[MPI] YoY Cumulative Quarter Result on 31-Mar-2013 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
03-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Mar-2013 [#3]
Profit Trend
QoQ- 110.52%
YoY- 100.52%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,118,461 1,017,284 969,970 900,041 870,600 1,072,864 1,012,575 1.66%
PBT 147,874 105,796 52,989 6,970 -33,888 78,135 92,478 8.12%
Tax -708 -21,738 -9,029 -6,174 -3,139 -7,703 -9,229 -34.78%
NP 147,166 84,058 43,960 796 -37,027 70,432 83,249 9.95%
-
NP to SH 118,842 74,148 36,411 173 -33,261 56,180 70,627 9.05%
-
Tax Rate 0.48% 20.55% 17.04% 88.58% - 9.86% 9.98% -
Total Cost 971,295 933,226 926,010 899,245 907,627 1,002,432 929,326 0.73%
-
Net Worth 974,363 837,369 747,134 711,222 714,811 764,855 732,774 4.85%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 43,684 37,975 28,372 19,991 19,371 38,825 48,721 -1.80%
Div Payout % 36.76% 51.22% 77.92% 11,555.56% 0.00% 69.11% 68.98% -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 974,363 837,369 747,134 711,222 714,811 764,855 732,774 4.85%
NOSH 189,934 189,879 189,148 192,222 193,715 194,125 194,886 -0.42%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 13.16% 8.26% 4.53% 0.09% -4.25% 6.56% 8.22% -
ROE 12.20% 8.85% 4.87% 0.02% -4.65% 7.35% 9.64% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 588.87 535.75 512.81 468.23 449.42 552.66 519.57 2.10%
EPS 62.57 39.05 19.25 0.09 -17.17 28.94 36.24 9.52%
DPS 23.00 20.00 15.00 10.40 10.00 20.00 25.00 -1.37%
NAPS 5.13 4.41 3.95 3.70 3.69 3.94 3.76 5.30%
Adjusted Per Share Value based on latest NOSH - 193,297
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 532.89 484.69 462.15 428.83 414.80 511.17 482.45 1.66%
EPS 56.62 35.33 17.35 0.08 -15.85 26.77 33.65 9.05%
DPS 20.81 18.09 13.52 9.52 9.23 18.50 23.21 -1.80%
NAPS 4.6424 3.9897 3.5598 3.3886 3.4057 3.6442 3.4913 4.85%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 7.45 7.00 4.20 2.52 3.10 5.41 6.56 -
P/RPS 1.27 1.31 0.82 0.54 0.69 0.98 1.26 0.13%
P/EPS 11.91 17.93 21.82 2,800.00 -18.05 18.69 18.10 -6.73%
EY 8.40 5.58 4.58 0.04 -5.54 5.35 5.52 7.24%
DY 3.09 2.86 3.57 4.13 3.23 3.70 3.81 -3.42%
P/NAPS 1.45 1.59 1.06 0.68 0.84 1.37 1.74 -2.99%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 27/04/16 29/04/15 29/04/14 03/05/13 26/04/12 26/04/11 25/05/10 -
Price 7.32 6.55 4.24 2.49 2.97 5.40 6.00 -
P/RPS 1.24 1.22 0.83 0.53 0.66 0.98 1.15 1.26%
P/EPS 11.70 16.77 22.03 2,766.67 -17.30 18.66 16.56 -5.62%
EY 8.55 5.96 4.54 0.04 -5.78 5.36 6.04 5.95%
DY 3.14 3.05 3.54 4.18 3.37 3.70 4.17 -4.61%
P/NAPS 1.43 1.49 1.07 0.67 0.80 1.37 1.60 -1.85%

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