[MPI] QoQ TTM Result on 31-Dec-2013 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
27-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- 34.47%
YoY- 770.15%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Revenue 1,288,938 1,291,840 1,296,213 1,259,578 1,238,557 1,226,284 1,221,163 3.66%
PBT 67,777 64,817 67,072 53,826 42,159 21,053 13,357 194.99%
Tax -13,787 -11,172 -9,587 -7,039 -7,632 -6,732 1,285 -
NP 53,990 53,645 57,485 46,787 34,527 14,321 14,642 138.48%
-
NP to SH 47,218 45,144 47,186 38,513 28,640 10,948 13,669 128.34%
-
Tax Rate 20.34% 17.24% 14.29% 13.08% 18.10% 31.98% -9.62% -
Total Cost 1,234,948 1,238,195 1,238,728 1,212,791 1,204,030 1,211,963 1,206,521 1.56%
-
Net Worth 764,854 731,530 746,585 744,365 739,499 724,093 715,202 4.57%
Dividend
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Div 32,186 28,357 28,357 19,121 19,121 20,696 20,696 34.19%
Div Payout % 68.17% 62.82% 60.10% 49.65% 66.76% 189.04% 151.41% -
Equity
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Net Worth 764,854 731,530 746,585 744,365 739,499 724,093 715,202 4.57%
NOSH 189,790 189,025 189,009 188,925 189,130 191,559 193,297 -1.21%
Ratio Analysis
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
NP Margin 4.19% 4.15% 4.43% 3.71% 2.79% 1.17% 1.20% -
ROE 6.17% 6.17% 6.32% 5.17% 3.87% 1.51% 1.91% -
Per Share
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 679.14 683.42 685.79 666.71 654.87 640.16 631.75 4.93%
EPS 24.88 23.88 24.96 20.39 15.14 5.72 7.07 131.18%
DPS 17.00 15.00 15.00 10.12 10.11 10.80 10.71 36.03%
NAPS 4.03 3.87 3.95 3.94 3.91 3.78 3.70 5.85%
Adjusted Per Share Value based on latest NOSH - 188,925
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
RPS 614.12 615.50 617.59 600.13 590.12 584.27 581.83 3.66%
EPS 22.50 21.51 22.48 18.35 13.65 5.22 6.51 128.42%
DPS 15.34 13.51 13.51 9.11 9.11 9.86 9.86 34.22%
NAPS 3.6442 3.4854 3.5571 3.5466 3.5234 3.45 3.4076 4.57%
Price Multiplier on Financial Quarter End Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 -
Price 5.66 5.08 4.20 3.18 2.59 2.57 2.52 -
P/RPS 0.83 0.74 0.61 0.48 0.40 0.40 0.40 62.61%
P/EPS 22.75 21.27 16.82 15.60 17.10 44.97 35.64 -25.84%
EY 4.40 4.70 5.94 6.41 5.85 2.22 2.81 34.80%
DY 3.00 2.95 3.57 3.18 3.90 4.20 4.25 -20.70%
P/NAPS 1.40 1.31 1.06 0.81 0.66 0.68 0.68 61.76%
Price Multiplier on Announcement Date
30/09/14 30/06/14 31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 CAGR
Date 12/11/14 27/08/14 29/04/14 27/01/14 14/11/13 27/08/13 03/05/13 -
Price 5.15 6.24 4.24 3.91 2.88 2.44 2.49 -
P/RPS 0.76 0.91 0.62 0.59 0.44 0.38 0.39 55.95%
P/EPS 20.70 26.13 16.98 19.18 19.02 42.69 35.21 -29.79%
EY 4.83 3.83 5.89 5.21 5.26 2.34 2.84 42.43%
DY 3.30 2.40 3.54 2.59 3.51 4.43 4.30 -16.16%
P/NAPS 1.28 1.61 1.07 0.99 0.74 0.65 0.67 53.90%

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