[MPI] YoY Quarter Result on 30-Jun-2015 [#4]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Jun-2015 [#4]
Profit Trend
QoQ- 13.73%
YoY- 292.99%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 393,101 389,127 344,818 372,806 321,870 326,243 321,122 3.42%
PBT 55,052 53,280 48,512 47,190 11,828 14,083 6,387 43.16%
Tax -6,951 -4,598 1,143 -8,638 -2,143 -558 7,459 -
NP 48,101 48,682 49,655 38,552 9,685 13,525 13,846 23.05%
-
NP to SH 39,037 40,000 38,676 34,320 8,733 10,775 13,496 19.35%
-
Tax Rate 12.63% 8.63% -2.36% 18.30% 18.12% 3.96% -116.78% -
Total Cost 345,000 340,445 295,163 334,254 312,185 312,718 307,276 1.94%
-
Net Worth 1,187,537 1,120,563 980,197 858,474 731,530 724,093 724,175 8.58%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,187,537 1,120,563 980,197 858,474 731,530 724,093 724,175 8.58%
NOSH 209,884 209,884 189,960 189,928 189,025 191,559 193,629 1.35%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 12.24% 12.51% 14.40% 10.34% 3.01% 4.15% 4.31% -
ROE 3.29% 3.57% 3.95% 4.00% 1.19% 1.49% 1.86% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 206.89 204.88 181.52 196.29 170.28 170.31 165.84 3.75%
EPS 20.55 21.06 20.36 18.07 4.62 5.62 6.97 19.73%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.25 5.90 5.16 4.52 3.87 3.78 3.74 8.93%
Adjusted Per Share Value based on latest NOSH - 189,928
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 197.29 195.29 173.06 187.10 161.54 163.73 161.16 3.42%
EPS 19.59 20.08 19.41 17.22 4.38 5.41 6.77 19.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.96 5.6238 4.9194 4.3085 3.6714 3.634 3.6345 8.58%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 10.24 13.48 7.50 6.66 5.08 2.57 2.99 -
P/RPS 4.95 6.58 4.13 3.39 2.98 1.51 1.80 18.35%
P/EPS 49.84 64.01 36.84 36.86 109.96 45.69 42.90 2.52%
EY 2.01 1.56 2.71 2.71 0.91 2.19 2.33 -2.43%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.64 2.28 1.45 1.47 1.31 0.68 0.80 12.70%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 23/08/18 17/08/17 18/08/16 24/08/15 27/08/14 27/08/13 28/08/12 -
Price 12.00 14.10 7.99 6.42 6.24 2.44 2.64 -
P/RPS 5.80 6.88 4.40 3.27 3.66 1.43 1.59 24.05%
P/EPS 58.41 66.95 39.24 35.53 135.06 43.38 37.88 7.48%
EY 1.71 1.49 2.55 2.81 0.74 2.31 2.64 -6.97%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.92 2.39 1.55 1.42 1.61 0.65 0.71 18.02%

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