[MPI] QoQ Cumulative 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- -55.9%
YoY- 11.63%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative 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 1,017,284 666,014 327,720 1,291,840 969,970 647,018 66.73%
PBT 152,986 105,796 62,033 26,758 64,817 52,989 35,768 164.19%
Tax -30,376 -21,738 -14,349 -5,159 -11,172 -9,029 -4,517 257.52%
NP 122,610 84,058 47,684 21,599 53,645 43,960 31,251 149.38%
-
NP to SH 108,468 74,148 43,971 19,909 45,144 36,411 25,921 160.35%
-
Tax Rate 19.86% 20.55% 23.13% 19.28% 17.24% 17.04% 12.63% -
Total Cost 1,267,480 933,226 618,330 306,121 1,238,195 926,010 615,767 62.02%
-
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 37,975 13,290 13,285 28,368 28,372 9,453 153.36%
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% 8.85% 5.53% 2.60% 6.17% 4.87% 3.48% -
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 732.03 535.75 350.80 172.67 683.06 512.81 342.22 66.24%
EPS 57.12 39.05 23.16 10.49 23.87 19.25 13.71 159.59%
DPS 20.00 20.00 7.00 7.00 15.00 15.00 5.00 152.62%
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 662.31 484.69 317.32 156.14 615.50 462.15 308.27 66.73%
EPS 51.68 35.33 20.95 9.49 21.51 17.35 12.35 160.36%
DPS 18.10 18.09 6.33 6.33 13.52 13.52 4.50 153.56%
NAPS 4.0895 3.9897 3.7902 3.6442 3.4872 3.5598 3.5492 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 1.31 1.29 3.28 0.74 0.82 0.93 -1.44%
P/EPS 11.66 17.93 19.56 53.96 21.28 21.82 23.19 -36.84%
EY 8.58 5.58 5.11 1.85 4.70 4.58 4.31 58.44%
DY 3.00 2.86 1.55 1.24 2.95 3.57 1.57 54.16%
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 1.22 1.57 2.98 0.91 0.83 1.14 -15.89%
P/EPS 11.24 16.77 23.75 49.09 26.14 22.03 28.52 -46.33%
EY 8.90 5.96 4.21 2.04 3.83 4.54 3.51 86.26%
DY 3.12 3.05 1.27 1.36 2.40 3.54 1.28 81.41%
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