[MPI] YoY Cumulative Quarter Result on 30-Sep-2011 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
08-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -116.38%
YoY- -137.25%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 327,720 330,622 318,349 315,613 370,450 312,319 394,106 -3.02%
PBT 26,758 23,798 2,692 -9,935 34,790 21,520 37,030 -5.26%
Tax -5,159 -2,544 -1,644 -1,593 -3,632 -2,452 -3,337 7.52%
NP 21,599 21,254 1,048 -11,528 31,158 19,068 33,693 -7.13%
-
NP to SH 19,909 17,835 143 -9,625 25,836 17,774 27,798 -5.40%
-
Tax Rate 19.28% 10.69% 61.07% - 10.44% 11.39% 9.01% -
Total Cost 306,121 309,368 317,301 327,141 339,292 293,251 360,413 -2.68%
-
Net Worth 764,854 739,499 757,900 753,345 755,985 713,298 803,139 -0.81%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 13,285 9,456 11,031 9,683 19,484 19,489 19,493 -6.18%
Div Payout % 66.73% 53.02% 7,714.29% 0.00% 75.41% 109.65% 70.13% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 764,854 739,499 757,900 753,345 755,985 713,298 803,139 -0.81%
NOSH 189,790 189,130 204,285 193,661 194,841 194,890 194,936 -0.44%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 6.59% 6.43% 0.33% -3.65% 8.41% 6.11% 8.55% -
ROE 2.60% 2.41% 0.02% -1.28% 3.42% 2.49% 3.46% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 172.67 174.81 155.84 162.97 190.13 160.25 202.17 -2.59%
EPS 10.49 9.43 0.07 -4.97 13.26 9.12 14.26 -4.98%
DPS 7.00 5.00 5.40 5.00 10.00 10.00 10.00 -5.76%
NAPS 4.03 3.91 3.71 3.89 3.88 3.66 4.12 -0.36%
Adjusted Per Share Value based on latest NOSH - 193,661
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 156.14 157.53 151.68 150.37 176.50 148.81 187.77 -3.02%
EPS 9.49 8.50 0.07 -4.59 12.31 8.47 13.24 -5.39%
DPS 6.33 4.51 5.26 4.61 9.28 9.29 9.29 -6.19%
NAPS 3.6442 3.5234 3.611 3.5893 3.6019 3.3985 3.8266 -0.81%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 5.66 2.59 2.67 3.01 5.85 5.68 6.90 -
P/RPS 3.28 1.48 1.71 1.85 3.08 3.54 3.41 -0.64%
P/EPS 53.96 27.47 3,814.29 -60.56 44.12 62.28 48.39 1.83%
EY 1.85 3.64 0.03 -1.65 2.27 1.61 2.07 -1.85%
DY 1.24 1.93 2.02 1.66 1.71 1.76 1.45 -2.57%
P/NAPS 1.40 0.66 0.72 0.77 1.51 1.55 1.67 -2.89%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 12/11/14 14/11/13 20/11/12 08/11/11 16/11/10 17/11/09 18/11/08 -
Price 5.15 2.88 2.63 3.21 5.75 5.60 6.25 -
P/RPS 2.98 1.65 1.69 1.97 3.02 3.49 3.09 -0.60%
P/EPS 49.09 30.54 3,757.14 -64.59 43.36 61.40 43.83 1.90%
EY 2.04 3.27 0.03 -1.55 2.31 1.63 2.28 -1.83%
DY 1.36 1.74 2.05 1.56 1.74 1.79 1.60 -2.67%
P/NAPS 1.28 0.74 0.71 0.83 1.48 1.53 1.52 -2.82%

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