[MPI] QoQ Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 551.63%
YoY- 12372.03%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Revenue 1,291,840 1,293,293 1,294,036 1,322,488 1,226,284 1,200,054 1,227,448 3.47%
PBT 64,817 70,652 71,536 95,192 21,053 9,293 5,990 391.36%
Tax -11,172 -12,038 -9,034 -10,176 -6,732 -8,232 -8,420 20.81%
NP 53,645 58,613 62,502 85,016 14,321 1,061 -2,430 -
-
NP to SH 45,144 48,548 51,842 71,340 10,948 230 -3,288 -
-
Tax Rate 17.24% 17.04% 12.63% 10.69% 31.98% 88.58% 140.57% -
Total Cost 1,238,195 1,234,680 1,231,534 1,237,472 1,211,963 1,198,993 1,229,878 0.45%
-
Net Worth 731,911 747,134 744,921 739,499 727,985 711,220 709,821 2.06%
Dividend
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Div 28,368 37,829 18,906 37,826 20,029 26,654 20,888 22.70%
Div Payout % 62.84% 77.92% 36.47% 53.02% 182.95% 11,555.56% 0.00% -
Equity
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Net Worth 731,911 747,134 744,921 739,499 727,985 711,220 709,821 2.06%
NOSH 189,124 189,148 189,066 189,130 192,588 192,221 193,411 -1.48%
Ratio Analysis
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
NP Margin 4.15% 4.53% 4.83% 6.43% 1.17% 0.09% -0.20% -
ROE 6.17% 6.50% 6.96% 9.65% 1.50% 0.03% -0.46% -
Per Share
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 683.06 683.75 684.43 699.25 636.74 624.31 634.63 5.03%
EPS 23.87 25.67 27.42 37.72 5.69 0.12 -1.70 -
DPS 15.00 20.00 10.00 20.00 10.40 13.87 10.80 24.55%
NAPS 3.87 3.95 3.94 3.91 3.78 3.70 3.67 3.61%
Adjusted Per Share Value based on latest NOSH - 189,130
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
RPS 648.34 649.07 649.44 663.72 615.44 602.28 616.03 3.47%
EPS 22.66 24.37 26.02 35.80 5.49 0.12 -1.65 -
DPS 14.24 18.99 9.49 18.98 10.05 13.38 10.48 22.74%
NAPS 3.6733 3.7497 3.7386 3.7114 3.6536 3.5694 3.5624 2.07%
Price Multiplier on Financial Quarter End Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 -
Price 5.08 4.20 3.18 2.59 2.57 2.52 2.46 -
P/RPS 0.74 0.61 0.46 0.37 0.40 0.40 0.39 53.44%
P/EPS 21.28 16.36 11.60 6.87 45.21 2,100.00 -144.71 -
EY 4.70 6.11 8.62 14.56 2.21 0.05 -0.69 -
DY 2.95 4.76 3.14 7.72 4.05 5.50 4.39 -23.33%
P/NAPS 1.31 1.06 0.81 0.66 0.68 0.68 0.67 56.55%
Price Multiplier on Announcement Date
30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 CAGR
Date 27/08/14 29/04/14 27/01/14 14/11/13 27/08/13 03/05/13 29/01/13 -
Price 6.24 4.24 3.91 2.88 2.44 2.49 2.56 -
P/RPS 0.91 0.62 0.57 0.41 0.38 0.40 0.40 73.23%
P/EPS 26.14 16.52 14.26 7.64 42.92 2,075.00 -150.59 -
EY 3.83 6.05 7.01 13.10 2.33 0.05 -0.66 -
DY 2.40 4.72 2.56 6.94 4.26 5.57 4.22 -31.42%
P/NAPS 1.61 1.07 0.99 0.74 0.65 0.67 0.70 74.50%

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