[MPI] YoY TTM Result on 31-Mar-2011 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
26-Apr-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2011
Quarter
31-Mar-2011 [#3]
Profit Trend
QoQ- -19.54%
YoY- 27.2%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Revenue 1,296,213 1,221,163 1,212,983 1,446,491 1,274,260 1,255,182 1,539,254 -2.82%
PBT 67,072 13,357 -28,365 70,641 85,752 -22,863 166,005 -14.01%
Tax -9,587 1,285 -4,096 42,428 -7,229 -1,951 -18,531 -10.39%
NP 57,485 14,642 -32,461 113,069 78,523 -24,814 147,474 -14.52%
-
NP to SH 47,186 13,669 -30,673 90,960 71,511 -13,098 112,648 -13.49%
-
Tax Rate 14.29% -9.62% - -60.06% 8.43% - 11.16% -
Total Cost 1,238,728 1,206,521 1,245,444 1,333,422 1,195,737 1,279,996 1,391,780 -1.92%
-
Net Worth 746,585 715,202 715,455 762,790 733,010 723,121 779,741 -0.72%
Dividend
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Div 28,357 20,696 19,377 38,844 48,731 38,984 72,123 -14.40%
Div Payout % 60.10% 151.41% 0.00% 42.70% 68.15% 0.00% 64.03% -
Equity
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Net Worth 746,585 715,202 715,455 762,790 733,010 723,121 779,741 -0.72%
NOSH 189,009 193,297 193,890 193,601 194,949 194,911 194,935 -0.51%
Ratio Analysis
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
NP Margin 4.43% 1.20% -2.68% 7.82% 6.16% -1.98% 9.58% -
ROE 6.32% 1.91% -4.29% 11.92% 9.76% -1.81% 14.45% -
Per Share
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 685.79 631.75 625.60 747.15 653.64 643.98 789.62 -2.32%
EPS 24.96 7.07 -15.82 46.98 36.68 -6.72 57.79 -13.05%
DPS 15.00 10.71 10.00 20.00 25.00 20.00 37.00 -13.96%
NAPS 3.95 3.70 3.69 3.94 3.76 3.71 4.00 -0.20%
Adjusted Per Share Value based on latest NOSH - 193,601
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
RPS 617.59 581.83 577.93 689.19 607.13 598.04 733.38 -2.82%
EPS 22.48 6.51 -14.61 43.34 34.07 -6.24 53.67 -13.49%
DPS 13.51 9.86 9.23 18.51 23.22 18.57 34.36 -14.40%
NAPS 3.5571 3.4076 3.4088 3.6343 3.4925 3.4453 3.7151 -0.72%
Price Multiplier on Financial Quarter End Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 -
Price 4.20 2.52 3.10 5.41 6.56 4.46 8.75 -
P/RPS 0.61 0.40 0.50 0.72 1.00 0.69 1.11 -9.49%
P/EPS 16.82 35.64 -19.60 11.51 17.88 -66.37 15.14 1.76%
EY 5.94 2.81 -5.10 8.68 5.59 -1.51 6.60 -1.73%
DY 3.57 4.25 3.23 3.70 3.81 4.48 4.23 -2.78%
P/NAPS 1.06 0.68 0.84 1.37 1.74 1.20 2.19 -11.38%
Price Multiplier on Announcement Date
31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 CAGR
Date 29/04/14 03/05/13 26/04/12 26/04/11 25/05/10 18/05/09 22/05/08 -
Price 4.24 2.49 2.97 5.40 6.00 5.00 8.70 -
P/RPS 0.62 0.39 0.47 0.72 0.92 0.78 1.10 -9.10%
P/EPS 16.98 35.21 -18.77 11.49 16.36 -74.41 15.06 2.01%
EY 5.89 2.84 -5.33 8.70 6.11 -1.34 6.64 -1.97%
DY 3.54 4.30 3.37 3.70 4.17 4.00 4.25 -2.99%
P/NAPS 1.07 0.67 0.80 1.37 1.60 1.35 2.18 -11.17%

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