[MPI] YoY Cumulative 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- 40.47%
YoY- 20946.82%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 1,155,418 1,118,461 1,017,284 969,970 900,041 870,600 1,072,864 1.24%
PBT 197,707 147,874 105,796 52,989 6,970 -33,888 78,135 16.71%
Tax -27,649 -708 -21,738 -9,029 -6,174 -3,139 -7,703 23.71%
NP 170,058 147,166 84,058 43,960 796 -37,027 70,432 15.81%
-
NP to SH 137,915 118,842 74,148 36,411 173 -33,261 56,180 16.13%
-
Tax Rate 13.98% 0.48% 20.55% 17.04% 88.58% - 9.86% -
Total Cost 985,360 971,295 933,226 926,010 899,245 907,627 1,002,432 -0.28%
-
Net Worth 1,118,664 974,363 837,369 747,134 711,222 714,811 764,855 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 51,280 43,684 37,975 28,372 19,991 19,371 38,825 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 1,118,664 974,363 837,369 747,134 711,222 714,811 764,855 6.53%
NOSH 209,884 189,934 189,879 189,148 192,222 193,715 194,125 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 12.33% 12.20% 8.85% 4.87% 0.02% -4.65% 7.35% -
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 608.35 588.87 535.75 512.81 468.23 449.42 552.66 1.61%
EPS 72.61 62.57 39.05 19.25 0.09 -17.17 28.94 16.55%
DPS 27.00 23.00 20.00 15.00 10.40 10.00 20.00 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 579.88 561.33 510.55 486.80 451.71 436.93 538.44 1.24%
EPS 69.22 59.64 37.21 18.27 0.09 -16.69 28.20 16.12%
DPS 25.74 21.92 19.06 14.24 10.03 9.72 19.49 4.74%
NAPS 5.6143 4.8901 4.2026 3.7497 3.5694 3.5875 3.8386 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 1.89 1.27 1.31 0.82 0.54 0.69 0.98 11.55%
P/EPS 15.84 11.91 17.93 21.82 2,800.00 -18.05 18.69 -2.71%
EY 6.31 8.40 5.58 4.58 0.04 -5.54 5.35 2.78%
DY 2.35 3.09 2.86 3.57 4.13 3.23 3.70 -7.27%
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 1.95 1.24 1.22 0.83 0.53 0.66 0.98 12.13%
P/EPS 16.31 11.70 16.77 22.03 2,766.67 -17.30 18.66 -2.21%
EY 6.13 8.55 5.96 4.54 0.04 -5.78 5.36 2.26%
DY 2.28 3.14 3.05 3.54 4.18 3.37 3.70 -7.74%
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