[MPI] YoY Quarter Result on 31-Mar-2012 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
26-Apr-2012
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
31-Mar-2012 [#3]
Profit Trend
QoQ- 54.19%
YoY- -246.96%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 351,270 322,952 286,317 275,761 334,816 353,686 201,331 9.71%
PBT 43,763 17,221 3,975 -7,548 8,501 37,895 -72,007 -
Tax -7,389 -4,512 -1,964 -426 -1,223 -3,760 -709 47.76%
NP 36,374 12,709 2,011 -7,974 7,278 34,135 -72,716 -
-
NP to SH 30,177 10,490 1,817 -7,426 5,053 27,137 -53,854 -
-
Tax Rate 16.88% 26.20% 49.41% - 14.39% 9.92% - -
Total Cost 314,896 310,243 284,306 283,735 327,538 319,551 274,047 2.34%
-
Net Worth 837,511 746,585 715,202 715,455 762,790 733,010 723,121 2.47%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 24,688 18,900 9,664 9,694 19,360 29,242 19,491 4.01%
Div Payout % 81.81% 180.18% 531.91% 0.00% 383.14% 107.76% 0.00% -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 837,511 746,585 715,202 715,455 762,790 733,010 723,121 2.47%
NOSH 189,911 189,009 193,297 193,890 193,601 194,949 194,911 -0.43%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 10.35% 3.94% 0.70% -2.89% 2.17% 9.65% -36.12% -
ROE 3.60% 1.41% 0.25% -1.04% 0.66% 3.70% -7.45% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 184.96 170.87 148.12 142.23 172.94 181.42 103.29 10.19%
EPS 15.89 5.55 0.94 -3.83 2.61 13.92 -27.63 -
DPS 13.00 10.00 5.00 5.00 10.00 15.00 10.00 4.46%
NAPS 4.41 3.95 3.70 3.69 3.94 3.76 3.71 2.92%
Adjusted Per Share Value based on latest NOSH - 193,890
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 167.36 153.87 136.42 131.39 159.52 168.51 95.92 9.71%
EPS 14.38 5.00 0.87 -3.54 2.41 12.93 -25.66 -
DPS 11.76 9.01 4.60 4.62 9.22 13.93 9.29 4.00%
NAPS 3.9904 3.5571 3.4076 3.4088 3.6343 3.4925 3.4453 2.47%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 7.00 4.20 2.52 3.10 5.41 6.56 4.46 -
P/RPS 3.78 2.46 1.70 2.18 3.13 3.62 4.32 -2.19%
P/EPS 44.05 75.68 268.09 -80.94 207.28 47.13 -16.14 -
EY 2.27 1.32 0.37 -1.24 0.48 2.12 -6.20 -
DY 1.86 2.38 1.98 1.61 1.85 2.29 2.24 -3.04%
P/NAPS 1.59 1.06 0.68 0.84 1.37 1.74 1.20 4.79%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/04/15 29/04/14 03/05/13 26/04/12 26/04/11 25/05/10 18/05/09 -
Price 6.55 4.24 2.49 2.97 5.40 6.00 5.00 -
P/RPS 3.54 2.48 1.68 2.09 3.12 3.31 4.84 -5.07%
P/EPS 41.22 76.40 264.89 -77.55 206.90 43.10 -18.10 -
EY 2.43 1.31 0.38 -1.29 0.48 2.32 -5.53 -
DY 1.98 2.36 2.01 1.68 1.85 2.50 2.00 -0.16%
P/NAPS 1.49 1.07 0.67 0.80 1.37 1.60 1.35 1.65%

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