[MPI] YoY Cumulative Quarter Result on 31-Dec-2015 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
28-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 70.19%
YoY- 81.6%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 811,918 782,886 759,418 766,338 666,014 647,018 613,724 4.77%
PBT 123,410 112,023 135,419 100,357 62,033 35,768 2,995 85.79%
Tax -20,557 -19,390 -18,651 2,074 -14,349 -4,517 -4,210 30.23%
NP 102,853 92,633 116,768 102,431 47,684 31,251 -1,215 -
-
NP to SH 81,503 77,443 94,702 79,853 43,971 25,921 -1,644 -
-
Tax Rate 16.66% 17.31% 13.77% -2.07% 23.13% 12.63% 140.57% -
Total Cost 709,065 690,253 642,650 663,907 618,330 615,767 614,939 2.40%
-
Net Worth 1,250,239 1,170,319 1,071,182 951,625 795,502 744,921 709,821 9.88%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 19,000 18,998 15,194 15,195 13,290 9,453 10,444 10.48%
Div Payout % 23.31% 24.53% 16.04% 19.03% 30.22% 36.47% 0.00% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,250,239 1,170,319 1,071,182 951,625 795,502 744,921 709,821 9.88%
NOSH 209,884 209,884 209,884 189,945 189,857 189,066 193,411 1.37%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 12.67% 11.83% 15.38% 13.37% 7.16% 4.83% -0.20% -
ROE 6.52% 6.62% 8.84% 8.39% 5.53% 3.48% -0.23% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 427.31 412.07 399.85 403.45 350.80 342.22 317.31 5.08%
EPS 42.89 40.77 49.86 42.04 23.16 13.71 -0.85 -
DPS 10.00 10.00 8.00 8.00 7.00 5.00 5.40 10.81%
NAPS 6.58 6.16 5.64 5.01 4.19 3.94 3.67 10.21%
Adjusted Per Share Value based on latest NOSH - 189,930
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 407.48 392.91 381.13 384.61 334.26 324.72 308.01 4.77%
EPS 40.90 38.87 47.53 40.08 22.07 13.01 -0.83 -
DPS 9.54 9.53 7.63 7.63 6.67 4.74 5.24 10.49%
NAPS 6.2746 5.8735 5.376 4.776 3.9924 3.7386 3.5624 9.88%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 9.95 12.62 7.41 9.31 4.53 3.18 2.46 -
P/RPS 2.33 3.06 1.85 2.31 1.29 0.93 0.78 19.99%
P/EPS 23.20 30.96 14.86 22.15 19.56 23.19 -289.41 -
EY 4.31 3.23 6.73 4.52 5.11 4.31 -0.35 -
DY 1.01 0.79 1.08 0.86 1.55 1.57 2.20 -12.16%
P/NAPS 1.51 2.05 1.31 1.86 1.08 0.81 0.67 14.49%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 21/02/19 29/01/18 25/01/17 28/01/16 22/01/15 27/01/14 29/01/13 -
Price 10.22 11.24 7.95 8.66 5.50 3.91 2.56 -
P/RPS 2.39 2.73 1.99 2.15 1.57 1.14 0.81 19.75%
P/EPS 23.83 27.57 15.94 20.60 23.75 28.52 -301.18 -
EY 4.20 3.63 6.27 4.85 4.21 3.51 -0.33 -
DY 0.98 0.89 1.01 0.92 1.27 1.28 2.11 -11.99%
P/NAPS 1.55 1.82 1.41 1.73 1.31 0.99 0.70 14.15%

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