Highlights

[MPI] QoQ Annualized Quarter Result on 2016-09-30 [#1]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 09-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Sep-2016  [#1]
Profit Trend QoQ -     0.87%    YoY -     -15.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,544,545 1,540,557 1,518,836 1,432,036 1,463,279 1,491,281 1,532,676 0.52%
  QoQ % 0.26% 1.43% 6.06% -2.14% -1.88% -2.70% -
  Horiz. % 100.77% 100.51% 99.10% 93.43% 95.47% 97.30% 100.00%
PBT 250,987 263,609 270,838 223,284 196,386 197,165 200,714 16.08%
  QoQ % -4.79% -2.67% 21.30% 13.70% -0.40% -1.77% -
  Horiz. % 125.05% 131.34% 134.94% 111.24% 97.84% 98.23% 100.00%
Tax -32,247 -36,865 -37,302 -24,848 435 -944 4,148 -
  QoQ % 12.53% 1.17% -50.12% -5,812.18% 146.08% -122.76% -
  Horiz. % -777.41% -888.75% -899.28% -599.04% 10.49% -22.76% 100.00%
NP 218,740 226,744 233,536 198,436 196,821 196,221 204,862 4.47%
  QoQ % -3.53% -2.91% 17.69% 0.82% 0.31% -4.22% -
  Horiz. % 106.77% 110.68% 114.00% 96.86% 96.07% 95.78% 100.00%
NP to SH 177,915 183,886 189,404 158,884 157,518 158,456 159,706 7.47%
  QoQ % -3.25% -2.91% 19.21% 0.87% -0.59% -0.78% -
  Horiz. % 111.40% 115.14% 118.60% 99.49% 98.63% 99.22% 100.00%
Tax Rate 12.85 % 13.98 % 13.77 % 11.13 % -0.22 % 0.48 % -2.07 % -
  QoQ % -8.08% 1.53% 23.72% 5,159.09% -145.83% 123.19% -
  Horiz. % -620.77% -675.36% -665.22% -537.68% 10.63% -23.19% 100.00%
Total Cost 1,325,805 1,313,813 1,285,300 1,233,600 1,266,458 1,295,060 1,327,814 -0.10%
  QoQ % 0.91% 2.22% 4.19% -2.59% -2.21% -2.47% -
  Horiz. % 99.85% 98.95% 96.80% 92.90% 95.38% 97.53% 100.00%
Net Worth 1,120,563 1,118,664 1,071,182 1,025,793 979,976 974,363 951,625 11.52%
  QoQ % 0.17% 4.43% 4.42% 4.68% 0.58% 2.39% -
  Horiz. % 117.75% 117.55% 112.56% 107.79% 102.98% 102.39% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 51,280 68,373 30,388 60,787 43,681 58,246 30,391 41.78%
  QoQ % -25.00% 125.00% -50.01% 39.16% -25.01% 91.66% -
  Horiz. % 168.73% 224.98% 99.99% 200.02% 143.73% 191.66% 100.00%
Div Payout % 28.82 % 37.18 % 16.04 % 38.26 % 27.73 % 36.76 % 19.03 % 31.91%
  QoQ % -22.49% 131.80% -58.08% 37.97% -24.56% 93.17% -
  Horiz. % 151.45% 195.38% 84.29% 201.05% 145.72% 193.17% 100.00%
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,120,563 1,118,664 1,071,182 1,025,793 979,976 974,363 951,625 11.52%
  QoQ % 0.17% 4.43% 4.42% 4.68% 0.58% 2.39% -
  Horiz. % 117.75% 117.55% 112.56% 107.79% 102.98% 102.39% 100.00%
NOSH 189,926 189,926 189,926 189,961 189,918 189,934 189,945 -0.01%
  QoQ % 0.00% 0.00% -0.02% 0.02% -0.01% -0.01% -
  Horiz. % 99.99% 99.99% 99.99% 100.01% 99.99% 99.99% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 14.16 % 14.72 % 15.38 % 13.86 % 13.45 % 13.16 % 13.37 % 3.90%
  QoQ % -3.80% -4.29% 10.97% 3.05% 2.20% -1.57% -
  Horiz. % 105.91% 110.10% 115.03% 103.66% 100.60% 98.43% 100.00%
ROE 15.88 % 16.44 % 17.68 % 15.49 % 16.07 % 16.26 % 16.78 % -3.61%
  QoQ % -3.41% -7.01% 14.14% -3.61% -1.17% -3.10% -
  Horiz. % 94.64% 97.97% 105.36% 92.31% 95.77% 96.90% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 813.24 811.14 799.70 753.86 770.48 785.16 806.90 0.52%
  QoQ % 0.26% 1.43% 6.08% -2.16% -1.87% -2.69% -
  Horiz. % 100.79% 100.53% 99.11% 93.43% 95.49% 97.31% 100.00%
EPS 93.68 96.81 99.72 83.64 82.94 83.43 84.08 7.48%
  QoQ % -3.23% -2.92% 19.23% 0.84% -0.59% -0.77% -
  Horiz. % 111.42% 115.14% 118.60% 99.48% 98.64% 99.23% 100.00%
DPS 27.00 36.00 16.00 32.00 23.00 30.67 16.00 41.79%
  QoQ % -25.00% 125.00% -50.00% 39.13% -25.01% 91.69% -
  Horiz. % 168.75% 225.00% 100.00% 200.00% 143.75% 191.69% 100.00%
NAPS 5.9000 5.8900 5.6400 5.4000 5.1600 5.1300 5.0100 11.53%
  QoQ % 0.17% 4.43% 4.44% 4.65% 0.58% 2.40% -
  Horiz. % 117.76% 117.56% 112.57% 107.78% 102.99% 102.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 735.90 734.00 723.65 682.30 697.18 710.53 730.25 0.52%
  QoQ % 0.26% 1.43% 6.06% -2.13% -1.88% -2.70% -
  Horiz. % 100.77% 100.51% 99.10% 93.43% 95.47% 97.30% 100.00%
EPS 84.77 87.61 90.24 75.70 75.05 75.50 76.09 7.47%
  QoQ % -3.24% -2.91% 19.21% 0.87% -0.60% -0.78% -
  Horiz. % 111.41% 115.14% 118.60% 99.49% 98.63% 99.22% 100.00%
DPS 24.43 32.58 14.48 28.96 20.81 27.75 14.48 41.77%
  QoQ % -25.02% 125.00% -50.00% 39.16% -25.01% 91.64% -
  Horiz. % 168.72% 225.00% 100.00% 200.00% 143.72% 191.64% 100.00%
NAPS 5.3390 5.3299 5.1037 4.8874 4.6691 4.6424 4.5341 11.52%
  QoQ % 0.17% 4.43% 4.43% 4.68% 0.58% 2.39% -
  Horiz. % 117.75% 117.55% 112.56% 107.79% 102.98% 102.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 13.4800 11.5000 7.4100 7.8000 7.5000 7.4500 9.3100 -
P/RPS 1.66 1.42 0.93 1.03 0.97 0.95 1.15 27.75%
  QoQ % 16.90% 52.69% -9.71% 6.19% 2.11% -17.39% -
  Horiz. % 144.35% 123.48% 80.87% 89.57% 84.35% 82.61% 100.00%
P/EPS 14.39 11.88 7.43 9.33 9.04 8.93 11.07 19.13%
  QoQ % 21.13% 59.89% -20.36% 3.21% 1.23% -19.33% -
  Horiz. % 129.99% 107.32% 67.12% 84.28% 81.66% 80.67% 100.00%
EY 6.95 8.42 13.46 10.72 11.06 11.20 9.03 -16.03%
  QoQ % -17.46% -37.44% 25.56% -3.07% -1.25% 24.03% -
  Horiz. % 76.97% 93.24% 149.06% 118.72% 122.48% 124.03% 100.00%
DY 2.00 3.13 2.16 4.10 3.07 4.12 1.72 10.59%
  QoQ % -36.10% 44.91% -47.32% 33.55% -25.49% 139.53% -
  Horiz. % 116.28% 181.98% 125.58% 238.37% 178.49% 239.53% 100.00%
P/NAPS 2.28 1.95 1.31 1.44 1.45 1.45 1.86 14.55%
  QoQ % 16.92% 48.85% -9.03% -0.69% 0.00% -22.04% -
  Horiz. % 122.58% 104.84% 70.43% 77.42% 77.96% 77.96% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 17/08/17 18/04/17 25/01/17 09/11/16 18/08/16 27/04/16 28/01/16 -
Price 14.1000 11.8400 7.9500 7.8000 7.9900 7.3200 8.6600 -
P/RPS 1.73 1.46 0.99 1.03 1.04 0.93 1.07 37.80%
  QoQ % 18.49% 47.47% -3.88% -0.96% 11.83% -13.08% -
  Horiz. % 161.68% 136.45% 92.52% 96.26% 97.20% 86.92% 100.00%
P/EPS 15.05 12.23 7.97 9.33 9.63 8.77 10.30 28.80%
  QoQ % 23.06% 53.45% -14.58% -3.12% 9.81% -14.85% -
  Horiz. % 146.12% 118.74% 77.38% 90.58% 93.50% 85.15% 100.00%
EY 6.64 8.18 12.54 10.72 10.38 11.40 9.71 -22.40%
  QoQ % -18.83% -34.77% 16.98% 3.28% -8.95% 17.40% -
  Horiz. % 68.38% 84.24% 129.15% 110.40% 106.90% 117.40% 100.00%
DY 1.91 3.04 2.01 4.10 2.88 4.19 1.85 2.15%
  QoQ % -37.17% 51.24% -50.98% 42.36% -31.26% 126.49% -
  Horiz. % 103.24% 164.32% 108.65% 221.62% 155.68% 226.49% 100.00%
P/NAPS 2.39 2.01 1.41 1.44 1.55 1.43 1.73 24.07%
  QoQ % 18.91% 42.55% -2.08% -7.10% 8.39% -17.34% -
  Horiz. % 138.15% 116.18% 81.50% 83.24% 89.60% 82.66% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Construction Sectors - Big project going to announce soon? PatrickTheBull
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
7. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
8. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
Partners & Brokers