[MPI] QoQ TTM Result on 31-Dec-2012 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
29-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 144.27%
YoY- 124.33%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 1,238,557 1,226,284 1,221,163 1,210,607 1,194,458 1,191,722 1,212,983 1.39%
PBT 42,159 21,053 13,357 1,834 -14,874 -27,501 -28,365 -
Tax -7,632 -6,732 1,285 2,823 4,269 4,320 -4,096 51.36%
NP 34,527 14,321 14,642 4,657 -10,605 -23,181 -32,461 -
-
NP to SH 28,640 10,948 13,669 4,426 -9,997 -19,765 -30,673 -
-
Tax Rate 18.10% 31.98% -9.62% -153.93% - - - -
Total Cost 1,204,030 1,211,963 1,206,521 1,205,950 1,205,063 1,214,903 1,245,444 -2.22%
-
Net Worth 739,499 724,093 715,202 705,192 757,900 724,175 715,455 2.22%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 19,121 20,696 20,696 20,725 20,725 19,377 19,377 -0.88%
Div Payout % 66.76% 189.04% 151.41% 468.28% 0.00% 0.00% 0.00% -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 739,499 724,093 715,202 705,192 757,900 724,175 715,455 2.22%
NOSH 189,130 191,559 193,297 192,150 204,285 193,629 193,890 -1.64%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 2.79% 1.17% 1.20% 0.38% -0.89% -1.95% -2.68% -
ROE 3.87% 1.51% 1.91% 0.63% -1.32% -2.73% -4.29% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 654.87 640.16 631.75 630.03 584.70 615.46 625.60 3.09%
EPS 15.14 5.72 7.07 2.30 -4.89 -10.21 -15.82 -
DPS 10.11 10.80 10.71 10.79 10.15 10.00 10.00 0.73%
NAPS 3.91 3.78 3.70 3.67 3.71 3.74 3.69 3.93%
Adjusted Per Share Value based on latest NOSH - 192,150
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 590.12 584.27 581.83 576.80 569.10 567.80 577.93 1.39%
EPS 13.65 5.22 6.51 2.11 -4.76 -9.42 -14.61 -
DPS 9.11 9.86 9.86 9.87 9.87 9.23 9.23 -0.86%
NAPS 3.5234 3.45 3.4076 3.3599 3.611 3.4504 3.4088 2.22%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 2.59 2.57 2.52 2.46 2.67 2.99 3.10 -
P/RPS 0.40 0.40 0.40 0.39 0.46 0.49 0.50 -13.81%
P/EPS 17.10 44.97 35.64 106.80 -54.56 -29.29 -19.60 -
EY 5.85 2.22 2.81 0.94 -1.83 -3.41 -5.10 -
DY 3.90 4.20 4.25 4.38 3.80 3.34 3.23 13.37%
P/NAPS 0.66 0.68 0.68 0.67 0.72 0.80 0.84 -14.83%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 14/11/13 27/08/13 03/05/13 29/01/13 20/11/12 28/08/12 26/04/12 -
Price 2.88 2.44 2.49 2.56 2.63 2.64 2.97 -
P/RPS 0.44 0.38 0.39 0.41 0.45 0.43 0.47 -4.29%
P/EPS 19.02 42.69 35.21 111.14 -53.74 -25.86 -18.77 -
EY 5.26 2.34 2.84 0.90 -1.86 -3.87 -5.33 -
DY 3.51 4.43 4.30 4.21 3.86 3.79 3.37 2.74%
P/NAPS 0.74 0.65 0.67 0.70 0.71 0.71 0.80 -5.06%

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