[MPI] QoQ 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- -16.75%
YoY- -18.95%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 351,270 338,294 327,720 321,870 322,952 316,396 330,622 4.12%
PBT 43,763 35,275 26,758 11,828 17,221 11,970 23,798 50.15%
Tax -7,389 -9,190 -5,159 -2,143 -4,512 -1,973 -2,544 103.70%
NP 36,374 26,085 21,599 9,685 12,709 9,997 21,254 43.12%
-
NP to SH 30,177 24,062 19,909 8,733 10,490 8,086 17,835 42.03%
-
Tax Rate 16.88% 26.05% 19.28% 18.12% 26.20% 16.48% 10.69% -
Total Cost 314,896 312,209 306,121 312,185 310,243 306,399 309,368 1.18%
-
Net Worth 837,511 795,736 764,854 731,530 746,585 744,365 739,499 8.65%
Dividend
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Div 24,688 - 13,285 - 18,900 - 9,456 89.71%
Div Payout % 81.81% - 66.73% - 180.18% - 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 837,511 795,736 764,854 731,530 746,585 744,365 739,499 8.65%
NOSH 189,911 189,913 189,790 189,025 189,009 188,925 189,130 0.27%
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 10.35% 7.71% 6.59% 3.01% 3.94% 3.16% 6.43% -
ROE 3.60% 3.02% 2.60% 1.19% 1.41% 1.09% 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 184.96 178.13 172.67 170.28 170.87 167.47 174.81 3.83%
EPS 15.89 12.67 10.49 4.62 5.55 4.28 9.43 41.64%
DPS 13.00 0.00 7.00 0.00 10.00 0.00 5.00 89.19%
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 167.36 161.18 156.14 153.36 153.87 150.75 157.53 4.12%
EPS 14.38 11.46 9.49 4.16 5.00 3.85 8.50 42.02%
DPS 11.76 0.00 6.33 0.00 9.01 0.00 4.51 89.55%
NAPS 3.9904 3.7913 3.6442 3.4854 3.5571 3.5466 3.5234 8.65%
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 3.78 2.54 3.28 2.98 2.46 1.90 1.48 86.95%
P/EPS 44.05 35.75 53.96 109.96 75.68 74.30 27.47 37.04%
EY 2.27 2.80 1.85 0.91 1.32 1.35 3.64 -27.02%
DY 1.86 0.00 1.24 0.00 2.38 0.00 1.93 -2.43%
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 3.54 3.09 2.98 3.66 2.48 2.33 1.65 66.42%
P/EPS 41.22 43.41 49.09 135.06 76.40 91.36 30.54 22.15%
EY 2.43 2.30 2.04 0.74 1.31 1.09 3.27 -17.97%
DY 1.98 0.00 1.36 0.00 2.36 0.00 1.74 9.00%
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