[MPI] QoQ Quarter Result on 30-Jun-2013 [#4]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
27-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 493.01%
YoY- -20.16%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 322,952 316,396 330,622 326,243 286,317 295,375 318,349 0.96%
PBT 17,221 11,970 23,798 14,083 3,975 303 2,692 244.99%
Tax -4,512 -1,973 -2,544 -558 -1,964 -2,566 -1,644 96.14%
NP 12,709 9,997 21,254 13,525 2,011 -2,263 1,048 428.64%
-
NP to SH 10,490 8,086 17,835 10,775 1,817 -1,787 143 1656.96%
-
Tax Rate 26.20% 16.48% 10.69% 3.96% 49.41% 846.86% 61.07% -
Total Cost 310,243 306,399 309,368 312,718 284,306 297,638 317,301 -1.48%
-
Net Worth 746,585 744,365 739,499 724,093 715,202 705,192 757,900 -0.99%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 18,900 - 9,456 - 9,664 - 11,031 43.23%
Div Payout % 180.18% - 53.02% - 531.91% - 7,714.29% -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 746,585 744,365 739,499 724,093 715,202 705,192 757,900 -0.99%
NOSH 189,009 188,925 189,130 191,559 193,297 192,150 204,285 -5.05%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 3.94% 3.16% 6.43% 4.15% 0.70% -0.77% 0.33% -
ROE 1.41% 1.09% 2.41% 1.49% 0.25% -0.25% 0.02% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 170.87 167.47 174.81 170.31 148.12 153.72 155.84 6.33%
EPS 5.55 4.28 9.43 5.62 0.94 -0.93 0.07 1750.49%
DPS 10.00 0.00 5.00 0.00 5.00 0.00 5.40 50.85%
NAPS 3.95 3.94 3.91 3.78 3.70 3.67 3.71 4.27%
Adjusted Per Share Value based on latest NOSH - 191,559
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 153.87 150.75 157.53 155.44 136.42 140.73 151.68 0.96%
EPS 5.00 3.85 8.50 5.13 0.87 -0.85 0.07 1626.01%
DPS 9.01 0.00 4.51 0.00 4.60 0.00 5.26 43.20%
NAPS 3.5571 3.5466 3.5234 3.45 3.4076 3.3599 3.611 -0.99%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 4.20 3.18 2.59 2.57 2.52 2.46 2.67 -
P/RPS 2.46 1.90 1.48 1.51 1.70 1.60 1.71 27.46%
P/EPS 75.68 74.30 27.47 45.69 268.09 -264.52 3,814.29 -92.68%
EY 1.32 1.35 3.64 2.19 0.37 -0.38 0.03 1149.21%
DY 2.38 0.00 1.93 0.00 1.98 0.00 2.02 11.56%
P/NAPS 1.06 0.81 0.66 0.68 0.68 0.67 0.72 29.44%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 29/04/14 27/01/14 14/11/13 27/08/13 03/05/13 29/01/13 20/11/12 -
Price 4.24 3.91 2.88 2.44 2.49 2.56 2.63 -
P/RPS 2.48 2.33 1.65 1.43 1.68 1.67 1.69 29.16%
P/EPS 76.40 91.36 30.54 43.38 264.89 -275.27 3,757.14 -92.56%
EY 1.31 1.09 3.27 2.31 0.38 -0.36 0.03 1142.89%
DY 2.36 0.00 1.74 0.00 2.01 0.00 2.05 9.85%
P/NAPS 1.07 0.99 0.74 0.65 0.67 0.70 0.71 31.47%

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