[MPI] YoY TTM Result on 31-Dec-2014 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
22-Jan-2015
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2015
Quarter
31-Dec-2014 [#2]
Profit Trend
QoQ- 33.83%
YoY- 64.08%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 1,568,013 1,456,359 1,490,414 1,310,836 1,259,578 1,210,607 1,272,038 3.54%
PBT 227,591 231,448 191,310 91,082 53,826 1,834 -12,316 -
Tax -32,986 -20,290 -13,953 -21,004 -7,039 2,823 -4,893 37.40%
NP 194,605 211,158 177,357 70,078 46,787 4,657 -17,209 -
-
NP to SH 160,656 172,367 144,350 63,194 38,513 4,426 -18,194 -
-
Tax Rate 14.49% 8.77% 7.29% 23.06% 13.08% -153.93% - -
Total Cost 1,373,408 1,245,201 1,313,057 1,240,758 1,212,791 1,205,950 1,289,247 1.05%
-
Net Worth 1,170,319 1,071,182 951,553 795,736 744,365 705,192 730,127 8.17%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Div 55,078 43,683 39,884 32,186 19,121 20,725 29,043 11.24%
Div Payout % 34.28% 25.34% 27.63% 50.93% 49.65% 468.28% 0.00% -
Equity
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,170,319 1,071,182 951,553 795,736 744,365 705,192 730,127 8.17%
NOSH 209,884 209,884 189,930 189,913 188,925 192,150 193,667 1.34%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 12.41% 14.50% 11.90% 5.35% 3.71% 0.38% -1.35% -
ROE 13.73% 16.09% 15.17% 7.94% 5.17% 0.63% -2.49% -
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 825.33 766.80 784.71 690.23 666.71 630.03 656.81 3.87%
EPS 84.56 90.75 76.00 33.28 20.39 2.30 -9.39 -
DPS 29.00 23.00 21.00 17.00 10.12 10.79 15.00 11.60%
NAPS 6.16 5.64 5.01 4.19 3.94 3.67 3.77 8.51%
Adjusted Per Share Value based on latest NOSH - 189,913
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 747.09 693.89 710.11 624.55 600.13 576.80 606.07 3.54%
EPS 76.55 82.12 68.78 30.11 18.35 2.11 -8.67 -
DPS 26.24 20.81 19.00 15.34 9.11 9.87 13.84 11.24%
NAPS 5.576 5.1037 4.5337 3.7913 3.5466 3.3599 3.4787 8.17%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 12.62 7.41 9.31 4.53 3.18 2.46 2.77 -
P/RPS 1.53 0.97 1.19 0.66 0.48 0.39 0.42 24.01%
P/EPS 14.92 8.16 12.25 13.61 15.60 106.80 -29.49 -
EY 6.70 12.25 8.16 7.35 6.41 0.94 -3.39 -
DY 2.30 3.10 2.26 3.75 3.18 4.38 5.42 -13.30%
P/NAPS 2.05 1.31 1.86 1.08 0.81 0.67 0.73 18.76%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/01/18 25/01/17 28/01/16 22/01/15 27/01/14 29/01/13 30/01/12 -
Price 11.24 7.95 8.66 5.50 3.91 2.56 3.68 -
P/RPS 1.36 1.04 1.10 0.80 0.59 0.41 0.56 15.92%
P/EPS 13.29 8.76 11.39 16.53 19.18 111.14 -39.17 -
EY 7.52 11.42 8.78 6.05 5.21 0.90 -2.55 -
DY 2.58 2.89 2.42 3.09 2.59 4.21 4.08 -7.34%
P/NAPS 1.82 1.41 1.73 1.31 0.99 0.70 0.98 10.85%

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