[MPI] YoY Annualized Quarter 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- -0.78%
YoY- 60.28%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 1,522,701 1,532,292 1,540,557 1,491,281 1,356,378 1,293,293 1,200,054 4.04%
PBT 198,530 202,557 263,609 197,165 141,061 70,652 9,293 66.53%
Tax -32,750 -36,768 -36,865 -944 -28,984 -12,038 -8,232 25.86%
NP 165,780 165,789 226,744 196,221 112,077 58,613 1,061 131.98%
-
NP to SH 131,026 137,902 183,886 158,456 98,864 48,548 230 187.78%
-
Tax Rate 16.50% 18.15% 13.98% 0.48% 20.55% 17.04% 88.58% -
Total Cost 1,356,921 1,366,502 1,313,813 1,295,060 1,244,301 1,234,680 1,198,993 2.08%
-
Net Worth 1,273,207 1,189,440 1,118,664 974,363 837,369 747,134 711,220 10.18%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 68,411 73,469 68,373 58,246 50,634 37,829 26,654 17.00%
Div Payout % 52.21% 53.28% 37.18% 36.76% 51.22% 77.92% 11,555.56% -
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,273,207 1,189,440 1,118,664 974,363 837,369 747,134 711,220 10.18%
NOSH 209,884 209,884 209,884 189,934 189,879 189,148 192,221 1.47%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 10.89% 10.82% 14.72% 13.16% 8.26% 4.53% 0.09% -
ROE 10.29% 11.59% 16.44% 16.26% 11.81% 6.50% 0.03% -
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 801.29 806.44 811.14 785.16 714.34 683.75 624.31 4.24%
EPS 68.96 72.59 96.81 83.43 52.07 25.67 0.12 188.19%
DPS 36.00 38.67 36.00 30.67 26.67 20.00 13.87 17.22%
NAPS 6.70 6.26 5.89 5.13 4.41 3.95 3.70 10.39%
Adjusted Per Share Value based on latest NOSH - 189,912
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 764.21 769.02 773.17 748.44 680.73 649.07 602.28 4.04%
EPS 65.76 69.21 92.29 79.53 49.62 24.37 0.12 185.92%
DPS 34.33 36.87 34.31 29.23 25.41 18.99 13.38 16.99%
NAPS 6.3899 5.9695 5.6143 4.8901 4.2026 3.7497 3.5694 10.18%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 10.00 8.62 11.50 7.45 7.00 4.20 2.52 -
P/RPS 1.25 1.07 1.42 0.95 0.98 0.61 0.40 20.90%
P/EPS 14.50 11.88 11.88 8.93 13.44 16.36 2,100.00 -56.34%
EY 6.90 8.42 8.42 11.20 7.44 6.11 0.05 127.23%
DY 3.60 4.49 3.13 4.12 3.81 4.76 5.50 -6.81%
P/NAPS 1.49 1.38 1.95 1.45 1.59 1.06 0.68 13.96%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 24/05/19 17/05/18 18/04/17 27/04/16 29/04/15 29/04/14 03/05/13 -
Price 8.80 8.38 11.84 7.32 6.55 4.24 2.49 -
P/RPS 1.10 1.04 1.46 0.93 0.92 0.62 0.40 18.35%
P/EPS 12.76 11.55 12.23 8.77 12.58 16.52 2,075.00 -57.18%
EY 7.84 8.66 8.18 11.40 7.95 6.05 0.05 132.12%
DY 4.09 4.61 3.04 4.19 4.07 4.72 5.57 -5.01%
P/NAPS 1.31 1.34 2.01 1.43 1.49 1.07 0.67 11.81%

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