[MPCORP] QoQ TTM Result on 30-Jun-2013 [#4]

Stock
[MPCORP] MALAYSIA PACIFIC CORP BHD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
30-Jun-2013 [#4]
Profit Trend
QoQ- 272.8%
YoY- 375.1%
Quarter Report
Latest QR
Upcoming QR
MPCORP's Result
MPCORP's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 13,896 14,347 14,217 14,387 13,295 12,805 14,757 -3.93%
PBT 40,365 35,823 37,163 37,129 -20,867 -17,922 -16,733 -
Tax -60 -86 -111 -120 -550 31 90 -
NP 40,305 35,737 37,052 37,009 -21,417 -17,891 -16,643 -
-
NP to SH 40,305 35,737 37,052 37,009 -21,417 -17,464 -15,914 -
-
Tax Rate 0.15% 0.24% 0.30% 0.32% - - - -
Total Cost -26,409 -21,390 -22,835 -22,622 34,712 30,696 31,400 -
-
Net Worth 267,523 270,400 276,153 28,190 230,128 235,881 238,757 7.88%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 267,523 270,400 276,153 28,190 230,128 235,881 238,757 7.88%
NOSH 287,660 287,660 287,660 28,766 287,660 287,660 287,660 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 290.05% 249.09% 260.62% 257.24% -161.09% -139.72% -112.78% -
ROE 15.07% 13.22% 13.42% 131.28% -9.31% -7.40% -6.67% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.83 4.99 4.94 50.01 4.62 4.45 5.13 -3.94%
EPS 14.01 12.42 12.88 128.66 -7.45 -6.07 -5.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.94 0.96 0.98 0.80 0.82 0.83 7.88%
Adjusted Per Share Value based on latest NOSH - 28,766
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 4.83 4.99 4.94 5.00 4.62 4.45 5.13 -3.94%
EPS 14.01 12.42 12.88 12.87 -7.45 -6.07 -5.53 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.93 0.94 0.96 0.098 0.80 0.82 0.83 7.88%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.465 0.385 0.46 0.32 0.305 0.28 0.29 -
P/RPS 9.63 7.72 9.31 0.64 6.60 6.29 5.65 42.73%
P/EPS 3.32 3.10 3.57 0.25 -4.10 -4.61 -5.24 -
EY 30.13 32.27 28.00 402.05 -24.41 -21.68 -19.08 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.41 0.48 0.33 0.38 0.34 0.35 26.87%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 26/05/14 25/02/14 25/11/13 30/08/13 23/05/13 21/02/13 29/11/12 -
Price 0.455 0.39 0.405 0.305 0.33 0.275 0.28 -
P/RPS 9.42 7.82 8.19 0.61 7.14 6.18 5.46 43.89%
P/EPS 3.25 3.14 3.14 0.24 -4.43 -4.53 -5.06 -
EY 30.79 31.85 31.80 421.82 -22.56 -22.08 -19.76 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.49 0.41 0.42 0.31 0.41 0.34 0.34 27.61%

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