[MPI] QoQ Annualized Quarter Result on 30-Jun-2016 [#4]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
18-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
30-Jun-2016 [#4]
Profit Trend
QoQ- -0.59%
YoY- 45.22%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,540,557 1,518,836 1,432,036 1,463,279 1,491,281 1,532,676 1,546,580 -0.25%
PBT 263,609 270,838 223,284 196,386 197,165 200,714 253,104 2.74%
Tax -36,865 -37,302 -24,848 435 -944 4,148 -15,840 75.52%
NP 226,744 233,536 198,436 196,821 196,221 204,862 237,264 -2.97%
-
NP to SH 183,886 189,404 158,884 157,518 158,456 159,706 187,676 -1.34%
-
Tax Rate 13.98% 13.77% 11.13% -0.22% 0.48% -2.07% 6.26% -
Total Cost 1,313,813 1,285,300 1,233,600 1,266,458 1,295,060 1,327,814 1,309,316 0.22%
-
Net Worth 1,118,664 1,071,182 1,025,793 979,976 974,363 951,625 940,279 12.26%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 68,373 30,388 60,787 43,681 58,246 30,391 60,785 8.15%
Div Payout % 37.18% 16.04% 38.26% 27.73% 36.76% 19.03% 32.39% -
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,118,664 1,071,182 1,025,793 979,976 974,363 951,625 940,279 12.26%
NOSH 209,884 209,884 189,961 189,918 189,934 189,945 189,955 6.87%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 14.72% 15.38% 13.86% 13.45% 13.16% 13.37% 15.34% -
ROE 16.44% 17.68% 15.49% 16.07% 16.26% 16.78% 19.96% -
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 811.14 799.70 753.86 770.48 785.16 806.90 814.18 -0.24%
EPS 96.81 99.72 83.64 82.94 83.43 84.08 98.80 -1.34%
DPS 36.00 16.00 32.00 23.00 30.67 16.00 32.00 8.16%
NAPS 5.89 5.64 5.40 5.16 5.13 5.01 4.95 12.27%
Adjusted Per Share Value based on latest NOSH - 189,960
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 734.00 723.65 682.30 697.18 710.53 730.25 736.87 -0.25%
EPS 87.61 90.24 75.70 75.05 75.50 76.09 89.42 -1.35%
DPS 32.58 14.48 28.96 20.81 27.75 14.48 28.96 8.16%
NAPS 5.3299 5.1037 4.8874 4.6691 4.6424 4.5341 4.48 12.26%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 11.50 7.41 7.80 7.50 7.45 9.31 6.62 -
P/RPS 1.42 0.93 1.03 0.97 0.95 1.15 0.81 45.34%
P/EPS 11.88 7.43 9.33 9.04 8.93 11.07 6.70 46.44%
EY 8.42 13.46 10.72 11.06 11.20 9.03 14.92 -31.68%
DY 3.13 2.16 4.10 3.07 4.12 1.72 4.83 -25.09%
P/NAPS 1.95 1.31 1.44 1.45 1.45 1.86 1.34 28.38%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 18/04/17 25/01/17 09/11/16 18/08/16 27/04/16 28/01/16 17/11/15 -
Price 11.84 7.95 7.80 7.99 7.32 8.66 7.35 -
P/RPS 1.46 0.99 1.03 1.04 0.93 1.07 0.90 38.02%
P/EPS 12.23 7.97 9.33 9.63 8.77 10.30 7.44 39.24%
EY 8.18 12.54 10.72 10.38 11.40 9.71 13.44 -28.15%
DY 3.04 2.01 4.10 2.88 4.19 1.85 4.35 -21.23%
P/NAPS 2.01 1.41 1.44 1.55 1.43 1.73 1.48 22.61%

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