[MPI] YoY TTM Result on 31-Dec-2012 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
29-Jan-2013
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2013
Quarter
31-Dec-2012 [#2]
Profit Trend
QoQ- 144.27%
YoY- 124.33%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 1,490,414 1,310,836 1,259,578 1,210,607 1,272,038 1,465,361 1,121,905 4.84%
PBT 191,310 91,082 53,826 1,834 -12,316 100,035 -24,150 -
Tax -13,953 -21,004 -7,039 2,823 -4,893 39,891 -4,178 22.24%
NP 177,357 70,078 46,787 4,657 -17,209 139,926 -28,328 -
-
NP to SH 144,350 63,194 38,513 4,426 -18,194 113,044 -9,480 -
-
Tax Rate 7.29% 23.06% 13.08% -153.93% - -39.88% - -
Total Cost 1,313,057 1,240,758 1,212,791 1,205,950 1,289,247 1,325,435 1,150,233 2.23%
-
Net Worth 951,553 795,736 744,365 705,192 730,127 759,699 717,474 4.81%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 39,884 32,186 19,121 20,725 29,043 48,726 38,980 0.38%
Div Payout % 27.63% 50.93% 49.65% 468.28% 0.00% 43.10% 0.00% -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 951,553 795,736 744,365 705,192 730,127 759,699 717,474 4.81%
NOSH 189,930 189,913 188,925 192,150 193,667 193,800 194,965 -0.43%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 11.90% 5.35% 3.71% 0.38% -1.35% 9.55% -2.52% -
ROE 15.17% 7.94% 5.17% 0.63% -2.49% 14.88% -1.32% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 784.71 690.23 666.71 630.03 656.81 756.12 575.44 5.30%
EPS 76.00 33.28 20.39 2.30 -9.39 58.33 -4.86 -
DPS 21.00 17.00 10.12 10.79 15.00 25.00 20.00 0.81%
NAPS 5.01 4.19 3.94 3.67 3.77 3.92 3.68 5.27%
Adjusted Per Share Value based on latest NOSH - 192,150
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 748.00 657.88 632.15 607.57 638.40 735.43 563.06 4.84%
EPS 72.45 31.72 19.33 2.22 -9.13 56.73 -4.76 -
DPS 20.02 16.15 9.60 10.40 14.58 24.45 19.56 0.38%
NAPS 4.7756 3.9936 3.7358 3.5392 3.6643 3.8127 3.6008 4.81%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 9.31 4.53 3.18 2.46 2.77 5.69 5.35 -
P/RPS 1.19 0.66 0.48 0.39 0.42 0.75 0.93 4.19%
P/EPS 12.25 13.61 15.60 106.80 -29.49 9.75 -110.03 -
EY 8.16 7.35 6.41 0.94 -3.39 10.25 -0.91 -
DY 2.26 3.75 3.18 4.38 5.42 4.39 3.74 -8.04%
P/NAPS 1.86 1.08 0.81 0.67 0.73 1.45 1.45 4.23%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 28/01/16 22/01/15 27/01/14 29/01/13 30/01/12 25/01/11 26/01/10 -
Price 8.66 5.50 3.91 2.56 3.68 5.51 6.26 -
P/RPS 1.10 0.80 0.59 0.41 0.56 0.73 1.09 0.15%
P/EPS 11.39 16.53 19.18 111.14 -39.17 9.45 -128.74 -
EY 8.78 6.05 5.21 0.90 -2.55 10.59 -0.78 -
DY 2.42 3.09 2.59 4.21 4.08 4.54 3.19 -4.49%
P/NAPS 1.73 1.31 0.99 0.70 0.98 1.41 1.70 0.29%

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