Michael Page International (MPI)

Sector:

Support Services

Index:

FTSE 250

Advertisement

Just one of over 6000 shares you can deal on with IG. Find out more by getting your free guide to spread betting on shares. Losses can exceed your initial deposit

376.60p
   
  • Change Today:
    -3.50p
  • 52 Week High: 451.80
  • 52 Week Low: 341.40
  • Currency: UK Pounds
  • Shares Issued: 307.23m
  • Volume: 572,660
  • Market Cap: £1,157.02m
  • RiskGrade: 127
  • Beta: 1.50

Dividend Data

  31-Dec-1231-Dec-1131-Dec-1031-Dec-0931-Dec-08
Interim Dividend3.25p3.25p2.88p2.88p2.88p
Final Dividend6.75p6.75p6.12p5.12p5.12p
Total Dividend10.00p10.00p9.00p8.00p8.00p
For more dividend details, click here

Fundamentals - based on IFRS

  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
Income Statement 31-Dec-12 31-Dec-11 31-Dec-10 31-Dec-09 31-Dec-08
Continuing Operations          
Revenue 989.88 1,019.09 832.30 716.72 972.78
Operating Profit/(Loss) 57.29 86.04 88.65 20.20 140.50
Net Interest (0.28) 0.11 12.00 0.87 (0.44)
Profit Before Tax 57.00 86.15 100.66 21.07 140.06
Profit After Tax 36.20 56.86 67.48 12.43 97.34
Discontinued Operations          
Profit After Tax n/a n/a n/a n/a n/a
PROFIT FOR THE PERIOD 36.20 56.86 67.48 12.43 97.34
Attributable to:          
Equity Holders of Parent Company 36.20 56.86 67.48 12.43 97.34
Minority Interests n/a n/a n/a n/a n/a
           
Continuing EPS          
Earnings per Share - Basic 11.90p 18.70p 21.60p 3.90p 30.30p
Earnings per Share - Diluted 11.70p 18.20p 21.10p 3.80p 29.90p
Earnings per Share - Adjusted 13.60p 18.70p 15.10p 3.90p 30.30p
Continuing and Discontinued EPS          
Earnings per Share - Basic 11.90p 18.70p 21.60p 3.90p 30.30p
Earnings per Share - Diluted 11.70p 18.20p 21.10p 3.80p 29.90p
Earnings per Share - Adjusted 13.60p 18.70p 15.10p 3.90p 30.30p
           
Dividend per Share 10.00p 10.00p 9.00p 8.00p 8.00p
  £ (Millions) £ (Millions) £ (Millions) £ (Millions) £ (Millions)
Balance Sheet 31-Dec-12 31-Dec-11 31-Dec-10 31-Dec-09 31-Dec-08
Assets          
Non-Current Assets          
Property, Plant & Equipment 28.91 33.21 28.53 31.43 39.10
Intangible Assets 44.10 39.74 27.57 20.05 13.85
Investment Properties n/a n/a n/a n/a n/a
Investments n/a n/a n/a n/a n/a
Other Financial Assets n/a n/a n/a n/a n/a
Other Non-Current Assets 12.50 10.96 13.59 12.20 8.45
  85.51 83.92 69.69 63.68 61.40
Current Assets          
Inventories n/a n/a n/a n/a n/a
Trade & Other Receivables 189.48 200.43 171.12 147.58 209.17
Cash at Bank & in Hand 70.77 64.42 80.53 137.23 156.98
Current Asset Investments n/a n/a n/a n/a n/a
Other Current Assets n/a n/a n/a n/a n/a
  260.25 264.85 251.65 284.80 366.15
           
Other Assets n/a n/a n/a n/a n/a
Total Assets 345.76 348.77 321.33 348.49 427.55
           
Liabilities          
Current Liabilities          
Borrowings 9.40 6.25 n/a 0.04 62.70
Other Current Liabilities 151.35 159.00 139.38 148.22 151.96
  160.74 165.25 139.38 148.26 214.66
           
Net Current Assets cn/a cn/a cn/a cn/a cn/a
           
Non-Current Liabilities          
Borrowings n/a n/a n/a n/a n/a
Provisions 0.85 0.23 0.36 0.33 0.90
Other Non-Current Liabilities 2.78 2.68 4.16 2.88 1.34
  3.63 2.92 4.52 3.21 2.23
           
Other Liabilities n/a n/a n/a n/a n/a
Total Liabilities 164.37 168.17 143.90 151.47 216.89
           
Net Assets 181.39 180.60 177.43 197.02 210.66
           
Capital & Reserves          
Share Capital 3.18 3.17 3.22 3.23 3.22
Share Premium Account 60.22 57.22 55.61 51.59 48.86
Other Reserves (36.02) (34.43) (40.79) 14.83 25.14
Retained Earnings 154.01 154.65 159.41 127.36 133.45
Shareholders Funds 181.39 180.60 177.43 197.02 210.66
           
Minority Interests/Other Equity n/a n/a n/a n/a n/a
Total Equity 181.39 180.60 177.43 197.02 210.66
Cash Flow 31-Dec-12 31-Dec-11 31-Dec-10 31-Dec-09 31-Dec-08
Net Cash Flow From Operating Activities 62.27 66.22 56.68 86.58 131.80
Returns On Investment & Servicing of Finance fn/a fn/a fn/a fn/a fn/a
Taxation Paid fn/a fn/a fn/a fn/a fn/a
Net Cash Flow from Investing Activities (15.57) (28.45) (13.65) (9.31) (22.55)
Acquisitions & Disposals gn/a gn/a gn/a gn/a gn/a
Dividends Paid fn/a fn/a fn/a fn/a fn/a
Management of Liquid Resources cn/a cn/a cn/a cn/a cn/a
Net Cash Flow from Financing Activities (41.99) (58.02) (98.12) (26.17) (71.95)
Net Increase/Decrease In Cash 4.70 (20.26) (55.09) 51.10 37.30
Ratios - based on IFRS 31-Dec-12 31-Dec-11 31-Dec-10 31-Dec-09 31-Dec-08
Continuing Operations          
PE Ratio - Adjusted 29.0 18.7 36.8 97.2 7.1
PEG - Adjusted n/a 0.8 0.1 n/a n/a
Earnings per Share Growth - Adjusted -27% 24% 287% -87% -3%
Dividend Cover 1.36 1.87 1.68 0.49 3.79
Revenue per Share 322.20p 334.72p 266.92p 222.83p 302.60p
Pre-Tax Profit per Share 18.55p 28.30p 32.28p 6.55p 43.57p
Operating Margin 5.79% 8.44% 10.65% 2.82% 14.44%
Return on Capital Employed 38.83% 58.39% 59.01% 11.39% 53.96%
Continuing & Discontinued Operations          
PE Ratio - Adjusted 29.0 18.7 36.8 97.2 7.1
PEG - Adjusted n/a 0.8 0.1 n/a n/a
Earnings per Share Growth - Adjusted -27% 24% 287% -87% -3%
Dividend Cover 1.36 1.87 1.68 0.49 3.79
           
Dividend Yield 2.5% 2.9% 1.6% 2.1% 3.7%
Dividend per Share Growth n/a 11.11% 12.50% n/a n/a
Operating Cash Flow per Share 20.27p 21.75p 18.18p 26.92p 41.00p
Cash Incr/Decr per Share 1.53p (6.66p) (17.67p) 15.89p 11.60p
Net Asset Value per Share (exc. Intangibles) 44.69p 46.26p 48.06p 55.02p 61.22p
Net Gearing -33.84% -32.21% n/a -69.63% -44.76%

Key

* GAAP

a. Includes discontinued activities

b. Including assets due in more than one year

c. Not disclosed under IFRS

d. Total fixed assets

e. Includes borrowings

f. Included in cash flow from operating activities under IFRS

g. Included in net cash from investing activities under IFRS

h. Pre-tax

i. Capital expenditure

j. Based on operating cash flow before tax

k. Issue of ordinary shares

Note 1: Prices and trades are provided by Digital Look Corporate Solutions and are delayed by at least 15 minutes.

Note 2: RiskGrade figures are provided by RiskMetrics.

Note 3: Above ratios are on a 'per annum' basis, adjusted for corporate actions and based on the fundamentals of the primary listed security.

Note 4: Under IFRS, all figures are based on 'Continuing' operations unless otherwise stated.

Note 5: Forecast figures based on normalised accounts.

 

Top of Page