[MPI] QoQ Cumulative Quarter Result on 30-Sep-2012 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
20-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Sep-2012 [#1]
Profit Trend
QoQ- 100.72%
YoY- 101.49%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 1,226,284 900,041 613,724 318,349 1,191,722 870,600 594,839 62.05%
PBT 21,053 6,970 2,995 2,692 -27,501 -33,888 -26,340 -
Tax -6,732 -6,174 -4,210 -1,644 4,320 -3,139 -2,713 83.38%
NP 14,321 796 -1,215 1,048 -23,181 -37,027 -29,053 -
-
NP to SH 10,948 173 -1,644 143 -19,765 -33,261 -25,835 -
-
Tax Rate 31.98% 88.58% 140.57% 61.07% - - - -
Total Cost 1,211,963 899,245 614,939 317,301 1,214,903 907,627 623,892 55.75%
-
Net Worth 727,985 711,222 709,821 757,900 724,716 714,811 730,667 -0.24%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div 20,029 19,991 10,444 11,031 19,377 19,371 9,690 62.33%
Div Payout % 182.95% 11,555.56% 0.00% 7,714.29% 0.00% 0.00% 0.00% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 727,985 711,222 709,821 757,900 724,716 714,811 730,667 -0.24%
NOSH 192,588 192,222 193,411 204,285 193,774 193,715 193,810 -0.42%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.17% 0.09% -0.20% 0.33% -1.95% -4.25% -4.88% -
ROE 1.50% 0.02% -0.23% 0.02% -2.73% -4.65% -3.54% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 636.74 468.23 317.31 155.84 615.00 449.42 306.92 62.73%
EPS 5.69 0.09 -0.85 0.07 -10.20 -17.17 -13.33 -
DPS 10.40 10.40 5.40 5.40 10.00 10.00 5.00 63.01%
NAPS 3.78 3.70 3.67 3.71 3.74 3.69 3.77 0.17%
Adjusted Per Share Value based on latest NOSH - 204,285
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 615.44 451.71 308.01 159.77 598.10 436.93 298.54 62.04%
EPS 5.49 0.09 -0.83 0.07 -9.92 -16.69 -12.97 -
DPS 10.05 10.03 5.24 5.54 9.73 9.72 4.86 62.38%
NAPS 3.6536 3.5694 3.5624 3.8037 3.6372 3.5875 3.667 -0.24%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.57 2.52 2.46 2.67 2.99 3.10 2.77 -
P/RPS 0.40 0.54 0.78 1.71 0.49 0.69 0.90 -41.79%
P/EPS 45.21 2,800.00 -289.41 3,814.29 -29.31 -18.05 -20.78 -
EY 2.21 0.04 -0.35 0.03 -3.41 -5.54 -4.81 -
DY 4.05 4.13 2.20 2.02 3.34 3.23 1.81 71.15%
P/NAPS 0.68 0.68 0.67 0.72 0.80 0.84 0.73 -4.62%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 27/08/13 03/05/13 29/01/13 20/11/12 28/08/12 26/04/12 30/01/12 -
Price 2.44 2.49 2.56 2.63 2.64 2.97 3.68 -
P/RPS 0.38 0.53 0.81 1.69 0.43 0.66 1.20 -53.57%
P/EPS 42.92 2,766.67 -301.18 3,757.14 -25.88 -17.30 -27.61 -
EY 2.33 0.04 -0.33 0.03 -3.86 -5.78 -3.62 -
DY 4.26 4.18 2.11 2.05 3.79 3.37 1.36 114.23%
P/NAPS 0.65 0.67 0.70 0.71 0.71 0.80 0.98 -23.96%

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