[MPI] QoQ Quarter Result on 31-Mar-2014 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
29-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 29.73%
YoY- 477.33%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Revenue 338,294 327,720 321,870 322,952 316,396 330,622 326,243 2.44%
PBT 35,275 26,758 11,828 17,221 11,970 23,798 14,083 84.12%
Tax -9,190 -5,159 -2,143 -4,512 -1,973 -2,544 -558 544.02%
NP 26,085 21,599 9,685 12,709 9,997 21,254 13,525 54.75%
-
NP to SH 24,062 19,909 8,733 10,490 8,086 17,835 10,775 70.59%
-
Tax Rate 26.05% 19.28% 18.12% 26.20% 16.48% 10.69% 3.96% -
Total Cost 312,209 306,121 312,185 310,243 306,399 309,368 312,718 -0.10%
-
Net Worth 795,736 764,854 731,530 746,585 744,365 739,499 724,093 6.47%
Dividend
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Div - 13,285 - 18,900 - 9,456 - -
Div Payout % - 66.73% - 180.18% - 53.02% - -
Equity
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Net Worth 795,736 764,854 731,530 746,585 744,365 739,499 724,093 6.47%
NOSH 189,913 189,790 189,025 189,009 188,925 189,130 191,559 -0.57%
Ratio Analysis
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
NP Margin 7.71% 6.59% 3.01% 3.94% 3.16% 6.43% 4.15% -
ROE 3.02% 2.60% 1.19% 1.41% 1.09% 2.41% 1.49% -
Per Share
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 178.13 172.67 170.28 170.87 167.47 174.81 170.31 3.02%
EPS 12.67 10.49 4.62 5.55 4.28 9.43 5.62 71.67%
DPS 0.00 7.00 0.00 10.00 0.00 5.00 0.00 -
NAPS 4.19 4.03 3.87 3.95 3.94 3.91 3.78 7.08%
Adjusted Per Share Value based on latest NOSH - 189,009
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
RPS 169.78 164.47 161.54 162.08 158.79 165.93 163.73 2.44%
EPS 12.08 9.99 4.38 5.26 4.06 8.95 5.41 70.58%
DPS 0.00 6.67 0.00 9.49 0.00 4.75 0.00 -
NAPS 3.9936 3.8386 3.6714 3.7469 3.7358 3.7114 3.634 6.47%
Price Multiplier on Financial Quarter End Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 -
Price 4.53 5.66 5.08 4.20 3.18 2.59 2.57 -
P/RPS 2.54 3.28 2.98 2.46 1.90 1.48 1.51 41.30%
P/EPS 35.75 53.96 109.96 75.68 74.30 27.47 45.69 -15.04%
EY 2.80 1.85 0.91 1.32 1.35 3.64 2.19 17.74%
DY 0.00 1.24 0.00 2.38 0.00 1.93 0.00 -
P/NAPS 1.08 1.40 1.31 1.06 0.81 0.66 0.68 36.01%
Price Multiplier on Announcement Date
31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 CAGR
Date 22/01/15 12/11/14 27/08/14 29/04/14 27/01/14 14/11/13 27/08/13 -
Price 5.50 5.15 6.24 4.24 3.91 2.88 2.44 -
P/RPS 3.09 2.98 3.66 2.48 2.33 1.65 1.43 66.90%
P/EPS 43.41 49.09 135.06 76.40 91.36 30.54 43.38 0.04%
EY 2.30 2.04 0.74 1.31 1.09 3.27 2.31 -0.28%
DY 0.00 1.36 0.00 2.36 0.00 1.74 0.00 -
P/NAPS 1.31 1.28 1.61 1.07 0.99 0.74 0.65 59.34%

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