Highlights

[MPI] QoQ Annualized Quarter Result on 2018-09-30 [#1]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 08-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     18.71%    YoY -     16.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Annualized Quarter Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,487,942 1,522,701 1,623,836 1,655,024 1,542,320 1,532,292 1,565,772 -3.35%
  QoQ % -2.28% -6.23% -1.88% 7.31% 0.65% -2.14% -
  Horiz. % 95.03% 97.25% 103.71% 105.70% 98.50% 97.86% 100.00%
PBT 189,792 198,530 246,820 253,000 206,970 202,557 224,046 -10.50%
  QoQ % -4.40% -19.56% -2.44% 22.24% 2.18% -9.59% -
  Horiz. % 84.71% 88.61% 110.16% 112.92% 92.38% 90.41% 100.00%
Tax -29,773 -32,750 -41,114 -39,876 -34,527 -36,768 -38,780 -16.20%
  QoQ % 9.09% 20.34% -3.10% -15.49% 6.09% 5.19% -
  Horiz. % 76.77% 84.45% 106.02% 102.83% 89.03% 94.81% 100.00%
NP 160,019 165,780 205,706 213,124 172,443 165,789 185,266 -9.33%
  QoQ % -3.48% -19.41% -3.48% 23.59% 4.01% -10.51% -
  Horiz. % 86.37% 89.48% 111.03% 115.04% 93.08% 89.49% 100.00%
NP to SH 128,328 131,026 163,006 169,112 142,464 137,902 154,886 -11.82%
  QoQ % -2.06% -19.62% -3.61% 18.71% 3.31% -10.97% -
  Horiz. % 82.85% 84.60% 105.24% 109.18% 91.98% 89.03% 100.00%
Tax Rate 15.69 % 16.50 % 16.66 % 15.76 % 16.68 % 18.15 % 17.31 % -6.36%
  QoQ % -4.91% -0.96% 5.71% -5.52% -8.10% 4.85% -
  Horiz. % 90.64% 95.32% 96.24% 91.05% 96.36% 104.85% 100.00%
Total Cost 1,327,923 1,356,921 1,418,130 1,441,900 1,369,877 1,366,502 1,380,506 -2.56%
  QoQ % -2.14% -4.32% -1.65% 5.26% 0.25% -1.01% -
  Horiz. % 96.19% 98.29% 102.73% 104.45% 99.23% 98.99% 100.00%
Net Worth 1,269,574 1,273,207 1,250,239 1,225,538 1,187,537 1,189,440 1,170,319 5.59%
  QoQ % -0.29% 1.84% 2.02% 3.20% -0.16% 1.63% -
  Horiz. % 108.48% 108.79% 106.83% 104.72% 101.47% 101.63% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 51,315 68,411 38,001 76,002 55,101 73,469 37,997 22.25%
  QoQ % -24.99% 80.02% -50.00% 37.93% -25.00% 93.35% -
  Horiz. % 135.05% 180.04% 100.01% 200.02% 145.01% 193.35% 100.00%
Div Payout % 39.99 % 52.21 % 23.31 % 44.94 % 38.68 % 53.28 % 24.53 % 38.64%
  QoQ % -23.41% 123.98% -48.13% 16.18% -27.40% 117.20% -
  Horiz. % 163.02% 212.84% 95.03% 183.20% 157.68% 217.20% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,269,574 1,273,207 1,250,239 1,225,538 1,187,537 1,189,440 1,170,319 5.59%
  QoQ % -0.29% 1.84% 2.02% 3.20% -0.16% 1.63% -
  Horiz. % 108.48% 108.79% 106.83% 104.72% 101.47% 101.63% 100.00%
NOSH 190,056 190,031 190,006 190,006 190,006 190,006 189,987 0.02%
  QoQ % 0.01% 0.01% 0.00% 0.00% -0.00% 0.01% -
  Horiz. % 100.04% 100.02% 100.01% 100.01% 100.01% 100.01% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 10.75 % 10.89 % 12.67 % 12.88 % 11.18 % 10.82 % 11.83 % -6.20%
  QoQ % -1.29% -14.05% -1.63% 15.21% 3.33% -8.54% -
  Horiz. % 90.87% 92.05% 107.10% 108.88% 94.51% 91.46% 100.00%
ROE 10.11 % 10.29 % 13.04 % 13.80 % 12.00 % 11.59 % 13.23 % -16.46%
  QoQ % -1.75% -21.09% -5.51% 15.00% 3.54% -12.40% -
  Horiz. % 76.42% 77.78% 98.56% 104.31% 90.70% 87.60% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 782.90 801.29 854.62 871.04 811.72 806.44 824.15 -3.37%
  QoQ % -2.30% -6.24% -1.89% 7.31% 0.65% -2.15% -
  Horiz. % 94.99% 97.23% 103.70% 105.69% 98.49% 97.85% 100.00%
EPS 67.53 68.96 85.78 89.00 74.99 72.59 81.54 -11.84%
  QoQ % -2.07% -19.61% -3.62% 18.68% 3.31% -10.98% -
  Horiz. % 82.82% 84.57% 105.20% 109.15% 91.97% 89.02% 100.00%
DPS 27.00 36.00 20.00 40.00 29.00 38.67 20.00 22.22%
  QoQ % -25.00% 80.00% -50.00% 37.93% -25.01% 93.35% -
  Horiz. % 135.00% 180.00% 100.00% 200.00% 145.00% 193.35% 100.00%
NAPS 6.6800 6.7000 6.5800 6.4500 6.2500 6.2600 6.1600 5.57%
  QoQ % -0.30% 1.82% 2.02% 3.20% -0.16% 1.62% -
  Horiz. % 108.44% 108.77% 106.82% 104.71% 101.46% 101.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 708.94 725.50 773.68 788.54 734.84 730.07 746.02 -3.35%
  QoQ % -2.28% -6.23% -1.88% 7.31% 0.65% -2.14% -
  Horiz. % 95.03% 97.25% 103.71% 105.70% 98.50% 97.86% 100.00%
EPS 61.14 62.43 77.66 80.57 67.88 65.70 73.80 -11.82%
  QoQ % -2.07% -19.61% -3.61% 18.69% 3.32% -10.98% -
  Horiz. % 82.85% 84.59% 105.23% 109.17% 91.98% 89.02% 100.00%
DPS 24.45 32.59 18.11 36.21 26.25 35.00 18.10 22.27%
  QoQ % -24.98% 79.96% -49.99% 37.94% -25.00% 93.37% -
  Horiz. % 135.08% 180.06% 100.06% 200.06% 145.03% 193.37% 100.00%
NAPS 6.0489 6.0662 5.9568 5.8391 5.6581 5.6671 5.5760 5.59%
  QoQ % -0.29% 1.84% 2.02% 3.20% -0.16% 1.63% -
  Horiz. % 108.48% 108.79% 106.83% 104.72% 101.47% 101.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 9.2200 10.0000 9.9500 12.1400 10.2400 8.6200 12.6200 -
P/RPS 1.18 1.25 1.16 1.39 1.26 1.07 1.53 -15.94%
  QoQ % -5.60% 7.76% -16.55% 10.32% 17.76% -30.07% -
  Horiz. % 77.12% 81.70% 75.82% 90.85% 82.35% 69.93% 100.00%
P/EPS 13.65 14.50 11.60 13.64 13.66 11.88 15.48 -8.07%
  QoQ % -5.86% 25.00% -14.96% -0.15% 14.98% -23.26% -
  Horiz. % 88.18% 93.67% 74.94% 88.11% 88.24% 76.74% 100.00%
EY 7.32 6.90 8.62 7.33 7.32 8.42 6.46 8.71%
  QoQ % 6.09% -19.95% 17.60% 0.14% -13.06% 30.34% -
  Horiz. % 113.31% 106.81% 133.44% 113.47% 113.31% 130.34% 100.00%
DY 2.93 3.60 2.01 3.29 2.83 4.49 1.58 51.11%
  QoQ % -18.61% 79.10% -38.91% 16.25% -36.97% 184.18% -
  Horiz. % 185.44% 227.85% 127.22% 208.23% 179.11% 284.18% 100.00%
P/NAPS 1.38 1.49 1.51 1.88 1.64 1.38 2.05 -23.25%
  QoQ % -7.38% -1.32% -19.68% 14.63% 18.84% -32.68% -
  Horiz. % 67.32% 72.68% 73.66% 91.71% 80.00% 67.32% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 24/05/19 21/02/19 08/11/18 23/08/18 17/05/18 29/01/18 -
Price 8.5700 8.8000 10.2200 10.8000 12.0000 8.3800 11.2400 -
P/RPS 1.09 1.10 1.20 1.24 1.48 1.04 1.36 -13.75%
  QoQ % -0.91% -8.33% -3.23% -16.22% 42.31% -23.53% -
  Horiz. % 80.15% 80.88% 88.24% 91.18% 108.82% 76.47% 100.00%
P/EPS 12.69 12.76 11.91 12.13 16.00 11.55 13.79 -5.41%
  QoQ % -0.55% 7.14% -1.81% -24.19% 38.53% -16.24% -
  Horiz. % 92.02% 92.53% 86.37% 87.96% 116.03% 83.76% 100.00%
EY 7.88 7.84 8.39 8.24 6.25 8.66 7.25 5.73%
  QoQ % 0.51% -6.56% 1.82% 31.84% -27.83% 19.45% -
  Horiz. % 108.69% 108.14% 115.72% 113.66% 86.21% 119.45% 100.00%
DY 3.15 4.09 1.96 3.70 2.42 4.61 1.78 46.46%
  QoQ % -22.98% 108.67% -47.03% 52.89% -47.51% 158.99% -
  Horiz. % 176.97% 229.78% 110.11% 207.87% 135.96% 258.99% 100.00%
P/NAPS 1.28 1.31 1.55 1.67 1.92 1.34 1.82 -20.97%
  QoQ % -2.29% -15.48% -7.19% -13.02% 43.28% -26.37% -
  Horiz. % 70.33% 71.98% 85.16% 91.76% 105.49% 73.63% 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.
 


 

389  353  519  737 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 NETX 0.025+0.005 
 GPACKET-WB 0.315+0.02 
 ARMADA 0.415+0.03 
 SAPNRG 0.265-0.005 
 ISTONE 0.225+0.03 
 HSI-C7F 0.3150.00 
 ANZO 0.0250.00 
 AME 1.55+0.27 
 HSI-H8B 0.245-0.03 
 OPCOM 0.815+0.04 
Partners & Brokers