[MPI] QoQ Annualized Quarter Result on 31-Dec-2013 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
27-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -27.33%
YoY- 1676.7%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,310,880 1,291,840 1,293,293 1,294,036 1,322,488 1,226,284 1,200,054 6.05%
PBT 107,032 64,817 70,652 71,536 95,192 21,053 9,293 409.24%
Tax -20,636 -11,172 -12,038 -9,034 -10,176 -6,732 -8,232 84.43%
NP 86,396 53,645 58,613 62,502 85,016 14,321 1,061 1773.65%
-
NP to SH 79,636 45,144 48,548 51,842 71,340 10,948 230 4813.33%
-
Tax Rate 19.28% 17.24% 17.04% 12.63% 10.69% 31.98% 88.58% -
Total Cost 1,224,484 1,238,195 1,234,680 1,231,534 1,237,472 1,211,963 1,198,993 1.41%
-
Net Worth 764,854 731,911 747,134 744,921 739,499 727,985 711,220 4.96%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 53,141 28,368 37,829 18,906 37,826 20,029 26,654 58.34%
Div Payout % 66.73% 62.84% 77.92% 36.47% 53.02% 182.95% 11,555.56% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 764,854 731,911 747,134 744,921 739,499 727,985 711,220 4.96%
NOSH 189,790 189,124 189,148 189,066 189,130 192,588 192,221 -0.84%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.59% 4.15% 4.53% 4.83% 6.43% 1.17% 0.09% -
ROE 10.41% 6.17% 6.50% 6.96% 9.65% 1.50% 0.03% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 690.70 683.06 683.75 684.43 699.25 636.74 624.31 6.96%
EPS 41.96 23.87 25.67 27.42 37.72 5.69 0.12 4845.63%
DPS 28.00 15.00 20.00 10.00 20.00 10.40 13.87 59.66%
NAPS 4.03 3.87 3.95 3.94 3.91 3.78 3.70 5.85%
Adjusted Per Share Value based on latest NOSH - 188,925
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 624.57 615.50 616.19 616.55 630.10 584.27 571.77 6.05%
EPS 37.94 21.51 23.13 24.70 33.99 5.22 0.11 4800.71%
DPS 25.32 13.52 18.02 9.01 18.02 9.54 12.70 58.34%
NAPS 3.6442 3.4872 3.5598 3.5492 3.5234 3.4685 3.3886 4.96%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 5.66 5.08 4.20 3.18 2.59 2.57 2.52 -
P/RPS 0.82 0.74 0.61 0.46 0.37 0.40 0.40 61.30%
P/EPS 13.49 21.28 16.36 11.60 6.87 45.21 2,100.00 -96.53%
EY 7.41 4.70 6.11 8.62 14.56 2.21 0.05 2691.97%
DY 4.95 2.95 4.76 3.14 7.72 4.05 5.50 -6.77%
P/NAPS 1.40 1.31 1.06 0.81 0.66 0.68 0.68 61.76%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 12/11/14 27/08/14 29/04/14 27/01/14 14/11/13 27/08/13 03/05/13 -
Price 5.15 6.24 4.24 3.91 2.88 2.44 2.49 -
P/RPS 0.75 0.91 0.62 0.57 0.41 0.38 0.40 51.99%
P/EPS 12.27 26.14 16.52 14.26 7.64 42.92 2,075.00 -96.71%
EY 8.15 3.83 6.05 7.01 13.10 2.33 0.05 2874.72%
DY 5.44 2.40 4.72 2.56 6.94 4.26 5.57 -1.56%
P/NAPS 1.28 1.61 1.07 0.99 0.74 0.65 0.67 53.90%

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