[MPI] YoY TTM Result on 31-Mar-2014 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
29-Apr-2014
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2014
Quarter
31-Mar-2014 [#3]
Profit Trend
QoQ- 22.52%
YoY- 245.2%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 1,500,236 1,491,267 1,339,154 1,296,213 1,221,163 1,212,983 1,446,491 0.60%
PBT 246,219 195,064 117,624 67,072 13,357 -28,365 70,641 23.11%
Tax -26,506 -9,346 -23,881 -9,587 1,285 -4,096 42,428 -
NP 219,713 185,718 93,743 57,485 14,642 -32,461 113,069 11.69%
-
NP to SH 176,591 153,162 82,881 47,186 13,669 -30,673 90,960 11.68%
-
Tax Rate 10.77% 4.79% 20.30% 14.29% -9.62% - -60.06% -
Total Cost 1,280,523 1,305,549 1,245,411 1,238,728 1,206,521 1,245,444 1,333,422 -0.67%
-
Net Worth 1,118,664 974,250 837,511 746,585 715,202 715,455 762,790 6.58%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 51,282 43,683 37,973 28,357 20,696 19,377 38,844 4.73%
Div Payout % 29.04% 28.52% 45.82% 60.10% 151.41% 0.00% 42.70% -
Equity
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Net Worth 1,118,664 974,250 837,511 746,585 715,202 715,455 762,790 6.58%
NOSH 209,884 189,912 189,911 189,009 193,297 193,890 193,601 1.35%
Ratio Analysis
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
NP Margin 14.65% 12.45% 7.00% 4.43% 1.20% -2.68% 7.82% -
ROE 15.79% 15.72% 9.90% 6.32% 1.91% -4.29% 11.92% -
Per Share
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 789.91 785.24 705.14 685.79 631.75 625.60 747.15 0.93%
EPS 92.98 80.65 43.64 24.96 7.07 -15.82 46.98 12.03%
DPS 27.00 23.00 20.00 15.00 10.71 10.00 20.00 5.12%
NAPS 5.89 5.13 4.41 3.95 3.70 3.69 3.94 6.92%
Adjusted Per Share Value based on latest NOSH - 189,009
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 714.79 710.52 638.04 617.59 581.83 577.93 689.19 0.60%
EPS 84.14 72.97 39.49 22.48 6.51 -14.61 43.34 11.67%
DPS 24.43 20.81 18.09 13.51 9.86 9.23 18.51 4.72%
NAPS 5.3299 4.6419 3.9904 3.5571 3.4076 3.4088 3.6343 6.58%
Price Multiplier on Financial Quarter End Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 -
Price 11.50 7.45 7.00 4.20 2.52 3.10 5.41 -
P/RPS 1.46 0.95 0.99 0.61 0.40 0.50 0.72 12.49%
P/EPS 12.37 9.24 16.04 16.82 35.64 -19.60 11.51 1.20%
EY 8.09 10.83 6.23 5.94 2.81 -5.10 8.68 -1.16%
DY 2.35 3.09 2.86 3.57 4.25 3.23 3.70 -7.27%
P/NAPS 1.95 1.45 1.59 1.06 0.68 0.84 1.37 6.05%
Price Multiplier on Announcement Date
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Date 18/04/17 27/04/16 29/04/15 29/04/14 03/05/13 26/04/12 26/04/11 -
Price 11.84 7.32 6.55 4.24 2.49 2.97 5.40 -
P/RPS 1.50 0.93 0.93 0.62 0.39 0.47 0.72 12.99%
P/EPS 12.73 9.08 15.01 16.98 35.21 -18.77 11.49 1.72%
EY 7.85 11.02 6.66 5.89 2.84 -5.33 8.70 -1.69%
DY 2.28 3.14 3.05 3.54 4.30 3.37 3.70 -7.74%
P/NAPS 2.01 1.43 1.49 1.07 0.67 0.80 1.37 6.59%

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