[MPI] QoQ Annualized Quarter Result on 30-Jun-2014 [#4]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- -7.01%
YoY- 312.35%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,356,378 1,332,028 1,310,880 1,291,840 1,293,293 1,294,036 1,322,488 1.70%
PBT 141,061 124,066 107,032 64,817 70,652 71,536 95,192 30.00%
Tax -28,984 -28,698 -20,636 -11,172 -12,038 -9,034 -10,176 101.06%
NP 112,077 95,368 86,396 53,645 58,613 62,502 85,016 20.24%
-
NP to SH 98,864 87,942 79,636 45,144 48,548 51,842 71,340 24.32%
-
Tax Rate 20.55% 23.13% 19.28% 17.24% 17.04% 12.63% 10.69% -
Total Cost 1,244,301 1,236,660 1,224,484 1,238,195 1,234,680 1,231,534 1,237,472 0.36%
-
Net Worth 837,369 795,502 764,854 731,911 747,134 744,921 739,499 8.64%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 50,634 26,580 53,141 28,368 37,829 18,906 37,826 21.48%
Div Payout % 51.22% 30.22% 66.73% 62.84% 77.92% 36.47% 53.02% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 837,369 795,502 764,854 731,911 747,134 744,921 739,499 8.64%
NOSH 189,879 189,857 189,790 189,124 189,148 189,066 189,130 0.26%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 8.26% 7.16% 6.59% 4.15% 4.53% 4.83% 6.43% -
ROE 11.81% 11.05% 10.41% 6.17% 6.50% 6.96% 9.65% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 714.34 701.59 690.70 683.06 683.75 684.43 699.25 1.43%
EPS 52.07 46.32 41.96 23.87 25.67 27.42 37.72 24.00%
DPS 26.67 14.00 28.00 15.00 20.00 10.00 20.00 21.17%
NAPS 4.41 4.19 4.03 3.87 3.95 3.94 3.91 8.36%
Adjusted Per Share Value based on latest NOSH - 189,025
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 680.73 668.51 657.90 648.34 649.07 649.44 663.72 1.70%
EPS 49.62 44.14 39.97 22.66 24.37 26.02 35.80 24.33%
DPS 25.41 13.34 26.67 14.24 18.99 9.49 18.98 21.49%
NAPS 4.2026 3.9924 3.8386 3.6733 3.7497 3.7386 3.7114 8.64%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 7.00 4.53 5.66 5.08 4.20 3.18 2.59 -
P/RPS 0.98 0.65 0.82 0.74 0.61 0.46 0.37 91.54%
P/EPS 13.44 9.78 13.49 21.28 16.36 11.60 6.87 56.48%
EY 7.44 10.23 7.41 4.70 6.11 8.62 14.56 -36.11%
DY 3.81 3.09 4.95 2.95 4.76 3.14 7.72 -37.57%
P/NAPS 1.59 1.08 1.40 1.31 1.06 0.81 0.66 79.80%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/04/15 22/01/15 12/11/14 27/08/14 29/04/14 27/01/14 14/11/13 -
Price 6.55 5.50 5.15 6.24 4.24 3.91 2.88 -
P/RPS 0.92 0.78 0.75 0.91 0.62 0.57 0.41 71.48%
P/EPS 12.58 11.87 12.27 26.14 16.52 14.26 7.64 39.48%
EY 7.95 8.42 8.15 3.83 6.05 7.01 13.10 -28.34%
DY 4.07 2.55 5.44 2.40 4.72 2.56 6.94 -29.95%
P/NAPS 1.49 1.31 1.28 1.61 1.07 0.99 0.74 59.52%

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