[MPI] YoY Quarter Result on 31-Dec-2013 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
27-Jan-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Dec-2013 [#2]
Profit Trend
QoQ- -54.66%
YoY- 552.49%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 401,409 379,693 338,294 316,396 295,375 279,226 367,598 1.47%
PBT 79,598 37,081 35,275 11,970 303 -16,405 34,844 14.74%
Tax -12,439 6,034 -9,190 -1,973 -2,566 -1,120 -2,848 27.82%
NP 67,159 43,115 26,085 9,997 -2,263 -17,525 31,996 13.14%
-
NP to SH 54,981 32,934 24,062 8,086 -1,787 -16,210 25,291 13.80%
-
Tax Rate 15.63% -16.27% 26.05% 16.48% 846.86% - 8.17% -
Total Cost 334,250 336,578 312,209 306,399 297,638 296,751 335,602 -0.06%
-
Net Worth 1,071,182 951,553 795,736 744,365 705,192 730,127 759,699 5.88%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 1,071,182 951,553 795,736 744,365 705,192 730,127 759,699 5.88%
NOSH 209,884 189,930 189,913 188,925 192,150 193,667 193,800 1.33%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 16.73% 11.36% 7.71% 3.16% -0.77% -6.28% 8.70% -
ROE 5.13% 3.46% 3.02% 1.09% -0.25% -2.22% 3.33% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 211.35 199.91 178.13 167.47 153.72 144.18 189.68 1.81%
EPS 28.95 17.34 12.67 4.28 -0.93 -8.37 13.05 14.18%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.64 5.01 4.19 3.94 3.67 3.77 3.92 6.24%
Adjusted Per Share Value based on latest NOSH - 188,925
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 191.25 180.91 161.18 150.75 140.73 133.04 175.14 1.47%
EPS 26.20 15.69 11.46 3.85 -0.85 -7.72 12.05 13.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 5.1037 4.5337 3.7913 3.5466 3.3599 3.4787 3.6196 5.88%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 7.41 9.31 4.53 3.18 2.46 2.77 5.69 -
P/RPS 3.51 4.66 2.54 1.90 1.60 1.92 3.00 2.64%
P/EPS 25.60 53.69 35.75 74.30 -264.52 -33.09 43.60 -8.48%
EY 3.91 1.86 2.80 1.35 -0.38 -3.02 2.29 9.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.31 1.86 1.08 0.81 0.67 0.73 1.45 -1.67%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 25/01/17 28/01/16 22/01/15 27/01/14 29/01/13 30/01/12 25/01/11 -
Price 7.95 8.66 5.50 3.91 2.56 3.68 5.51 -
P/RPS 3.76 4.33 3.09 2.33 1.67 2.55 2.90 4.41%
P/EPS 27.46 49.94 43.41 91.36 -275.27 -43.97 42.22 -6.91%
EY 3.64 2.00 2.30 1.09 -0.36 -2.27 2.37 7.40%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.41 1.73 1.31 0.99 0.70 0.98 1.41 0.00%

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