[MPI] YoY Cumulative Quarter Result on 31-Mar-2015 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
29-Apr-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Mar-2015 [#3]
Profit Trend
QoQ- 68.63%
YoY- 103.64%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,149,219 1,155,418 1,118,461 1,017,284 969,970 900,041 870,600 4.73%
PBT 151,918 197,707 147,874 105,796 52,989 6,970 -33,888 -
Tax -27,576 -27,649 -708 -21,738 -9,029 -6,174 -3,139 43.62%
NP 124,342 170,058 147,166 84,058 43,960 796 -37,027 -
-
NP to SH 103,427 137,915 118,842 74,148 36,411 173 -33,261 -
-
Tax Rate 18.15% 13.98% 0.48% 20.55% 17.04% 88.58% - -
Total Cost 1,024,877 985,360 971,295 933,226 926,010 899,245 907,627 2.04%
-
Net Worth 1,189,440 1,118,664 974,363 837,369 747,134 711,222 714,811 8.85%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 55,101 51,280 43,684 37,975 28,372 19,991 19,371 19.02%
Div Payout % 53.28% 37.18% 36.76% 51.22% 77.92% 11,555.56% 0.00% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,189,440 1,118,664 974,363 837,369 747,134 711,222 714,811 8.85%
NOSH 209,884 209,884 189,934 189,879 189,148 192,222 193,715 1.34%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 10.82% 14.72% 13.16% 8.26% 4.53% 0.09% -4.25% -
ROE 8.70% 12.33% 12.20% 8.85% 4.87% 0.02% -4.65% -
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 604.83 608.35 588.87 535.75 512.81 468.23 449.42 5.07%
EPS 54.44 72.61 62.57 39.05 19.25 0.09 -17.17 -
DPS 29.00 27.00 23.00 20.00 15.00 10.40 10.00 19.40%
NAPS 6.26 5.89 5.13 4.41 3.95 3.70 3.69 9.20%
Adjusted Per Share Value based on latest NOSH - 189,911
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 547.55 550.50 532.89 484.69 462.15 428.83 414.80 4.73%
EPS 49.28 65.71 56.62 35.33 17.35 0.08 -15.85 -
DPS 26.25 24.43 20.81 18.09 13.52 9.52 9.23 19.02%
NAPS 5.6671 5.3299 4.6424 3.9897 3.5598 3.3886 3.4057 8.85%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 8.62 11.50 7.45 7.00 4.20 2.52 3.10 -
P/RPS 1.43 1.89 1.27 1.31 0.82 0.54 0.69 12.90%
P/EPS 15.84 15.84 11.91 17.93 21.82 2,800.00 -18.05 -
EY 6.31 6.31 8.40 5.58 4.58 0.04 -5.54 -
DY 3.36 2.35 3.09 2.86 3.57 4.13 3.23 0.65%
P/NAPS 1.38 1.95 1.45 1.59 1.06 0.68 0.84 8.62%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 17/05/18 18/04/17 27/04/16 29/04/15 29/04/14 03/05/13 26/04/12 -
Price 8.38 11.84 7.32 6.55 4.24 2.49 2.97 -
P/RPS 1.39 1.95 1.24 1.22 0.83 0.53 0.66 13.21%
P/EPS 15.39 16.31 11.70 16.77 22.03 2,766.67 -17.30 -
EY 6.50 6.13 8.55 5.96 4.54 0.04 -5.78 -
DY 3.46 2.28 3.14 3.05 3.54 4.18 3.37 0.44%
P/NAPS 1.34 2.01 1.43 1.49 1.07 0.67 0.80 8.97%

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