[MPI] QoQ Cumulative Quarter Result on 30-Jun-2014 [#4]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
27-Aug-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Jun-2014 [#4]
Profit Trend
QoQ- 23.98%
YoY- 312.35%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,017,284 666,014 327,720 1,291,840 969,970 647,018 330,622 111.69%
PBT 105,796 62,033 26,758 64,817 52,989 35,768 23,798 170.61%
Tax -21,738 -14,349 -5,159 -11,172 -9,029 -4,517 -2,544 318.50%
NP 84,058 47,684 21,599 53,645 43,960 31,251 21,254 150.29%
-
NP to SH 74,148 43,971 19,909 45,144 36,411 25,921 17,835 158.77%
-
Tax Rate 20.55% 23.13% 19.28% 17.24% 17.04% 12.63% 10.69% -
Total Cost 933,226 618,330 306,121 1,238,195 926,010 615,767 309,368 108.91%
-
Net Worth 837,369 795,502 764,854 731,911 747,134 744,921 739,499 8.64%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 37,975 13,290 13,285 28,368 28,372 9,453 9,456 152.86%
Div Payout % 51.22% 30.22% 66.73% 62.84% 77.92% 36.47% 53.02% -
Equity
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Net Worth 837,369 795,502 764,854 731,911 747,134 744,921 739,499 8.64%
NOSH 189,879 189,857 189,790 189,124 189,148 189,066 189,130 0.26%
Ratio Analysis
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
NP Margin 8.26% 7.16% 6.59% 4.15% 4.53% 4.83% 6.43% -
ROE 8.85% 5.53% 2.60% 6.17% 4.87% 3.48% 2.41% -
Per Share
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 535.75 350.80 172.67 683.06 512.81 342.22 174.81 111.13%
EPS 39.05 23.16 10.49 23.87 19.25 13.71 9.43 158.09%
DPS 20.00 7.00 7.00 15.00 15.00 5.00 5.00 152.19%
NAPS 4.41 4.19 4.03 3.87 3.95 3.94 3.91 8.36%
Adjusted Per Share Value based on latest NOSH - 189,025
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
RPS 484.69 317.32 156.14 615.50 462.15 308.27 157.53 111.68%
EPS 35.33 20.95 9.49 21.51 17.35 12.35 8.50 158.73%
DPS 18.09 6.33 6.33 13.52 13.52 4.50 4.51 152.66%
NAPS 3.9897 3.7902 3.6442 3.4872 3.5598 3.5492 3.5234 8.64%
Price Multiplier on Financial Quarter End Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 -
Price 7.00 4.53 5.66 5.08 4.20 3.18 2.59 -
P/RPS 1.31 1.29 3.28 0.74 0.82 0.93 1.48 -7.81%
P/EPS 17.93 19.56 53.96 21.28 21.82 23.19 27.47 -24.77%
EY 5.58 5.11 1.85 4.70 4.58 4.31 3.64 32.98%
DY 2.86 1.55 1.24 2.95 3.57 1.57 1.93 30.00%
P/NAPS 1.59 1.08 1.40 1.31 1.06 0.81 0.66 79.80%
Price Multiplier on Announcement Date
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Date 29/04/15 22/01/15 12/11/14 27/08/14 29/04/14 27/01/14 14/11/13 -
Price 6.55 5.50 5.15 6.24 4.24 3.91 2.88 -
P/RPS 1.22 1.57 2.98 0.91 0.83 1.14 1.65 -18.24%
P/EPS 16.77 23.75 49.09 26.14 22.03 28.52 30.54 -32.96%
EY 5.96 4.21 2.04 3.83 4.54 3.51 3.27 49.26%
DY 3.05 1.27 1.36 2.40 3.54 1.28 1.74 45.42%
P/NAPS 1.49 1.31 1.28 1.61 1.07 0.99 0.74 59.52%

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