[MPI] QoQ Quarter Result on 31-Dec-2013 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
27-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -54.66%
YoY- 552.49%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 327,720 321,870 322,952 316,396 330,622 326,243 286,317 9.41%
PBT 26,758 11,828 17,221 11,970 23,798 14,083 3,975 256.10%
Tax -5,159 -2,143 -4,512 -1,973 -2,544 -558 -1,964 90.26%
NP 21,599 9,685 12,709 9,997 21,254 13,525 2,011 386.09%
-
NP to SH 19,909 8,733 10,490 8,086 17,835 10,775 1,817 392.60%
-
Tax Rate 19.28% 18.12% 26.20% 16.48% 10.69% 3.96% 49.41% -
Total Cost 306,121 312,185 310,243 306,399 309,368 312,718 284,306 5.04%
-
Net Worth 764,854 731,530 746,585 744,365 739,499 724,093 715,202 4.57%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 13,285 - 18,900 - 9,456 - 9,664 23.60%
Div Payout % 66.73% - 180.18% - 53.02% - 531.91% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 764,854 731,530 746,585 744,365 739,499 724,093 715,202 4.57%
NOSH 189,790 189,025 189,009 188,925 189,130 191,559 193,297 -1.21%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 6.59% 3.01% 3.94% 3.16% 6.43% 4.15% 0.70% -
ROE 2.60% 1.19% 1.41% 1.09% 2.41% 1.49% 0.25% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 172.67 170.28 170.87 167.47 174.81 170.31 148.12 10.75%
EPS 10.49 4.62 5.55 4.28 9.43 5.62 0.94 398.64%
DPS 7.00 0.00 10.00 0.00 5.00 0.00 5.00 25.12%
NAPS 4.03 3.87 3.95 3.94 3.91 3.78 3.70 5.85%
Adjusted Per Share Value based on latest NOSH - 188,925
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 156.14 153.36 153.87 150.75 157.53 155.44 136.42 9.40%
EPS 9.49 4.16 5.00 3.85 8.50 5.13 0.87 391.13%
DPS 6.33 0.00 9.01 0.00 4.51 0.00 4.60 23.69%
NAPS 3.6442 3.4854 3.5571 3.5466 3.5234 3.45 3.4076 4.57%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 5.66 5.08 4.20 3.18 2.59 2.57 2.52 -
P/RPS 3.28 2.98 2.46 1.90 1.48 1.51 1.70 54.92%
P/EPS 53.96 109.96 75.68 74.30 27.47 45.69 268.09 -65.62%
EY 1.85 0.91 1.32 1.35 3.64 2.19 0.37 192.11%
DY 1.24 0.00 2.38 0.00 1.93 0.00 1.98 -26.78%
P/NAPS 1.40 1.31 1.06 0.81 0.66 0.68 0.68 61.76%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 12/11/14 27/08/14 29/04/14 27/01/14 14/11/13 27/08/13 03/05/13 -
Price 5.15 6.24 4.24 3.91 2.88 2.44 2.49 -
P/RPS 2.98 3.66 2.48 2.33 1.65 1.43 1.68 46.48%
P/EPS 49.09 135.06 76.40 91.36 30.54 43.38 264.89 -67.46%
EY 2.04 0.74 1.31 1.09 3.27 2.31 0.38 206.28%
DY 1.36 0.00 2.36 0.00 1.74 0.00 2.01 -22.90%
P/NAPS 1.28 1.61 1.07 0.99 0.74 0.65 0.67 53.90%

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