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
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 1,623,836 1,655,024 1,542,320 1,532,292 1,565,772 1,550,536 1,544,545 3.38%
  QoQ % -1.88% 7.31% 0.65% -2.14% 0.98% 0.39% -
  Horiz. % 105.13% 107.15% 99.86% 99.21% 101.37% 100.39% 100.00%
PBT 246,820 253,000 206,970 202,557 224,046 210,376 250,987 -1.11%
  QoQ % -2.44% 22.24% 2.18% -9.59% 6.50% -16.18% -
  Horiz. % 98.34% 100.80% 82.46% 80.70% 89.27% 83.82% 100.00%
Tax -41,114 -39,876 -34,527 -36,768 -38,780 -35,068 -32,247 17.53%
  QoQ % -3.10% -15.49% 6.09% 5.19% -10.59% -8.75% -
  Horiz. % 127.50% 123.66% 107.07% 114.02% 120.26% 108.75% 100.00%
NP 205,706 213,124 172,443 165,789 185,266 175,308 218,740 -4.00%
  QoQ % -3.48% 23.59% 4.01% -10.51% 5.68% -19.86% -
  Horiz. % 94.04% 97.43% 78.83% 75.79% 84.70% 80.14% 100.00%
NP to SH 163,006 169,112 142,464 137,902 154,886 144,968 177,915 -5.65%
  QoQ % -3.61% 18.71% 3.31% -10.97% 6.84% -18.52% -
  Horiz. % 91.62% 95.05% 80.07% 77.51% 87.06% 81.48% 100.00%
Tax Rate 16.66 % 15.76 % 16.68 % 18.15 % 17.31 % 16.67 % 12.85 % 18.84%
  QoQ % 5.71% -5.52% -8.10% 4.85% 3.84% 29.73% -
  Horiz. % 129.65% 122.65% 129.81% 141.25% 134.71% 129.73% 100.00%
Total Cost 1,418,130 1,441,900 1,369,877 1,366,502 1,380,506 1,375,228 1,325,805 4.58%
  QoQ % -1.65% 5.26% 0.25% -1.01% 0.38% 3.73% -
  Horiz. % 106.96% 108.76% 103.32% 103.07% 104.13% 103.73% 100.00%
Net Worth 1,250,239 1,225,538 1,187,537 1,189,440 1,170,319 1,154,750 1,120,563 7.55%
  QoQ % 2.02% 3.20% -0.16% 1.63% 1.35% 3.05% -
  Horiz. % 111.57% 109.37% 105.98% 106.15% 104.44% 103.05% 100.00%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 38,001 76,002 55,101 73,469 37,997 75,970 51,280 -18.06%
  QoQ % -50.00% 37.93% -25.00% 93.35% -49.98% 48.15% -
  Horiz. % 74.11% 148.21% 107.45% 143.27% 74.10% 148.15% 100.00%
Div Payout % 23.31 % 44.94 % 38.68 % 53.28 % 24.53 % 52.40 % 28.82 % -13.16%
  QoQ % -48.13% 16.18% -27.40% 117.20% -53.19% 81.82% -
  Horiz. % 80.88% 155.93% 134.21% 184.87% 85.11% 181.82% 100.00%
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,250,239 1,225,538 1,187,537 1,189,440 1,170,319 1,154,750 1,120,563 7.55%
  QoQ % 2.02% 3.20% -0.16% 1.63% 1.35% 3.05% -
  Horiz. % 111.57% 109.37% 105.98% 106.15% 104.44% 103.05% 100.00%
NOSH 190,006 190,006 190,006 190,006 189,987 189,926 189,926 0.03%
  QoQ % 0.00% 0.00% -0.00% 0.01% 0.03% 0.00% -
  Horiz. % 100.04% 100.04% 100.04% 100.04% 100.03% 100.00% 100.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 12.67 % 12.88 % 11.18 % 10.82 % 11.83 % 11.31 % 14.16 % -7.13%
  QoQ % -1.63% 15.21% 3.33% -8.54% 4.60% -20.13% -
  Horiz. % 89.48% 90.96% 78.95% 76.41% 83.55% 79.87% 100.00%
ROE 13.04 % 13.80 % 12.00 % 11.59 % 13.23 % 12.55 % 15.88 % -12.28%
  QoQ % -5.51% 15.00% 3.54% -12.40% 5.42% -20.97% -
  Horiz. % 82.12% 86.90% 75.57% 72.98% 83.31% 79.03% 100.00%
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 854.62 871.04 811.72 806.44 824.15 816.39 813.24 3.35%
  QoQ % -1.89% 7.31% 0.65% -2.15% 0.95% 0.39% -
  Horiz. % 105.09% 107.11% 99.81% 99.16% 101.34% 100.39% 100.00%
EPS 85.78 89.00 74.99 72.59 81.54 76.32 93.68 -5.69%
  QoQ % -3.62% 18.68% 3.31% -10.98% 6.84% -18.53% -
  Horiz. % 91.57% 95.00% 80.05% 77.49% 87.04% 81.47% 100.00%
DPS 20.00 40.00 29.00 38.67 20.00 40.00 27.00 -18.09%
  QoQ % -50.00% 37.93% -25.01% 93.35% -50.00% 48.15% -
  Horiz. % 74.07% 148.15% 107.41% 143.22% 74.07% 148.15% 100.00%
NAPS 6.5800 6.4500 6.2500 6.2600 6.1600 6.0800 5.9000 7.52%
  QoQ % 2.02% 3.20% -0.16% 1.62% 1.32% 3.05% -
  Horiz. % 111.53% 109.32% 105.93% 106.10% 104.41% 103.05% 100.00%
Adjusted Per Share Value based on latest NOSH - 190,043
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 773.68 788.54 734.84 730.07 746.02 738.76 735.90 3.38%
  QoQ % -1.88% 7.31% 0.65% -2.14% 0.98% 0.39% -
  Horiz. % 105.13% 107.15% 99.86% 99.21% 101.38% 100.39% 100.00%
EPS 77.66 80.57 67.88 65.70 73.80 69.07 84.77 -5.66%
  QoQ % -3.61% 18.69% 3.32% -10.98% 6.85% -18.52% -
  Horiz. % 91.61% 95.05% 80.08% 77.50% 87.06% 81.48% 100.00%
DPS 18.11 36.21 26.25 35.00 18.10 36.20 24.43 -18.05%
  QoQ % -49.99% 37.94% -25.00% 93.37% -50.00% 48.18% -
  Horiz. % 74.13% 148.22% 107.45% 143.27% 74.09% 148.18% 100.00%
NAPS 5.9568 5.8391 5.6581 5.6671 5.5760 5.5018 5.3390 7.55%
  QoQ % 2.02% 3.20% -0.16% 1.63% 1.35% 3.05% -
  Horiz. % 111.57% 109.37% 105.98% 106.15% 104.44% 103.05% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 9.9500 12.1400 10.2400 8.6200 12.6200 13.3800 13.4800 -
P/RPS 1.16 1.39 1.26 1.07 1.53 1.64 1.66 -21.20%
  QoQ % -16.55% 10.32% 17.76% -30.07% -6.71% -1.20% -
  Horiz. % 69.88% 83.73% 75.90% 64.46% 92.17% 98.80% 100.00%
P/EPS 11.60 13.64 13.66 11.88 15.48 17.53 14.39 -13.35%
  QoQ % -14.96% -0.15% 14.98% -23.26% -11.69% 21.82% -
  Horiz. % 80.61% 94.79% 94.93% 82.56% 107.57% 121.82% 100.00%
EY 8.62 7.33 7.32 8.42 6.46 5.70 6.95 15.39%
  QoQ % 17.60% 0.14% -13.06% 30.34% 13.33% -17.99% -
  Horiz. % 124.03% 105.47% 105.32% 121.15% 92.95% 82.01% 100.00%
DY 2.01 3.29 2.83 4.49 1.58 2.99 2.00 0.33%
  QoQ % -38.91% 16.25% -36.97% 184.18% -47.16% 49.50% -
  Horiz. % 100.50% 164.50% 141.50% 224.50% 79.00% 149.50% 100.00%
P/NAPS 1.51 1.88 1.64 1.38 2.05 2.20 2.28 -23.96%
  QoQ % -19.68% 14.63% 18.84% -32.68% -6.82% -3.51% -
  Horiz. % 66.23% 82.46% 71.93% 60.53% 89.91% 96.49% 100.00%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 08/11/18 23/08/18 17/05/18 29/01/18 08/11/17 17/08/17 -
Price 10.2200 10.8000 12.0000 8.3800 11.2400 14.2000 14.1000 -
P/RPS 1.20 1.24 1.48 1.04 1.36 1.74 1.73 -21.59%
  QoQ % -3.23% -16.22% 42.31% -23.53% -21.84% 0.58% -
  Horiz. % 69.36% 71.68% 85.55% 60.12% 78.61% 100.58% 100.00%
P/EPS 11.91 12.13 16.00 11.55 13.79 18.60 15.05 -14.41%
  QoQ % -1.81% -24.19% 38.53% -16.24% -25.86% 23.59% -
  Horiz. % 79.14% 80.60% 106.31% 76.74% 91.63% 123.59% 100.00%
EY 8.39 8.24 6.25 8.66 7.25 5.38 6.64 16.83%
  QoQ % 1.82% 31.84% -27.83% 19.45% 34.76% -18.98% -
  Horiz. % 126.36% 124.10% 94.13% 130.42% 109.19% 81.02% 100.00%
DY 1.96 3.70 2.42 4.61 1.78 2.82 1.91 1.73%
  QoQ % -47.03% 52.89% -47.51% 158.99% -36.88% 47.64% -
  Horiz. % 102.62% 193.72% 126.70% 241.36% 93.19% 147.64% 100.00%
P/NAPS 1.55 1.67 1.92 1.34 1.82 2.34 2.39 -25.02%
  QoQ % -7.19% -13.02% 43.28% -26.37% -22.22% -2.09% -
  Horiz. % 64.85% 69.87% 80.33% 56.07% 76.15% 97.91% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. Dayang Will Fly on Monday - Koon Yew Yin , Calvin Tan Comments (Please post comments here & contribute your ideas) THE INVESTMENT APPROACH OF CALVIN TAN
2. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
3. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
4. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
5. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
6. Investment Psychology is Indispensable - Koon Yew Yin Koon Yew Yin's Blog
7. QL RESOURCES VERSUS DIALOG GROUP (Compare Price Chart & 5 Years EPS) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
8. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
Partners & Brokers