Highlights

[MPI] YoY Quarter Result on 2017-03-31 [#3]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 18-Apr-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     -21.40%    YoY -     10.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 366,333 396,000 352,123 351,270 322,952 286,317 275,761 4.85%
  YoY % -7.49% 12.46% 0.24% 8.77% 12.80% 3.83% -
  Horiz. % 132.84% 143.60% 127.69% 127.38% 117.11% 103.83% 100.00%
PBT 39,895 62,288 47,517 43,763 17,221 3,975 -7,548 -
  YoY % -35.95% 31.09% 8.58% 154.13% 333.23% 152.66% -
  Horiz. % -528.55% -825.23% -629.53% -579.80% -228.15% -52.66% 100.00%
Tax -8,186 -8,998 -2,782 -7,389 -4,512 -1,964 -426 63.62%
  YoY % 9.02% -223.44% 62.35% -63.76% -129.74% -361.03% -
  Horiz. % 1,921.60% 2,112.21% 653.05% 1,734.51% 1,059.15% 461.03% 100.00%
NP 31,709 53,290 44,735 36,374 12,709 2,011 -7,974 -
  YoY % -40.50% 19.12% 22.99% 186.21% 531.97% 125.22% -
  Horiz. % -397.65% -668.30% -561.01% -456.16% -159.38% -25.22% 100.00%
NP to SH 25,984 43,213 38,989 30,177 10,490 1,817 -7,426 -
  YoY % -39.87% 10.83% 29.20% 187.67% 477.33% 124.47% -
  Horiz. % -349.91% -581.91% -525.03% -406.37% -141.26% -24.47% 100.00%
Tax Rate 20.52 % 14.45 % 5.85 % 16.88 % 26.20 % 49.41 % - % -
  YoY % 42.01% 147.01% -65.34% -35.57% -46.97% 0.00% -
  Horiz. % 41.53% 29.25% 11.84% 34.16% 53.03% 100.00% -
Total Cost 334,624 342,710 307,388 314,896 310,243 284,306 283,735 2.79%
  YoY % -2.36% 11.49% -2.38% 1.50% 9.12% 0.20% -
  Horiz. % 117.94% 120.79% 108.34% 110.98% 109.34% 100.20% 100.00%
Net Worth 1,189,440 1,118,664 974,250 837,511 746,585 715,202 715,455 8.84%
  YoY % 6.33% 14.82% 16.33% 12.18% 4.39% -0.04% -
  Horiz. % 166.25% 156.36% 136.17% 117.06% 104.35% 99.96% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 36,101 36,085 28,486 24,688 18,900 9,664 9,694 24.49%
  YoY % 0.04% 26.68% 15.38% 30.62% 95.56% -0.31% -
  Horiz. % 372.39% 372.23% 293.84% 254.67% 194.96% 99.69% 100.00%
Div Payout % 138.94 % 83.51 % 73.06 % 81.81 % 180.18 % 531.91 % - % -
  YoY % 66.38% 14.30% -10.70% -54.60% -66.13% 0.00% -
  Horiz. % 26.12% 15.70% 13.74% 15.38% 33.87% 100.00% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,189,440 1,118,664 974,250 837,511 746,585 715,202 715,455 8.84%
  YoY % 6.33% 14.82% 16.33% 12.18% 4.39% -0.04% -
  Horiz. % 166.25% 156.36% 136.17% 117.06% 104.35% 99.96% 100.00%
NOSH 190,006 189,926 189,912 189,911 189,009 193,297 193,890 -0.34%
  YoY % 0.04% 0.01% 0.00% 0.48% -2.22% -0.31% -
  Horiz. % 98.00% 97.96% 97.95% 97.95% 97.48% 99.69% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 8.66 % 13.46 % 12.70 % 10.35 % 3.94 % 0.70 % -2.89 % -
  YoY % -35.66% 5.98% 22.71% 162.69% 462.86% 124.22% -
  Horiz. % -299.65% -465.74% -439.45% -358.13% -136.33% -24.22% 100.00%
ROE 2.18 % 3.86 % 4.00 % 3.60 % 1.41 % 0.25 % -1.04 % -
  YoY % -43.52% -3.50% 11.11% 155.32% 464.00% 124.04% -
  Horiz. % -209.62% -371.15% -384.62% -346.15% -135.58% -24.04% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 192.80 208.50 185.41 184.96 170.87 148.12 142.23 5.20%
  YoY % -7.53% 12.45% 0.24% 8.25% 15.36% 4.14% -
  Horiz. % 135.56% 146.59% 130.36% 130.04% 120.14% 104.14% 100.00%
EPS 13.68 22.75 20.53 15.89 5.55 0.94 -3.83 -
  YoY % -39.87% 10.81% 29.20% 186.31% 490.43% 124.54% -
  Horiz. % -357.18% -593.99% -536.03% -414.88% -144.91% -24.54% 100.00%
DPS 19.00 19.00 15.00 13.00 10.00 5.00 5.00 24.91%
  YoY % 0.00% 26.67% 15.38% 30.00% 100.00% 0.00% -
  Horiz. % 380.00% 380.00% 300.00% 260.00% 200.00% 100.00% 100.00%
NAPS 6.2600 5.8900 5.1300 4.4100 3.9500 3.7000 3.6900 9.20%
  YoY % 6.28% 14.81% 16.33% 11.65% 6.76% 0.27% -
  Horiz. % 169.65% 159.62% 139.02% 119.51% 107.05% 100.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 174.54 188.68 167.77 167.36 153.87 136.42 131.39 4.84%
  YoY % -7.49% 12.46% 0.24% 8.77% 12.79% 3.83% -
  Horiz. % 132.84% 143.60% 127.69% 127.38% 117.11% 103.83% 100.00%
EPS 12.38 20.59 18.58 14.38 5.00 0.87 -3.54 -
  YoY % -39.87% 10.82% 29.21% 187.60% 474.71% 124.58% -
  Horiz. % -349.72% -581.64% -524.86% -406.21% -141.24% -24.58% 100.00%
DPS 17.20 17.19 13.57 11.76 9.01 4.60 4.62 24.48%
  YoY % 0.06% 26.68% 15.39% 30.52% 95.87% -0.43% -
  Horiz. % 372.29% 372.08% 293.72% 254.55% 195.02% 99.57% 100.00%
NAPS 5.6671 5.3299 4.6419 3.9904 3.5571 3.4076 3.4088 8.84%
  YoY % 6.33% 14.82% 16.33% 12.18% 4.39% -0.04% -
  Horiz. % 166.25% 156.36% 136.17% 117.06% 104.35% 99.96% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 8.6200 11.5000 7.4500 7.0000 4.2000 2.5200 3.1000 -
P/RPS 4.47 5.52 4.02 3.78 2.46 1.70 2.18 12.71%
  YoY % -19.02% 37.31% 6.35% 53.66% 44.71% -22.02% -
  Horiz. % 205.05% 253.21% 184.40% 173.39% 112.84% 77.98% 100.00%
P/EPS 63.03 50.54 36.29 44.05 75.68 268.09 -80.94 -
  YoY % 24.71% 39.27% -17.62% -41.79% -71.77% 431.22% -
  Horiz. % -77.87% -62.44% -44.84% -54.42% -93.50% -331.22% 100.00%
EY 1.59 1.98 2.76 2.27 1.32 0.37 -1.24 -
  YoY % -19.70% -28.26% 21.59% 71.97% 256.76% 129.84% -
  Horiz. % -128.23% -159.68% -222.58% -183.06% -106.45% -29.84% 100.00%
DY 2.20 1.65 2.01 1.86 2.38 1.98 1.61 5.34%
  YoY % 33.33% -17.91% 8.06% -21.85% 20.20% 22.98% -
  Horiz. % 136.65% 102.48% 124.84% 115.53% 147.83% 122.98% 100.00%
P/NAPS 1.38 1.95 1.45 1.59 1.06 0.68 0.84 8.62%
  YoY % -29.23% 34.48% -8.81% 50.00% 55.88% -19.05% -
  Horiz. % 164.29% 232.14% 172.62% 189.29% 126.19% 80.95% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 17/05/18 18/04/17 27/04/16 29/04/15 29/04/14 03/05/13 26/04/12 -
Price 8.3800 11.8400 7.3200 6.5500 4.2400 2.4900 2.9700 -
P/RPS 4.35 5.68 3.95 3.54 2.48 1.68 2.09 12.99%
  YoY % -23.42% 43.80% 11.58% 42.74% 47.62% -19.62% -
  Horiz. % 208.13% 271.77% 189.00% 169.38% 118.66% 80.38% 100.00%
P/EPS 61.28 52.04 35.66 41.22 76.40 264.89 -77.55 -
  YoY % 17.76% 45.93% -13.49% -46.05% -71.16% 441.57% -
  Horiz. % -79.02% -67.11% -45.98% -53.15% -98.52% -341.57% 100.00%
EY 1.63 1.92 2.80 2.43 1.31 0.38 -1.29 -
  YoY % -15.10% -31.43% 15.23% 85.50% 244.74% 129.46% -
  Horiz. % -126.36% -148.84% -217.05% -188.37% -101.55% -29.46% 100.00%
DY 2.27 1.60 2.05 1.98 2.36 2.01 1.68 5.14%
  YoY % 41.87% -21.95% 3.54% -16.10% 17.41% 19.64% -
  Horiz. % 135.12% 95.24% 122.02% 117.86% 140.48% 119.64% 100.00%
P/NAPS 1.34 2.01 1.43 1.49 1.07 0.67 0.80 8.97%
  YoY % -33.33% 40.56% -4.03% 39.25% 59.70% -16.25% -
  Horiz. % 167.50% 251.25% 178.75% 186.25% 133.75% 83.75% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

366  240  499  806 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MAYBANK 9.600.00 
 SAPNRG 0.65+0.005 
 MYEG 0.965+0.02 
 YTL 1.060.00 
 SANICHI 0.11+0.005 
 TDM 0.27+0.015 
 YTLPOWR 0.975+0.015 
 BARAKAH 0.175-0.01 
 DGB 0.135+0.005 
 FINTEC 0.095+0.005 
Partners & Brokers