[MPI] QoQ Annualized Quarter Result on 30-Sep-2014 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
12-Nov-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
30-Sep-2014 [#1]
Profit Trend
QoQ- 76.4%
YoY- 11.63%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Revenue 1,390,090 1,356,378 1,332,028 1,310,880 1,291,840 1,293,293 1,294,036 4.90%
PBT 152,986 141,061 124,066 107,032 64,817 70,652 71,536 66.22%
Tax -30,376 -28,984 -28,698 -20,636 -11,172 -12,038 -9,034 124.93%
NP 122,610 112,077 95,368 86,396 53,645 58,613 62,502 56.90%
-
NP to SH 108,468 98,864 87,942 79,636 45,144 48,548 51,842 63.80%
-
Tax Rate 19.86% 20.55% 23.13% 19.28% 17.24% 17.04% 12.63% -
Total Cost 1,267,480 1,244,301 1,236,660 1,224,484 1,238,195 1,234,680 1,231,534 1.94%
-
Net Worth 858,325 837,369 795,502 764,854 731,911 747,134 744,921 9.93%
Dividend
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Div 37,978 50,634 26,580 53,141 28,368 37,829 18,906 59.40%
Div Payout % 35.01% 51.22% 30.22% 66.73% 62.84% 77.92% 36.47% -
Equity
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Net Worth 858,325 837,369 795,502 764,854 731,911 747,134 744,921 9.93%
NOSH 189,894 189,879 189,857 189,790 189,124 189,148 189,066 0.29%
Ratio Analysis
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
NP Margin 8.82% 8.26% 7.16% 6.59% 4.15% 4.53% 4.83% -
ROE 12.64% 11.81% 11.05% 10.41% 6.17% 6.50% 6.96% -
Per Share
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 732.03 714.34 701.59 690.70 683.06 683.75 684.43 4.59%
EPS 57.12 52.07 46.32 41.96 23.87 25.67 27.42 63.32%
DPS 20.00 26.67 14.00 28.00 15.00 20.00 10.00 58.94%
NAPS 4.52 4.41 4.19 4.03 3.87 3.95 3.94 9.61%
Adjusted Per Share Value based on latest NOSH - 189,790
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
RPS 697.65 680.73 668.51 657.90 648.34 649.07 649.44 4.90%
EPS 54.44 49.62 44.14 39.97 22.66 24.37 26.02 63.80%
DPS 19.06 25.41 13.34 26.67 14.24 18.99 9.49 59.38%
NAPS 4.3077 4.2026 3.9924 3.8386 3.6733 3.7497 3.7386 9.93%
Price Multiplier on Financial Quarter End Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 -
Price 6.66 7.00 4.53 5.66 5.08 4.20 3.18 -
P/RPS 0.91 0.98 0.65 0.82 0.74 0.61 0.46 57.78%
P/EPS 11.66 13.44 9.78 13.49 21.28 16.36 11.60 0.34%
EY 8.58 7.44 10.23 7.41 4.70 6.11 8.62 -0.31%
DY 3.00 3.81 3.09 4.95 2.95 4.76 3.14 -3.00%
P/NAPS 1.47 1.59 1.08 1.40 1.31 1.06 0.81 48.94%
Price Multiplier on Announcement Date
30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 CAGR
Date 24/08/15 29/04/15 22/01/15 12/11/14 27/08/14 29/04/14 27/01/14 -
Price 6.42 6.55 5.50 5.15 6.24 4.24 3.91 -
P/RPS 0.88 0.92 0.78 0.75 0.91 0.62 0.57 33.68%
P/EPS 11.24 12.58 11.87 12.27 26.14 16.52 14.26 -14.70%
EY 8.90 7.95 8.42 8.15 3.83 6.05 7.01 17.30%
DY 3.12 4.07 2.55 5.44 2.40 4.72 2.56 14.13%
P/NAPS 1.42 1.49 1.31 1.28 1.61 1.07 0.99 27.26%

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