[MPI] YoY Annualized Quarter Result on 30-Sep-2013 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
14-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
30-Sep-2013 [#1]
Profit Trend
QoQ- 551.63%
YoY- 12372.03%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 1,432,036 1,546,580 1,310,880 1,322,488 1,273,396 1,262,452 1,481,800 -0.56%
PBT 223,284 253,104 107,032 95,192 10,768 -39,740 139,160 8.19%
Tax -24,848 -15,840 -20,636 -10,176 -6,576 -6,372 -14,528 9.34%
NP 198,436 237,264 86,396 85,016 4,192 -46,112 124,632 8.05%
-
NP to SH 158,884 187,676 79,636 71,340 572 -38,500 103,344 7.42%
-
Tax Rate 11.13% 6.26% 19.28% 10.69% 61.07% - 10.44% -
Total Cost 1,233,600 1,309,316 1,224,484 1,237,472 1,269,204 1,308,564 1,357,168 -1.57%
-
Net Worth 1,025,793 940,279 764,854 739,499 757,900 753,345 755,985 5.21%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div 60,787 60,785 53,141 37,826 44,125 38,732 77,936 -4.05%
Div Payout % 38.26% 32.39% 66.73% 53.02% 7,714.29% 0.00% 75.41% -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 1,025,793 940,279 764,854 739,499 757,900 753,345 755,985 5.21%
NOSH 189,961 189,955 189,790 189,130 204,285 193,661 194,841 -0.42%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 13.86% 15.34% 6.59% 6.43% 0.33% -3.65% 8.41% -
ROE 15.49% 19.96% 10.41% 9.65% 0.08% -5.11% 13.67% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 753.86 814.18 690.70 699.25 623.34 651.88 760.52 -0.14%
EPS 83.64 98.80 41.96 37.72 0.28 -19.88 53.04 7.87%
DPS 32.00 32.00 28.00 20.00 21.60 20.00 40.00 -3.64%
NAPS 5.40 4.95 4.03 3.91 3.71 3.89 3.88 5.65%
Adjusted Per Share Value based on latest NOSH - 189,130
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 718.70 776.19 657.90 663.72 639.09 633.59 743.68 -0.56%
EPS 79.74 94.19 39.97 35.80 0.29 -19.32 51.87 7.42%
DPS 30.51 30.51 26.67 18.98 22.15 19.44 39.11 -4.05%
NAPS 5.1482 4.719 3.8386 3.7114 3.8037 3.7809 3.7941 5.21%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 7.80 6.62 5.66 2.59 2.67 3.01 5.85 -
P/RPS 1.03 0.81 0.82 0.37 0.43 0.46 0.77 4.96%
P/EPS 9.33 6.70 13.49 6.87 953.57 -15.14 11.03 -2.74%
EY 10.72 14.92 7.41 14.56 0.10 -6.60 9.07 2.82%
DY 4.10 4.83 4.95 7.72 8.09 6.64 6.84 -8.16%
P/NAPS 1.44 1.34 1.40 0.66 0.72 0.77 1.51 -0.78%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 09/11/16 17/11/15 12/11/14 14/11/13 20/11/12 08/11/11 16/11/10 -
Price 7.80 7.35 5.15 2.88 2.63 3.21 5.75 -
P/RPS 1.03 0.90 0.75 0.41 0.42 0.49 0.76 5.19%
P/EPS 9.33 7.44 12.27 7.64 939.29 -16.15 10.84 -2.46%
EY 10.72 13.44 8.15 13.10 0.11 -6.19 9.22 2.54%
DY 4.10 4.35 5.44 6.94 8.21 6.23 6.96 -8.43%
P/NAPS 1.44 1.48 1.28 0.74 0.71 0.83 1.48 -0.45%

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