[MPI] YoY TTM Result on 31-Dec-2015 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
28-Jan-2016
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2016
Quarter
31-Dec-2015 [#2]
Profit Trend
QoQ- 6.55%
YoY- 128.42%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Revenue 1,571,352 1,568,013 1,456,359 1,490,414 1,310,836 1,259,578 1,210,607 4.44%
PBT 218,357 227,591 231,448 191,310 91,082 53,826 1,834 121.71%
Tax -35,694 -32,986 -20,290 -13,953 -21,004 -7,039 2,823 -
NP 182,663 194,605 211,158 177,357 70,078 46,787 4,657 84.27%
-
NP to SH 146,524 160,656 172,367 144,350 63,194 38,513 4,426 79.14%
-
Tax Rate 16.35% 14.49% 8.77% 7.29% 23.06% 13.08% -153.93% -
Total Cost 1,388,689 1,373,408 1,245,201 1,313,057 1,240,758 1,212,791 1,205,950 2.37%
-
Net Worth 1,250,239 1,170,319 1,071,182 951,553 795,736 744,365 705,192 10.00%
Dividend
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Div 55,101 55,078 43,683 39,884 32,186 19,121 20,725 17.69%
Div Payout % 37.61% 34.28% 25.34% 27.63% 50.93% 49.65% 468.28% -
Equity
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Net Worth 1,250,239 1,170,319 1,071,182 951,553 795,736 744,365 705,192 10.00%
NOSH 209,884 209,884 209,884 189,930 189,913 188,925 192,150 1.48%
Ratio Analysis
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
NP Margin 11.62% 12.41% 14.50% 11.90% 5.35% 3.71% 0.38% -
ROE 11.72% 13.73% 16.09% 15.17% 7.94% 5.17% 0.63% -
Per Share
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 827.00 825.33 766.80 784.71 690.23 666.71 630.03 4.63%
EPS 77.12 84.56 90.75 76.00 33.28 20.39 2.30 79.52%
DPS 29.00 29.00 23.00 21.00 17.00 10.12 10.79 17.90%
NAPS 6.58 6.16 5.64 5.01 4.19 3.94 3.67 10.21%
Adjusted Per Share Value based on latest NOSH - 189,930
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
RPS 748.68 747.09 693.89 710.11 624.55 600.13 576.80 4.44%
EPS 69.81 76.55 82.12 68.78 30.11 18.35 2.11 79.12%
DPS 26.25 26.24 20.81 19.00 15.34 9.11 9.87 17.69%
NAPS 5.9568 5.576 5.1037 4.5337 3.7913 3.5466 3.3599 10.00%
Price Multiplier on Financial Quarter End Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 -
Price 9.95 12.62 7.41 9.31 4.53 3.18 2.46 -
P/RPS 1.20 1.53 0.97 1.19 0.66 0.48 0.39 20.59%
P/EPS 12.90 14.92 8.16 12.25 13.61 15.60 106.80 -29.68%
EY 7.75 6.70 12.25 8.16 7.35 6.41 0.94 42.11%
DY 2.91 2.30 3.10 2.26 3.75 3.18 4.38 -6.58%
P/NAPS 1.51 2.05 1.31 1.86 1.08 0.81 0.67 14.49%
Price Multiplier on Announcement Date
31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 CAGR
Date 21/02/19 29/01/18 25/01/17 28/01/16 22/01/15 27/01/14 29/01/13 -
Price 10.22 11.24 7.95 8.66 5.50 3.91 2.56 -
P/RPS 1.24 1.36 1.04 1.10 0.80 0.59 0.41 20.24%
P/EPS 13.25 13.29 8.76 11.39 16.53 19.18 111.14 -29.83%
EY 7.55 7.52 11.42 8.78 6.05 5.21 0.90 42.52%
DY 2.84 2.58 2.89 2.42 3.09 2.59 4.21 -6.34%
P/NAPS 1.55 1.82 1.41 1.73 1.31 0.99 0.70 14.15%

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