[MPI] YoY Annualized Quarter Result on 31-Dec-2014 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
22-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 10.43%
YoY- 69.63%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,565,772 1,518,836 1,532,676 1,332,028 1,294,036 1,227,448 1,189,678 4.68%
PBT 224,046 270,838 200,714 124,066 71,536 5,990 -52,680 -
Tax -38,780 -37,302 4,148 -28,698 -9,034 -8,420 -5,426 38.74%
NP 185,266 233,536 204,862 95,368 62,502 -2,430 -58,106 -
-
NP to SH 154,886 189,404 159,706 87,942 51,842 -3,288 -51,670 -
-
Tax Rate 17.31% 13.77% -2.07% 23.13% 12.63% 140.57% - -
Total Cost 1,380,506 1,285,300 1,327,814 1,236,660 1,231,534 1,229,878 1,247,784 1.69%
-
Net Worth 1,170,319 1,071,182 951,625 795,502 744,921 709,821 730,667 8.15%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 37,997 30,388 30,391 26,580 18,906 20,888 19,381 11.86%
Div Payout % 24.53% 16.04% 19.03% 30.22% 36.47% 0.00% 0.00% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,170,319 1,071,182 951,625 795,502 744,921 709,821 730,667 8.15%
NOSH 209,884 209,884 189,945 189,857 189,066 193,411 193,810 1.33%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 11.83% 15.38% 13.37% 7.16% 4.83% -0.20% -4.88% -
ROE 13.23% 17.68% 16.78% 11.05% 6.96% -0.46% -7.07% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 824.15 799.70 806.90 701.59 684.43 634.63 613.83 5.02%
EPS 81.54 99.72 84.08 46.32 27.42 -1.70 -26.66 -
DPS 20.00 16.00 16.00 14.00 10.00 10.80 10.00 12.23%
NAPS 6.16 5.64 5.01 4.19 3.94 3.67 3.77 8.51%
Adjusted Per Share Value based on latest NOSH - 189,913
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 746.02 723.65 730.25 634.65 616.55 584.82 566.83 4.68%
EPS 73.80 90.24 76.09 41.90 24.70 -1.57 -24.62 -
DPS 18.10 14.48 14.48 12.66 9.01 9.95 9.23 11.86%
NAPS 5.576 5.1037 4.5341 3.7902 3.5492 3.382 3.4813 8.15%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 12.62 7.41 9.31 4.53 3.18 2.46 2.77 -
P/RPS 1.53 0.93 1.15 0.65 0.46 0.39 0.45 22.60%
P/EPS 15.48 7.43 11.07 9.78 11.60 -144.71 -10.39 -
EY 6.46 13.46 9.03 10.23 8.62 -0.69 -9.62 -
DY 1.58 2.16 1.72 3.09 3.14 4.39 3.61 -12.85%
P/NAPS 2.05 1.31 1.86 1.08 0.81 0.67 0.73 18.76%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/01/18 25/01/17 28/01/16 22/01/15 27/01/14 29/01/13 30/01/12 -
Price 11.24 7.95 8.66 5.50 3.91 2.56 3.68 -
P/RPS 1.36 0.99 1.07 0.78 0.57 0.40 0.60 14.59%
P/EPS 13.79 7.97 10.30 11.87 14.26 -150.59 -13.80 -
EY 7.25 12.54 9.71 8.42 7.01 -0.66 -7.24 -
DY 1.78 2.01 1.85 2.55 2.56 4.22 2.72 -6.81%
P/NAPS 1.82 1.41 1.73 1.31 0.99 0.70 0.98 10.85%

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