[MPI] YoY TTM 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- 208.83%
YoY- 144.56%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 1,491,267 1,339,154 1,296,213 1,221,163 1,212,983 1,446,491 1,274,260 2.65%
PBT 195,064 117,624 67,072 13,357 -28,365 70,641 85,752 14.66%
Tax -9,346 -23,881 -9,587 1,285 -4,096 42,428 -7,229 4.36%
NP 185,718 93,743 57,485 14,642 -32,461 113,069 78,523 15.41%
-
NP to SH 153,162 82,881 47,186 13,669 -30,673 90,960 71,511 13.52%
-
Tax Rate 4.79% 20.30% 14.29% -9.62% - -60.06% 8.43% -
Total Cost 1,305,549 1,245,411 1,238,728 1,206,521 1,245,444 1,333,422 1,195,737 1.47%
-
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 43,683 37,973 28,357 20,696 19,377 38,844 48,731 -1.80%
Div Payout % 28.52% 45.82% 60.10% 151.41% 0.00% 42.70% 68.15% -
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 12.45% 7.00% 4.43% 1.20% -2.68% 7.82% 6.16% -
ROE 15.72% 9.90% 6.32% 1.91% -4.29% 11.92% 9.76% -
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 785.24 705.14 685.79 631.75 625.60 747.15 653.64 3.10%
EPS 80.65 43.64 24.96 7.07 -15.82 46.98 36.68 14.01%
DPS 23.00 20.00 15.00 10.71 10.00 20.00 25.00 -1.37%
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 710.52 638.04 617.59 581.83 577.93 689.19 607.13 2.65%
EPS 72.97 39.49 22.48 6.51 -14.61 43.34 34.07 13.52%
DPS 20.81 18.09 13.51 9.86 9.23 18.51 23.22 -1.80%
NAPS 4.6419 3.9904 3.5571 3.4076 3.4088 3.6343 3.4925 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 0.95 0.99 0.61 0.40 0.50 0.72 1.00 -0.85%
P/EPS 9.24 16.04 16.82 35.64 -19.60 11.51 17.88 -10.40%
EY 10.83 6.23 5.94 2.81 -5.10 8.68 5.59 11.64%
DY 3.09 2.86 3.57 4.25 3.23 3.70 3.81 -3.42%
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 0.93 0.93 0.62 0.39 0.47 0.72 0.92 0.18%
P/EPS 9.08 15.01 16.98 35.21 -18.77 11.49 16.36 -9.33%
EY 11.02 6.66 5.89 2.84 -5.33 8.70 6.11 10.31%
DY 3.14 3.05 3.54 4.30 3.37 3.70 4.17 -4.61%
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