[MPI] QoQ Annualized Quarter Result on 31-Mar-2013 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
03-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 107.02%
YoY- 100.52%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 1,294,036 1,322,488 1,226,284 1,200,054 1,227,448 1,273,396 1,191,722 5.62%
PBT 71,536 95,192 21,053 9,293 5,990 10,768 -27,501 -
Tax -9,034 -10,176 -6,732 -8,232 -8,420 -6,576 4,320 -
NP 62,502 85,016 14,321 1,061 -2,430 4,192 -23,181 -
-
NP to SH 51,842 71,340 10,948 230 -3,288 572 -19,765 -
-
Tax Rate 12.63% 10.69% 31.98% 88.58% 140.57% 61.07% - -
Total Cost 1,231,534 1,237,472 1,211,963 1,198,993 1,229,878 1,269,204 1,214,903 0.90%
-
Net Worth 744,921 739,499 727,985 711,220 709,821 757,900 724,716 1.84%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div 18,906 37,826 20,029 26,654 20,888 44,125 19,377 -1.62%
Div Payout % 36.47% 53.02% 182.95% 11,555.56% 0.00% 7,714.29% 0.00% -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 744,921 739,499 727,985 711,220 709,821 757,900 724,716 1.84%
NOSH 189,066 189,130 192,588 192,221 193,411 204,285 193,774 -1.62%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 4.83% 6.43% 1.17% 0.09% -0.20% 0.33% -1.95% -
ROE 6.96% 9.65% 1.50% 0.03% -0.46% 0.08% -2.73% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 684.43 699.25 636.74 624.31 634.63 623.34 615.00 7.37%
EPS 27.42 37.72 5.69 0.12 -1.70 0.28 -10.20 -
DPS 10.00 20.00 10.40 13.87 10.80 21.60 10.00 0.00%
NAPS 3.94 3.91 3.78 3.70 3.67 3.71 3.74 3.52%
Adjusted Per Share Value based on latest NOSH - 193,297
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 616.55 630.10 584.27 571.77 584.82 606.71 567.80 5.62%
EPS 24.70 33.99 5.22 0.11 -1.57 0.27 -9.42 -
DPS 9.01 18.02 9.54 12.70 9.95 21.02 9.23 -1.59%
NAPS 3.5492 3.5234 3.4685 3.3886 3.382 3.611 3.4529 1.84%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.18 2.59 2.57 2.52 2.46 2.67 2.99 -
P/RPS 0.46 0.37 0.40 0.40 0.39 0.43 0.49 -4.11%
P/EPS 11.60 6.87 45.21 2,100.00 -144.71 953.57 -29.31 -
EY 8.62 14.56 2.21 0.05 -0.69 0.10 -3.41 -
DY 3.14 7.72 4.05 5.50 4.39 8.09 3.34 -4.02%
P/NAPS 0.81 0.66 0.68 0.68 0.67 0.72 0.80 0.82%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/01/14 14/11/13 27/08/13 03/05/13 29/01/13 20/11/12 28/08/12 -
Price 3.91 2.88 2.44 2.49 2.56 2.63 2.64 -
P/RPS 0.57 0.41 0.38 0.40 0.40 0.42 0.43 20.60%
P/EPS 14.26 7.64 42.92 2,075.00 -150.59 939.29 -25.88 -
EY 7.01 13.10 2.33 0.05 -0.66 0.11 -3.86 -
DY 2.56 6.94 4.26 5.57 4.22 8.21 3.79 -22.96%
P/NAPS 0.99 0.74 0.65 0.67 0.70 0.71 0.71 24.73%

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