[MPI] YoY 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- 201.68%
YoY- 124.47%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 352,123 351,270 322,952 286,317 275,761 334,816 353,686 -0.07%
PBT 47,517 43,763 17,221 3,975 -7,548 8,501 37,895 3.83%
Tax -2,782 -7,389 -4,512 -1,964 -426 -1,223 -3,760 -4.89%
NP 44,735 36,374 12,709 2,011 -7,974 7,278 34,135 4.60%
-
NP to SH 38,989 30,177 10,490 1,817 -7,426 5,053 27,137 6.21%
-
Tax Rate 5.85% 16.88% 26.20% 49.41% - 14.39% 9.92% -
Total Cost 307,388 314,896 310,243 284,306 283,735 327,538 319,551 -0.64%
-
Net Worth 974,250 837,511 746,585 715,202 715,455 762,790 733,010 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 28,486 24,688 18,900 9,664 9,694 19,360 29,242 -0.43%
Div Payout % 73.06% 81.81% 180.18% 531.91% 0.00% 383.14% 107.76% -
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 974,250 837,511 746,585 715,202 715,455 762,790 733,010 4.85%
NOSH 189,912 189,911 189,009 193,297 193,890 193,601 194,949 -0.43%
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 12.70% 10.35% 3.94% 0.70% -2.89% 2.17% 9.65% -
ROE 4.00% 3.60% 1.41% 0.25% -1.04% 0.66% 3.70% -
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 185.41 184.96 170.87 148.12 142.23 172.94 181.42 0.36%
EPS 20.53 15.89 5.55 0.94 -3.83 2.61 13.92 6.68%
DPS 15.00 13.00 10.00 5.00 5.00 10.00 15.00 0.00%
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 176.72 176.29 162.08 143.70 138.40 168.04 177.51 -0.07%
EPS 19.57 15.15 5.26 0.91 -3.73 2.54 13.62 6.22%
DPS 14.30 12.39 9.49 4.85 4.87 9.72 14.68 -0.43%
NAPS 4.8895 4.2033 3.7469 3.5894 3.5907 3.8283 3.6788 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 4.02 3.78 2.46 1.70 2.18 3.13 3.62 1.76%
P/EPS 36.29 44.05 75.68 268.09 -80.94 207.28 47.13 -4.25%
EY 2.76 2.27 1.32 0.37 -1.24 0.48 2.12 4.49%
DY 2.01 1.86 2.38 1.98 1.61 1.85 2.29 -2.14%
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 3.95 3.54 2.48 1.68 2.09 3.12 3.31 2.98%
P/EPS 35.66 41.22 76.40 264.89 -77.55 206.90 43.10 -3.10%
EY 2.80 2.43 1.31 0.38 -1.29 0.48 2.32 3.18%
DY 2.05 1.98 2.36 2.01 1.68 1.85 2.50 -3.25%
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