[MPI] YoY TTM Result on 30-Sep-2011 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
08-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2012
Quarter
30-Sep-2011 [#1]
Profit Trend
QoQ- -60.34%
YoY- -79.46%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 1,288,938 1,238,557 1,194,458 1,360,410 1,444,333 1,068,843 1,547,489 -2.99%
PBT 67,777 42,159 -14,874 38,933 98,254 -77,244 152,530 -12.63%
Tax -13,787 -7,632 4,269 -6,621 39,722 -3,278 -6,999 11.95%
NP 53,990 34,527 -10,605 32,312 137,976 -80,522 145,531 -15.22%
-
NP to SH 47,218 28,640 -9,997 23,307 113,469 -49,928 113,738 -13.62%
-
Tax Rate 20.34% 18.10% - 17.01% -40.43% - 4.59% -
Total Cost 1,234,948 1,204,030 1,205,063 1,328,098 1,306,357 1,149,365 1,401,958 -2.09%
-
Net Worth 764,854 739,499 757,900 753,345 755,985 713,298 803,139 -0.81%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div 32,186 19,121 20,725 29,043 48,726 38,980 66,278 -11.33%
Div Payout % 68.17% 66.76% 0.00% 124.61% 42.94% 0.00% 58.27% -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 764,854 739,499 757,900 753,345 755,985 713,298 803,139 -0.81%
NOSH 189,790 189,130 204,285 193,661 194,841 194,890 194,936 -0.44%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 4.19% 2.79% -0.89% 2.38% 9.55% -7.53% 9.40% -
ROE 6.17% 3.87% -1.32% 3.09% 15.01% -7.00% 14.16% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 679.14 654.87 584.70 702.47 741.29 548.43 793.84 -2.56%
EPS 24.88 15.14 -4.89 12.03 58.24 -25.62 58.35 -13.23%
DPS 17.00 10.11 10.15 15.00 25.00 20.00 34.00 -10.90%
NAPS 4.03 3.91 3.71 3.89 3.88 3.66 4.12 -0.36%
Adjusted Per Share Value based on latest NOSH - 193,661
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 646.89 621.60 599.47 682.76 724.88 536.43 776.65 -2.99%
EPS 23.70 14.37 -5.02 11.70 56.95 -25.06 57.08 -13.62%
DPS 16.15 9.60 10.40 14.58 24.45 19.56 33.26 -11.33%
NAPS 3.8386 3.7114 3.8037 3.7809 3.7941 3.5799 4.0308 -0.81%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 5.66 2.59 2.67 3.01 5.85 5.68 6.90 -
P/RPS 0.83 0.40 0.46 0.43 0.79 1.04 0.87 -0.78%
P/EPS 22.75 17.10 -54.56 25.01 10.05 -22.17 11.83 11.50%
EY 4.40 5.85 -1.83 4.00 9.95 -4.51 8.46 -10.31%
DY 3.00 3.90 3.80 4.98 4.27 3.52 4.93 -7.94%
P/NAPS 1.40 0.66 0.72 0.77 1.51 1.55 1.67 -2.89%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 12/11/14 14/11/13 20/11/12 08/11/11 16/11/10 17/11/09 18/11/08 -
Price 5.15 2.88 2.63 3.21 5.75 5.60 6.25 -
P/RPS 0.76 0.44 0.45 0.46 0.78 1.02 0.79 -0.64%
P/EPS 20.70 19.02 -53.74 26.67 9.87 -21.86 10.71 11.60%
EY 4.83 5.26 -1.86 3.75 10.13 -4.57 9.34 -10.40%
DY 3.30 3.51 3.86 4.67 4.35 3.57 5.44 -7.98%
P/NAPS 1.28 0.74 0.71 0.83 1.48 1.53 1.52 -2.82%

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