Highlights

[MPI] QoQ Annualized Quarter Result on 2017-06-30 [#4]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 17-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Jun-2017  [#4]
Profit Trend QoQ -     -3.25%    YoY -     12.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,532,292 1,565,772 1,550,536 1,544,545 1,540,557 1,518,836 1,432,036 4.62%
  QoQ % -2.14% 0.98% 0.39% 0.26% 1.43% 6.06% -
  Horiz. % 107.00% 109.34% 108.27% 107.86% 107.58% 106.06% 100.00%
PBT 202,557 224,046 210,376 250,987 263,609 270,838 223,284 -6.29%
  QoQ % -9.59% 6.50% -16.18% -4.79% -2.67% 21.30% -
  Horiz. % 90.72% 100.34% 94.22% 112.41% 118.06% 121.30% 100.00%
Tax -36,768 -38,780 -35,068 -32,247 -36,865 -37,302 -24,848 29.88%
  QoQ % 5.19% -10.59% -8.75% 12.53% 1.17% -50.12% -
  Horiz. % 147.97% 156.07% 141.13% 129.78% 148.36% 150.12% 100.00%
NP 165,789 185,266 175,308 218,740 226,744 233,536 198,436 -11.30%
  QoQ % -10.51% 5.68% -19.86% -3.53% -2.91% 17.69% -
  Horiz. % 83.55% 93.36% 88.34% 110.23% 114.27% 117.69% 100.00%
NP to SH 137,902 154,886 144,968 177,915 183,886 189,404 158,884 -9.02%
  QoQ % -10.97% 6.84% -18.52% -3.25% -2.91% 19.21% -
  Horiz. % 86.79% 97.48% 91.24% 111.98% 115.74% 119.21% 100.00%
Tax Rate 18.15 % 17.31 % 16.67 % 12.85 % 13.98 % 13.77 % 11.13 % 38.59%
  QoQ % 4.85% 3.84% 29.73% -8.08% 1.53% 23.72% -
  Horiz. % 163.07% 155.53% 149.78% 115.45% 125.61% 123.72% 100.00%
Total Cost 1,366,502 1,380,506 1,375,228 1,325,805 1,313,813 1,285,300 1,233,600 7.07%
  QoQ % -1.01% 0.38% 3.73% 0.91% 2.22% 4.19% -
  Horiz. % 110.77% 111.91% 111.48% 107.47% 106.50% 104.19% 100.00%
Net Worth 1,189,440 1,170,319 1,154,750 1,120,563 1,118,664 1,071,182 1,025,793 10.38%
  QoQ % 1.63% 1.35% 3.05% 0.17% 4.43% 4.42% -
  Horiz. % 115.95% 114.09% 112.57% 109.24% 109.05% 104.42% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 73,469 37,997 75,970 51,280 68,373 30,388 60,787 13.48%
  QoQ % 93.35% -49.98% 48.15% -25.00% 125.00% -50.01% -
  Horiz. % 120.86% 62.51% 124.98% 84.36% 112.48% 49.99% 100.00%
Div Payout % 53.28 % 24.53 % 52.40 % 28.82 % 37.18 % 16.04 % 38.26 % 24.73%
  QoQ % 117.20% -53.19% 81.82% -22.49% 131.80% -58.08% -
  Horiz. % 139.26% 64.11% 136.96% 75.33% 97.18% 41.92% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,189,440 1,170,319 1,154,750 1,120,563 1,118,664 1,071,182 1,025,793 10.38%
  QoQ % 1.63% 1.35% 3.05% 0.17% 4.43% 4.42% -
  Horiz. % 115.95% 114.09% 112.57% 109.24% 109.05% 104.42% 100.00%
NOSH 190,006 189,987 189,926 189,926 189,926 189,926 189,961 0.02%
  QoQ % 0.01% 0.03% 0.00% 0.00% 0.00% -0.02% -
  Horiz. % 100.02% 100.01% 99.98% 99.98% 99.98% 99.98% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 10.82 % 11.83 % 11.31 % 14.16 % 14.72 % 15.38 % 13.86 % -15.23%
  QoQ % -8.54% 4.60% -20.13% -3.80% -4.29% 10.97% -
  Horiz. % 78.07% 85.35% 81.60% 102.16% 106.20% 110.97% 100.00%
ROE 11.59 % 13.23 % 12.55 % 15.88 % 16.44 % 17.68 % 15.49 % -17.60%
  QoQ % -12.40% 5.42% -20.97% -3.41% -7.01% 14.14% -
  Horiz. % 74.82% 85.41% 81.02% 102.52% 106.13% 114.14% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 806.44 824.15 816.39 813.24 811.14 799.70 753.86 4.60%
  QoQ % -2.15% 0.95% 0.39% 0.26% 1.43% 6.08% -
  Horiz. % 106.97% 109.32% 108.29% 107.88% 107.60% 106.08% 100.00%
EPS 72.59 81.54 76.32 93.68 96.81 99.72 83.64 -9.02%
  QoQ % -10.98% 6.84% -18.53% -3.23% -2.92% 19.23% -
  Horiz. % 86.79% 97.49% 91.25% 112.00% 115.75% 119.23% 100.00%
DPS 38.67 20.00 40.00 27.00 36.00 16.00 32.00 13.47%
  QoQ % 93.35% -50.00% 48.15% -25.00% 125.00% -50.00% -
  Horiz. % 120.84% 62.50% 125.00% 84.38% 112.50% 50.00% 100.00%
NAPS 6.2600 6.1600 6.0800 5.9000 5.8900 5.6400 5.4000 10.36%
  QoQ % 1.62% 1.32% 3.05% 0.17% 4.43% 4.44% -
  Horiz. % 115.93% 114.07% 112.59% 109.26% 109.07% 104.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 730.07 746.02 738.76 735.90 734.00 723.65 682.30 4.62%
  QoQ % -2.14% 0.98% 0.39% 0.26% 1.43% 6.06% -
  Horiz. % 107.00% 109.34% 108.27% 107.86% 107.58% 106.06% 100.00%
EPS 65.70 73.80 69.07 84.77 87.61 90.24 75.70 -9.02%
  QoQ % -10.98% 6.85% -18.52% -3.24% -2.91% 19.21% -
  Horiz. % 86.79% 97.49% 91.24% 111.98% 115.73% 119.21% 100.00%
DPS 35.00 18.10 36.20 24.43 32.58 14.48 28.96 13.47%
  QoQ % 93.37% -50.00% 48.18% -25.02% 125.00% -50.00% -
  Horiz. % 120.86% 62.50% 125.00% 84.36% 112.50% 50.00% 100.00%
NAPS 5.6671 5.5760 5.5018 5.3390 5.3299 5.1037 4.8874 10.38%
  QoQ % 1.63% 1.35% 3.05% 0.17% 4.43% 4.43% -
  Horiz. % 115.95% 114.09% 112.57% 109.24% 109.05% 104.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 8.6200 12.6200 13.3800 13.4800 11.5000 7.4100 7.8000 -
P/RPS 1.07 1.53 1.64 1.66 1.42 0.93 1.03 2.57%
  QoQ % -30.07% -6.71% -1.20% 16.90% 52.69% -9.71% -
  Horiz. % 103.88% 148.54% 159.22% 161.17% 137.86% 90.29% 100.00%
P/EPS 11.88 15.48 17.53 14.39 11.88 7.43 9.33 17.50%
  QoQ % -23.26% -11.69% 21.82% 21.13% 59.89% -20.36% -
  Horiz. % 127.33% 165.92% 187.89% 154.23% 127.33% 79.64% 100.00%
EY 8.42 6.46 5.70 6.95 8.42 13.46 10.72 -14.88%
  QoQ % 30.34% 13.33% -17.99% -17.46% -37.44% 25.56% -
  Horiz. % 78.54% 60.26% 53.17% 64.83% 78.54% 125.56% 100.00%
DY 4.49 1.58 2.99 2.00 3.13 2.16 4.10 6.25%
  QoQ % 184.18% -47.16% 49.50% -36.10% 44.91% -47.32% -
  Horiz. % 109.51% 38.54% 72.93% 48.78% 76.34% 52.68% 100.00%
P/NAPS 1.38 2.05 2.20 2.28 1.95 1.31 1.44 -2.80%
  QoQ % -32.68% -6.82% -3.51% 16.92% 48.85% -9.03% -
  Horiz. % 95.83% 142.36% 152.78% 158.33% 135.42% 90.97% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 17/05/18 29/01/18 08/11/17 17/08/17 18/04/17 25/01/17 09/11/16 -
Price 8.3800 11.2400 14.2000 14.1000 11.8400 7.9500 7.8000 -
P/RPS 1.04 1.36 1.74 1.73 1.46 0.99 1.03 0.65%
  QoQ % -23.53% -21.84% 0.58% 18.49% 47.47% -3.88% -
  Horiz. % 100.97% 132.04% 168.93% 167.96% 141.75% 96.12% 100.00%
P/EPS 11.55 13.79 18.60 15.05 12.23 7.97 9.33 15.31%
  QoQ % -16.24% -25.86% 23.59% 23.06% 53.45% -14.58% -
  Horiz. % 123.79% 147.80% 199.36% 161.31% 131.08% 85.42% 100.00%
EY 8.66 7.25 5.38 6.64 8.18 12.54 10.72 -13.27%
  QoQ % 19.45% 34.76% -18.98% -18.83% -34.77% 16.98% -
  Horiz. % 80.78% 67.63% 50.19% 61.94% 76.31% 116.98% 100.00%
DY 4.61 1.78 2.82 1.91 3.04 2.01 4.10 8.14%
  QoQ % 158.99% -36.88% 47.64% -37.17% 51.24% -50.98% -
  Horiz. % 112.44% 43.41% 68.78% 46.59% 74.15% 49.02% 100.00%
P/NAPS 1.34 1.82 2.34 2.39 2.01 1.41 1.44 -4.69%
  QoQ % -26.37% -22.22% -2.09% 18.91% 42.55% -2.08% -
  Horiz. % 93.06% 126.39% 162.50% 165.97% 139.58% 97.92% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers