Highlights

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

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES
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
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Revenue 396,000 352,123 351,270 322,952 286,317 275,761 334,816 2.83%
  YoY % 12.46% 0.24% 8.77% 12.80% 3.83% -17.64% -
  Horiz. % 118.27% 105.17% 104.91% 96.46% 85.51% 82.36% 100.00%
PBT 62,288 47,517 43,763 17,221 3,975 -7,548 8,501 39.32%
  YoY % 31.09% 8.58% 154.13% 333.23% 152.66% -188.79% -
  Horiz. % 732.71% 558.96% 514.80% 202.58% 46.76% -88.79% 100.00%
Tax -8,998 -2,782 -7,389 -4,512 -1,964 -426 -1,223 39.42%
  YoY % -223.44% 62.35% -63.76% -129.74% -361.03% 65.17% -
  Horiz. % 735.73% 227.47% 604.17% 368.93% 160.59% 34.83% 100.00%
NP 53,290 44,735 36,374 12,709 2,011 -7,974 7,278 39.31%
  YoY % 19.12% 22.99% 186.21% 531.97% 125.22% -209.56% -
  Horiz. % 732.21% 614.66% 499.78% 174.62% 27.63% -109.56% 100.00%
NP to SH 43,213 38,989 30,177 10,490 1,817 -7,426 5,053 42.96%
  YoY % 10.83% 29.20% 187.67% 477.33% 124.47% -246.96% -
  Horiz. % 855.19% 771.60% 597.21% 207.60% 35.96% -146.96% 100.00%
Tax Rate 14.45 % 5.85 % 16.88 % 26.20 % 49.41 % - % 14.39 % 0.07%
  YoY % 147.01% -65.34% -35.57% -46.97% 0.00% 0.00% -
  Horiz. % 100.42% 40.65% 117.30% 182.07% 343.36% 0.00% 100.00%
Total Cost 342,710 307,388 314,896 310,243 284,306 283,735 327,538 0.76%
  YoY % 11.49% -2.38% 1.50% 9.12% 0.20% -13.37% -
  Horiz. % 104.63% 93.85% 96.14% 94.72% 86.80% 86.63% 100.00%
Net Worth 1,118,664 974,250 837,511 746,585 715,202 715,455 762,790 6.58%
  YoY % 14.82% 16.33% 12.18% 4.39% -0.04% -6.21% -
  Horiz. % 146.65% 127.72% 109.80% 97.88% 93.76% 93.79% 100.00%
Dividend
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
Div 36,085 28,486 24,688 18,900 9,664 9,694 19,360 10.93%
  YoY % 26.68% 15.38% 30.62% 95.56% -0.31% -49.93% -
  Horiz. % 186.39% 147.14% 127.52% 97.63% 49.92% 50.07% 100.00%
Div Payout % 83.51 % 73.06 % 81.81 % 180.18 % 531.91 % - % 383.14 % -22.41%
  YoY % 14.30% -10.70% -54.60% -66.13% 0.00% 0.00% -
  Horiz. % 21.80% 19.07% 21.35% 47.03% 138.83% 0.00% 100.00%
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%
  YoY % 14.82% 16.33% 12.18% 4.39% -0.04% -6.21% -
  Horiz. % 146.65% 127.72% 109.80% 97.88% 93.76% 93.79% 100.00%
NOSH 189,926 189,912 189,911 189,009 193,297 193,890 193,601 -0.32%
  YoY % 0.01% 0.00% 0.48% -2.22% -0.31% 0.15% -
  Horiz. % 98.10% 98.09% 98.09% 97.63% 99.84% 100.15% 100.00%
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 13.46 % 12.70 % 10.35 % 3.94 % 0.70 % -2.89 % 2.17 % 35.51%
  YoY % 5.98% 22.71% 162.69% 462.86% 124.22% -233.18% -
  Horiz. % 620.28% 585.25% 476.96% 181.57% 32.26% -133.18% 100.00%
ROE 3.86 % 4.00 % 3.60 % 1.41 % 0.25 % -1.04 % 0.66 % 34.19%
  YoY % -3.50% 11.11% 155.32% 464.00% 124.04% -257.58% -
  Horiz. % 584.85% 606.06% 545.45% 213.64% 37.88% -157.58% 100.00%
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 208.50 185.41 184.96 170.87 148.12 142.23 172.94 3.16%
  YoY % 12.45% 0.24% 8.25% 15.36% 4.14% -17.76% -
  Horiz. % 120.56% 107.21% 106.95% 98.80% 85.65% 82.24% 100.00%
EPS 22.75 20.53 15.89 5.55 0.94 -3.83 2.61 43.41%
  YoY % 10.81% 29.20% 186.31% 490.43% 124.54% -246.74% -
  Horiz. % 871.65% 786.59% 608.81% 212.64% 36.02% -146.74% 100.00%
DPS 19.00 15.00 13.00 10.00 5.00 5.00 10.00 11.28%
  YoY % 26.67% 15.38% 30.00% 100.00% 0.00% -50.00% -
  Horiz. % 190.00% 150.00% 130.00% 100.00% 50.00% 50.00% 100.00%
NAPS 5.8900 5.1300 4.4100 3.9500 3.7000 3.6900 3.9400 6.92%
  YoY % 14.81% 16.33% 11.65% 6.76% 0.27% -6.35% -
  Horiz. % 149.49% 130.20% 111.93% 100.25% 93.91% 93.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 CAGR
RPS 188.68 167.77 167.36 153.87 136.42 131.39 159.52 2.83%
  YoY % 12.46% 0.24% 8.77% 12.79% 3.83% -17.63% -
  Horiz. % 118.28% 105.17% 104.91% 96.46% 85.52% 82.37% 100.00%
EPS 20.59 18.58 14.38 5.00 0.87 -3.54 2.41 42.93%
  YoY % 10.82% 29.21% 187.60% 474.71% 124.58% -246.89% -
  Horiz. % 854.36% 770.95% 596.68% 207.47% 36.10% -146.89% 100.00%
DPS 17.19 13.57 11.76 9.01 4.60 4.62 9.22 10.93%
  YoY % 26.68% 15.39% 30.52% 95.87% -0.43% -49.89% -
  Horiz. % 186.44% 147.18% 127.55% 97.72% 49.89% 50.11% 100.00%
NAPS 5.3299 4.6419 3.9904 3.5571 3.4076 3.4088 3.6343 6.58%
  YoY % 14.82% 16.33% 12.18% 4.39% -0.04% -6.20% -
  Horiz. % 146.66% 127.72% 109.80% 97.88% 93.76% 93.80% 100.00%
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 11.5000 7.4500 7.0000 4.2000 2.5200 3.1000 5.4100 -
P/RPS 5.52 4.02 3.78 2.46 1.70 2.18 3.13 9.91%
  YoY % 37.31% 6.35% 53.66% 44.71% -22.02% -30.35% -
  Horiz. % 176.36% 128.43% 120.77% 78.59% 54.31% 69.65% 100.00%
P/EPS 50.54 36.29 44.05 75.68 268.09 -80.94 207.28 -20.94%
  YoY % 39.27% -17.62% -41.79% -71.77% 431.22% -139.05% -
  Horiz. % 24.38% 17.51% 21.25% 36.51% 129.34% -39.05% 100.00%
EY 1.98 2.76 2.27 1.32 0.37 -1.24 0.48 26.61%
  YoY % -28.26% 21.59% 71.97% 256.76% 129.84% -358.33% -
  Horiz. % 412.50% 575.00% 472.92% 275.00% 77.08% -258.33% 100.00%
DY 1.65 2.01 1.86 2.38 1.98 1.61 1.85 -1.89%
  YoY % -17.91% 8.06% -21.85% 20.20% 22.98% -12.97% -
  Horiz. % 89.19% 108.65% 100.54% 128.65% 107.03% 87.03% 100.00%
P/NAPS 1.95 1.45 1.59 1.06 0.68 0.84 1.37 6.05%
  YoY % 34.48% -8.81% 50.00% 55.88% -19.05% -38.69% -
  Horiz. % 142.34% 105.84% 116.06% 77.37% 49.64% 61.31% 100.00%
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 11.8400 7.3200 6.5500 4.2400 2.4900 2.9700 5.4000 -
P/RPS 5.68 3.95 3.54 2.48 1.68 2.09 3.12 10.49%
  YoY % 43.80% 11.58% 42.74% 47.62% -19.62% -33.01% -
  Horiz. % 182.05% 126.60% 113.46% 79.49% 53.85% 66.99% 100.00%
P/EPS 52.04 35.66 41.22 76.40 264.89 -77.55 206.90 -20.53%
  YoY % 45.93% -13.49% -46.05% -71.16% 441.57% -137.48% -
  Horiz. % 25.15% 17.24% 19.92% 36.93% 128.03% -37.48% 100.00%
EY 1.92 2.80 2.43 1.31 0.38 -1.29 0.48 25.97%
  YoY % -31.43% 15.23% 85.50% 244.74% 129.46% -368.75% -
  Horiz. % 400.00% 583.33% 506.25% 272.92% 79.17% -268.75% 100.00%
DY 1.60 2.05 1.98 2.36 2.01 1.68 1.85 -2.39%
  YoY % -21.95% 3.54% -16.10% 17.41% 19.64% -9.19% -
  Horiz. % 86.49% 110.81% 107.03% 127.57% 108.65% 90.81% 100.00%
P/NAPS 2.01 1.43 1.49 1.07 0.67 0.80 1.37 6.59%
  YoY % 40.56% -4.03% 39.25% 59.70% -16.25% -41.61% -
  Horiz. % 146.72% 104.38% 108.76% 78.10% 48.91% 58.39% 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.
 


 

450  269  496  574 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 BORNOIL 0.105-0.005 
 KGROUP-WB 0.02-0.005 
 NETX 0.05-0.005 
 ARMADA 0.70-0.01 
 IRIS 0.17+0.02 
 VSOLAR 0.10+0.005 
 DBE 0.030.00 
 FRONTKN 0.305+0.015 
 SENERGY 1.57-0.04 
 NETX-WB 0.025-0.005 
Partners & Brokers