Highlights

[MPI] QoQ Annualized Quarter Result on 2016-06-30 [#4]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 18-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Jun-2016  [#4]
Profit Trend QoQ -     -0.59%    YoY -     45.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,540,557 1,518,836 1,432,036 1,463,279 1,491,281 1,532,676 1,546,580 -0.26%
  QoQ % 1.43% 6.06% -2.14% -1.88% -2.70% -0.90% -
  Horiz. % 99.61% 98.21% 92.59% 94.61% 96.42% 99.10% 100.00%
PBT 263,609 270,838 223,284 196,386 197,165 200,714 253,104 2.75%
  QoQ % -2.67% 21.30% 13.70% -0.40% -1.77% -20.70% -
  Horiz. % 104.15% 107.01% 88.22% 77.59% 77.90% 79.30% 100.00%
Tax -36,865 -37,302 -24,848 435 -944 4,148 -15,840 75.53%
  QoQ % 1.17% -50.12% -5,812.18% 146.08% -122.76% 126.19% -
  Horiz. % 232.74% 235.49% 156.87% -2.75% 5.96% -26.19% 100.00%
NP 226,744 233,536 198,436 196,821 196,221 204,862 237,264 -2.98%
  QoQ % -2.91% 17.69% 0.82% 0.31% -4.22% -13.66% -
  Horiz. % 95.57% 98.43% 83.64% 82.95% 82.70% 86.34% 100.00%
NP to SH 183,886 189,404 158,884 157,518 158,456 159,706 187,676 -1.35%
  QoQ % -2.91% 19.21% 0.87% -0.59% -0.78% -14.90% -
  Horiz. % 97.98% 100.92% 84.66% 83.93% 84.43% 85.10% 100.00%
Tax Rate 13.98 % 13.77 % 11.13 % -0.22 % 0.48 % -2.07 % 6.26 % 70.77%
  QoQ % 1.53% 23.72% 5,159.09% -145.83% 123.19% -133.07% -
  Horiz. % 223.32% 219.97% 177.80% -3.51% 7.67% -33.07% 100.00%
Total Cost 1,313,813 1,285,300 1,233,600 1,266,458 1,295,060 1,327,814 1,309,316 0.23%
  QoQ % 2.22% 4.19% -2.59% -2.21% -2.47% 1.41% -
  Horiz. % 100.34% 98.17% 94.22% 96.73% 98.91% 101.41% 100.00%
Net Worth 1,118,664 1,071,182 1,025,793 979,976 974,363 951,625 940,279 12.27%
  QoQ % 4.43% 4.42% 4.68% 0.58% 2.39% 1.21% -
  Horiz. % 118.97% 113.92% 109.09% 104.22% 103.62% 101.21% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 68,373 30,388 60,787 43,681 58,246 30,391 60,785 8.15%
  QoQ % 125.00% -50.01% 39.16% -25.01% 91.66% -50.00% -
  Horiz. % 112.48% 49.99% 100.00% 71.86% 95.82% 50.00% 100.00%
Div Payout % 37.18 % 16.04 % 38.26 % 27.73 % 36.76 % 19.03 % 32.39 % 9.62%
  QoQ % 131.80% -58.08% 37.97% -24.56% 93.17% -41.25% -
  Horiz. % 114.79% 49.52% 118.12% 85.61% 113.49% 58.75% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,118,664 1,071,182 1,025,793 979,976 974,363 951,625 940,279 12.27%
  QoQ % 4.43% 4.42% 4.68% 0.58% 2.39% 1.21% -
  Horiz. % 118.97% 113.92% 109.09% 104.22% 103.62% 101.21% 100.00%
NOSH 189,926 189,926 189,961 189,918 189,934 189,945 189,955 -0.01%
  QoQ % 0.00% -0.02% 0.02% -0.01% -0.01% -0.01% -
  Horiz. % 99.98% 99.98% 100.00% 99.98% 99.99% 99.99% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 14.72 % 15.38 % 13.86 % 13.45 % 13.16 % 13.37 % 15.34 % -2.71%
  QoQ % -4.29% 10.97% 3.05% 2.20% -1.57% -12.84% -
  Horiz. % 95.96% 100.26% 90.35% 87.68% 85.79% 87.16% 100.00%
ROE 16.44 % 17.68 % 15.49 % 16.07 % 16.26 % 16.78 % 19.96 % -12.12%
  QoQ % -7.01% 14.14% -3.61% -1.17% -3.10% -15.93% -
  Horiz. % 82.36% 88.58% 77.61% 80.51% 81.46% 84.07% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 811.14 799.70 753.86 770.48 785.16 806.90 814.18 -0.25%
  QoQ % 1.43% 6.08% -2.16% -1.87% -2.69% -0.89% -
  Horiz. % 99.63% 98.22% 92.59% 94.63% 96.44% 99.11% 100.00%
EPS 96.81 99.72 83.64 82.94 83.43 84.08 98.80 -1.35%
  QoQ % -2.92% 19.23% 0.84% -0.59% -0.77% -14.90% -
  Horiz. % 97.99% 100.93% 84.66% 83.95% 84.44% 85.10% 100.00%
DPS 36.00 16.00 32.00 23.00 30.67 16.00 32.00 8.16%
  QoQ % 125.00% -50.00% 39.13% -25.01% 91.69% -50.00% -
  Horiz. % 112.50% 50.00% 100.00% 71.88% 95.84% 50.00% 100.00%
NAPS 5.8900 5.6400 5.4000 5.1600 5.1300 5.0100 4.9500 12.28%
  QoQ % 4.43% 4.44% 4.65% 0.58% 2.40% 1.21% -
  Horiz. % 118.99% 113.94% 109.09% 104.24% 103.64% 101.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 734.00 723.65 682.30 697.18 710.53 730.25 736.87 -0.26%
  QoQ % 1.43% 6.06% -2.13% -1.88% -2.70% -0.90% -
  Horiz. % 99.61% 98.21% 92.59% 94.61% 96.43% 99.10% 100.00%
EPS 87.61 90.24 75.70 75.05 75.50 76.09 89.42 -1.35%
  QoQ % -2.91% 19.21% 0.87% -0.60% -0.78% -14.91% -
  Horiz. % 97.98% 100.92% 84.66% 83.93% 84.43% 85.09% 100.00%
DPS 32.58 14.48 28.96 20.81 27.75 14.48 28.96 8.16%
  QoQ % 125.00% -50.00% 39.16% -25.01% 91.64% -50.00% -
  Horiz. % 112.50% 50.00% 100.00% 71.86% 95.82% 50.00% 100.00%
NAPS 5.3299 5.1037 4.8874 4.6691 4.6424 4.5341 4.4800 12.27%
  QoQ % 4.43% 4.43% 4.68% 0.58% 2.39% 1.21% -
  Horiz. % 118.97% 113.92% 109.09% 104.22% 103.62% 101.21% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 11.5000 7.4100 7.8000 7.5000 7.4500 9.3100 6.6200 -
P/RPS 1.42 0.93 1.03 0.97 0.95 1.15 0.81 45.34%
  QoQ % 52.69% -9.71% 6.19% 2.11% -17.39% 41.98% -
  Horiz. % 175.31% 114.81% 127.16% 119.75% 117.28% 141.98% 100.00%
P/EPS 11.88 7.43 9.33 9.04 8.93 11.07 6.70 46.45%
  QoQ % 59.89% -20.36% 3.21% 1.23% -19.33% 65.22% -
  Horiz. % 177.31% 110.90% 139.25% 134.93% 133.28% 165.22% 100.00%
EY 8.42 13.46 10.72 11.06 11.20 9.03 14.92 -31.69%
  QoQ % -37.44% 25.56% -3.07% -1.25% 24.03% -39.48% -
  Horiz. % 56.43% 90.21% 71.85% 74.13% 75.07% 60.52% 100.00%
DY 3.13 2.16 4.10 3.07 4.12 1.72 4.83 -25.09%
  QoQ % 44.91% -47.32% 33.55% -25.49% 139.53% -64.39% -
  Horiz. % 64.80% 44.72% 84.89% 63.56% 85.30% 35.61% 100.00%
P/NAPS 1.95 1.31 1.44 1.45 1.45 1.86 1.34 28.39%
  QoQ % 48.85% -9.03% -0.69% 0.00% -22.04% 38.81% -
  Horiz. % 145.52% 97.76% 107.46% 108.21% 108.21% 138.81% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 18/04/17 25/01/17 09/11/16 18/08/16 27/04/16 28/01/16 17/11/15 -
Price 11.8400 7.9500 7.8000 7.9900 7.3200 8.6600 7.3500 -
P/RPS 1.46 0.99 1.03 1.04 0.93 1.07 0.90 38.02%
  QoQ % 47.47% -3.88% -0.96% 11.83% -13.08% 18.89% -
  Horiz. % 162.22% 110.00% 114.44% 115.56% 103.33% 118.89% 100.00%
P/EPS 12.23 7.97 9.33 9.63 8.77 10.30 7.44 39.24%
  QoQ % 53.45% -14.58% -3.12% 9.81% -14.85% 38.44% -
  Horiz. % 164.38% 107.12% 125.40% 129.44% 117.88% 138.44% 100.00%
EY 8.18 12.54 10.72 10.38 11.40 9.71 13.44 -28.16%
  QoQ % -34.77% 16.98% 3.28% -8.95% 17.40% -27.75% -
  Horiz. % 60.86% 93.30% 79.76% 77.23% 84.82% 72.25% 100.00%
DY 3.04 2.01 4.10 2.88 4.19 1.85 4.35 -21.23%
  QoQ % 51.24% -50.98% 42.36% -31.26% 126.49% -57.47% -
  Horiz. % 69.89% 46.21% 94.25% 66.21% 96.32% 42.53% 100.00%
P/NAPS 2.01 1.41 1.44 1.55 1.43 1.73 1.48 22.61%
  QoQ % 42.55% -2.08% -7.10% 8.39% -17.34% 16.89% -
  Horiz. % 135.81% 95.27% 97.30% 104.73% 96.62% 116.89% 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.
 


 

334  282  529  1130 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.285+0.035 
 VC 0.085-0.005 
 SUPERMX 1.57+0.12 
 ICON 0.40+0.28 
 XDL 0.165+0.005 
 HSI-H8K 0.145-0.005 
 MYEG 1.15+0.04 
 HSI-C7K 0.395+0.02 
 THHEAVY 0.13-0.005 
 DGB 0.140.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
2. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
3. AirAsia appears in the lead to take over Malaysia Airlines Good Articles to Share
4. 不是叫你买股 - NOTION篇,火后凤凰? 作者 JC JC
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
7. Response to "MNRB - Top 10 Dangers You Must Know About MNRB" An Davis's Blog
8. 千万不要抱股过新年?新年前套利才是王道? Qt_Trader
Partners & Brokers