.71 7.15 2.26%
DY 3.04 4.19 4.07 4.72 5.57 4.49 4.94 -7.76%
P/NAPS 2.01 1.43 1.49 1.07 0.67 0.80 1.37 6.59%

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