[MPI] YoY Annualized Quarter 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- -674.83%
YoY- 93.64%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,532,676 1,332,028 1,294,036 1,227,448 1,189,678 1,476,096 1,317,778 2.54%
PBT 200,714 124,066 71,536 5,990 -52,680 139,268 109,166 10.67%
Tax 4,148 -28,698 -9,034 -8,420 -5,426 -12,960 -10,938 -
NP 204,862 95,368 62,502 -2,430 -58,106 126,308 98,228 13.02%
-
NP to SH 159,706 87,942 51,842 -3,288 -51,670 102,254 86,980 10.65%
-
Tax Rate -2.07% 23.13% 12.63% 140.57% - 9.31% 10.02% -
Total Cost 1,327,814 1,236,660 1,231,534 1,229,878 1,247,784 1,349,788 1,219,550 1.42%
-
Net Worth 951,625 795,502 744,921 709,821 730,667 761,755 717,360 4.82%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 30,391 26,580 18,906 20,888 19,381 38,865 38,987 -4.06%
Div Payout % 19.03% 30.22% 36.47% 0.00% 0.00% 38.01% 44.82% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 951,625 795,502 744,921 709,821 730,667 761,755 717,360 4.82%
NOSH 189,945 189,857 189,066 193,411 193,810 194,325 194,935 -0.43%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 13.37% 7.16% 4.83% -0.20% -4.88% 8.56% 7.45% -
ROE 16.78% 11.05% 6.96% -0.46% -7.07% 13.42% 12.12% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 806.90 701.59 684.43 634.63 613.83 759.60 676.01 2.99%
EPS 84.08 46.32 27.42 -1.70 -26.66 52.62 44.62 11.13%
DPS 16.00 14.00 10.00 10.80 10.00 20.00 20.00 -3.64%
NAPS 5.01 4.19 3.94 3.67 3.77 3.92 3.68 5.27%
Adjusted Per Share Value based on latest NOSH - 192,150
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 730.25 634.65 616.55 584.82 566.83 703.29 627.86 2.54%
EPS 76.09 41.90 24.70 -1.57 -24.62 48.72 41.44 10.65%
DPS 14.48 12.66 9.01 9.95 9.23 18.52 18.58 -4.06%
NAPS 4.5341 3.7902 3.5492 3.382 3.4813 3.6294 3.4179 4.82%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 9.31 4.53 3.18 2.46 2.77 5.69 5.35 -
P/RPS 1.15 0.65 0.46 0.39 0.45 0.75 0.79 6.45%
P/EPS 11.07 9.78 11.60 -144.71 -10.39 10.81 11.99 -1.32%
EY 9.03 10.23 8.62 -0.69 -9.62 9.25 8.34 1.33%
DY 1.72 3.09 3.14 4.39 3.61 3.51 3.74 -12.13%
P/NAPS 1.86 1.08 0.81 0.67 0.73 1.45 1.45 4.23%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 28/01/16 22/01/15 27/01/14 29/01/13 30/01/12 25/01/11 26/01/10 -
Price 8.66 5.50 3.91 2.56 3.68 5.51 6.26 -
P/RPS 1.07 0.78 0.57 0.40 0.60 0.73 0.93 2.36%
P/EPS 10.30 11.87 14.26 -150.59 -13.80 10.47 14.03 -5.01%
EY 9.71 8.42 7.01 -0.66 -7.24 9.55 7.13 5.27%
DY 1.85 2.55 2.56 4.22 2.72 3.63 3.19 -8.67%
P/NAPS 1.73 1.31 0.99 0.70 0.98 1.41 1.70 0.29%

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