[MPI] QoQ TTM Result on 30-Jun-2012 [#4]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
28-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Jun-2012 [#4]
Profit Trend
QoQ- 35.56%
YoY- -133.63%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 1,221,163 1,210,607 1,194,458 1,191,722 1,212,983 1,272,038 1,360,410 -6.93%
PBT 13,357 1,834 -14,874 -27,501 -28,365 -12,316 38,933 -50.96%
Tax 1,285 2,823 4,269 4,320 -4,096 -4,893 -6,621 -
NP 14,642 4,657 -10,605 -23,181 -32,461 -17,209 32,312 -40.97%
-
NP to SH 13,669 4,426 -9,997 -19,765 -30,673 -18,194 23,307 -29.91%
-
Tax Rate -9.62% -153.93% - - - - 17.01% -
Total Cost 1,206,521 1,205,950 1,205,063 1,214,903 1,245,444 1,289,247 1,328,098 -6.19%
-
Net Worth 715,202 705,192 757,900 724,175 715,455 730,127 753,345 -3.40%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div 20,696 20,725 20,725 19,377 19,377 29,043 29,043 -20.20%
Div Payout % 151.41% 468.28% 0.00% 0.00% 0.00% 0.00% 124.61% -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 715,202 705,192 757,900 724,175 715,455 730,127 753,345 -3.40%
NOSH 193,297 192,150 204,285 193,629 193,890 193,667 193,661 -0.12%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 1.20% 0.38% -0.89% -1.95% -2.68% -1.35% 2.38% -
ROE 1.91% 0.63% -1.32% -2.73% -4.29% -2.49% 3.09% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 631.75 630.03 584.70 615.46 625.60 656.81 702.47 -6.82%
EPS 7.07 2.30 -4.89 -10.21 -15.82 -9.39 12.03 -29.81%
DPS 10.71 10.79 10.15 10.00 10.00 15.00 15.00 -20.09%
NAPS 3.70 3.67 3.71 3.74 3.69 3.77 3.89 -3.28%
Adjusted Per Share Value based on latest NOSH - 193,629
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 581.83 576.80 569.10 567.80 577.93 606.07 648.17 -6.93%
EPS 6.51 2.11 -4.76 -9.42 -14.61 -8.67 11.10 -29.91%
DPS 9.86 9.87 9.87 9.23 9.23 13.84 13.84 -20.21%
NAPS 3.4076 3.3599 3.611 3.4504 3.4088 3.4787 3.5893 -3.40%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 2.52 2.46 2.67 2.99 3.10 2.77 3.01 -
P/RPS 0.40 0.39 0.46 0.49 0.50 0.42 0.43 -4.70%
P/EPS 35.64 106.80 -54.56 -29.29 -19.60 -29.49 25.01 26.60%
EY 2.81 0.94 -1.83 -3.41 -5.10 -3.39 4.00 -20.95%
DY 4.25 4.38 3.80 3.34 3.23 5.42 4.98 -10.01%
P/NAPS 0.68 0.67 0.72 0.80 0.84 0.73 0.77 -7.94%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 03/05/13 29/01/13 20/11/12 28/08/12 26/04/12 30/01/12 08/11/11 -
Price 2.49 2.56 2.63 2.64 2.97 3.68 3.21 -
P/RPS 0.39 0.41 0.45 0.43 0.47 0.56 0.46 -10.41%
P/EPS 35.21 111.14 -53.74 -25.86 -18.77 -39.17 26.67 20.32%
EY 2.84 0.90 -1.86 -3.87 -5.33 -2.55 3.75 -16.90%
DY 4.30 4.21 3.86 3.79 3.37 4.08 4.67 -5.34%
P/NAPS 0.67 0.70 0.71 0.71 0.80 0.98 0.83 -13.29%

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