[MPI] QoQ TTM 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- -4.33%
YoY- 312.35%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
31/03/15 31/12/14 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 CAGR
Revenue 1,339,154 1,310,836 1,288,938 1,291,840 1,296,213 1,259,578 1,238,557 5.34%
PBT 117,624 91,082 67,777 64,817 67,072 53,826 42,159 98.30%
Tax -23,881 -21,004 -13,787 -11,172 -9,587 -7,039 -7,632 114.08%
NP 93,743 70,078 53,990 53,645 57,485 46,787 34,527 94.73%
-
NP to SH 82,881 63,194 47,218 45,144 47,186 38,513 28,640 103.20%
-
Tax Rate 20.30% 23.06% 20.34% 17.24% 14.29% 13.08% 18.10% -
Total Cost 1,245,411 1,240,758 1,234,948 1,238,195 1,238,728 1,212,791 1,204,030 2.28%
-
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 37,973 32,186 32,186 28,357 28,357 19,121 19,121 58.06%
Div Payout % 45.82% 50.93% 68.17% 62.82% 60.10% 49.65% 66.76% -
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 7.00% 5.35% 4.19% 4.15% 4.43% 3.71% 2.79% -
ROE 9.90% 7.94% 6.17% 6.17% 6.32% 5.17% 3.87% -
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 705.14 690.23 679.14 683.42 685.79 666.71 654.87 5.05%
EPS 43.64 33.28 24.88 23.88 24.96 20.39 15.14 102.66%
DPS 20.00 17.00 17.00 15.00 15.00 10.12 10.11 57.65%
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 672.09 657.88 646.89 648.34 650.54 632.15 621.60 5.34%
EPS 41.60 31.72 23.70 22.66 23.68 19.33 14.37 103.25%
DPS 19.06 16.15 16.15 14.23 14.23 9.60 9.60 58.03%
NAPS 4.2033 3.9936 3.8386 3.6714 3.7469 3.7358 3.7114 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 0.99 0.66 0.83 0.74 0.61 0.48 0.40 83.07%
P/EPS 16.04 13.61 22.75 21.27 16.82 15.60 17.10 -4.18%
EY 6.23 7.35 4.40 4.70 5.94 6.41 5.85 4.28%
DY 2.86 3.75 3.00 2.95 3.57 3.18 3.90 -18.69%
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 0.93 0.80 0.76 0.91 0.62 0.59 0.44 64.77%
P/EPS 15.01 16.53 20.70 26.13 16.98 19.18 19.02 -14.61%
EY 6.66 6.05 4.83 3.83 5.89 5.21 5.26 17.05%
DY 3.05 3.09 3.30 2.40 3.54 2.59 3.51 -8.94%
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