[MPI] QoQ Quarter Result on 31-Mar-2013 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
03-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 201.68%
YoY- 124.47%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Revenue 316,396 330,622 326,243 286,317 295,375 318,349 321,122 -0.98%
PBT 11,970 23,798 14,083 3,975 303 2,692 6,387 51.83%
Tax -1,973 -2,544 -558 -1,964 -2,566 -1,644 7,459 -
NP 9,997 21,254 13,525 2,011 -2,263 1,048 13,846 -19.47%
-
NP to SH 8,086 17,835 10,775 1,817 -1,787 143 13,496 -28.86%
-
Tax Rate 16.48% 10.69% 3.96% 49.41% 846.86% 61.07% -116.78% -
Total Cost 306,399 309,368 312,718 284,306 297,638 317,301 307,276 -0.18%
-
Net Worth 744,365 739,499 724,093 715,202 705,192 757,900 724,175 1.84%
Dividend
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Div - 9,456 - 9,664 - 11,031 - -
Div Payout % - 53.02% - 531.91% - 7,714.29% - -
Equity
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Net Worth 744,365 739,499 724,093 715,202 705,192 757,900 724,175 1.84%
NOSH 188,925 189,130 191,559 193,297 192,150 204,285 193,629 -1.62%
Ratio Analysis
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
NP Margin 3.16% 6.43% 4.15% 0.70% -0.77% 0.33% 4.31% -
ROE 1.09% 2.41% 1.49% 0.25% -0.25% 0.02% 1.86% -
Per Share
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 167.47 174.81 170.31 148.12 153.72 155.84 165.84 0.65%
EPS 4.28 9.43 5.62 0.94 -0.93 0.07 6.97 -27.69%
DPS 0.00 5.00 0.00 5.00 0.00 5.40 0.00 -
NAPS 3.94 3.91 3.78 3.70 3.67 3.71 3.74 3.52%
Adjusted Per Share Value based on latest NOSH - 193,297
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
RPS 150.75 157.53 155.44 136.42 140.73 151.68 153.00 -0.98%
EPS 3.85 8.50 5.13 0.87 -0.85 0.07 6.43 -28.89%
DPS 0.00 4.51 0.00 4.60 0.00 5.26 0.00 -
NAPS 3.5466 3.5234 3.45 3.4076 3.3599 3.611 3.4504 1.84%
Price Multiplier on Financial Quarter End Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 -
Price 3.18 2.59 2.57 2.52 2.46 2.67 2.99 -
P/RPS 1.90 1.48 1.51 1.70 1.60 1.71 1.80 3.66%
P/EPS 74.30 27.47 45.69 268.09 -264.52 3,814.29 42.90 44.07%
EY 1.35 3.64 2.19 0.37 -0.38 0.03 2.33 -30.43%
DY 0.00 1.93 0.00 1.98 0.00 2.02 0.00 -
P/NAPS 0.81 0.66 0.68 0.68 0.67 0.72 0.80 0.82%
Price Multiplier on Announcement Date
31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 CAGR
Date 27/01/14 14/11/13 27/08/13 03/05/13 29/01/13 20/11/12 28/08/12 -
Price 3.91 2.88 2.44 2.49 2.56 2.63 2.64 -
P/RPS 2.33 1.65 1.43 1.68 1.67 1.69 1.59 28.92%
P/EPS 91.36 30.54 43.38 264.89 -275.27 3,757.14 37.88 79.55%
EY 1.09 3.27 2.31 0.38 -0.36 0.03 2.64 -44.46%
DY 0.00 1.74 0.00 2.01 0.00 2.05 0.00 -
P/NAPS 0.99 0.74 0.65 0.67 0.70 0.71 0.71 24.73%

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