Highlights

[MPI] QoQ Cumulative 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 -     32.54%    YoY -     45.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 1,155,418 759,418 358,009 1,463,279 1,118,461 766,338 386,645 107.33%
  QoQ % 52.15% 112.12% -75.53% 30.83% 45.95% 98.20% -
  Horiz. % 298.83% 196.41% 92.59% 378.46% 289.27% 198.20% 100.00%
PBT 197,707 135,419 55,821 196,386 147,874 100,357 63,276 113.58%
  QoQ % 46.00% 142.60% -71.58% 32.81% 47.35% 58.60% -
  Horiz. % 312.45% 214.01% 88.22% 310.36% 233.70% 158.60% 100.00%
Tax -27,649 -18,651 -6,212 435 -708 2,074 -3,960 264.87%
  QoQ % -48.24% -200.24% -1,528.05% 161.44% -134.14% 152.37% -
  Horiz. % 698.21% 470.98% 156.87% -10.98% 17.88% -52.37% 100.00%
NP 170,058 116,768 49,609 196,821 147,166 102,431 59,316 101.68%
  QoQ % 45.64% 135.38% -74.79% 33.74% 43.67% 72.69% -
  Horiz. % 286.70% 196.86% 83.64% 331.82% 248.11% 172.69% 100.00%
NP to SH 137,915 94,702 39,721 157,518 118,842 79,853 46,919 105.06%
  QoQ % 45.63% 138.42% -74.78% 32.54% 48.83% 70.19% -
  Horiz. % 293.94% 201.84% 84.66% 335.72% 253.29% 170.19% 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 985,360 642,650 308,400 1,266,458 971,295 663,907 327,329 108.34%
  QoQ % 53.33% 108.38% -75.65% 30.39% 46.30% 102.83% -
  Horiz. % 301.03% 196.33% 94.22% 386.91% 296.73% 202.83% 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 51,280 15,194 15,196 43,681 43,684 15,195 15,196 124.81%
  QoQ % 237.50% -0.02% -65.21% -0.01% 187.48% -0.01% -
  Horiz. % 337.45% 99.98% 100.00% 287.44% 287.47% 99.99% 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 12.33 % 8.84 % 3.87 % 16.07 % 12.20 % 8.39 % 4.99 % 82.67%
  QoQ % 39.48% 128.42% -75.92% 31.72% 45.41% 68.14% -
  Horiz. % 247.09% 177.15% 77.56% 322.04% 244.49% 168.14% 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 608.35 399.85 188.46 770.48 588.87 403.45 203.55 107.35%
  QoQ % 52.14% 112.17% -75.54% 30.84% 45.96% 98.21% -
  Horiz. % 298.87% 196.44% 92.59% 378.52% 289.30% 198.21% 100.00%
EPS 72.61 49.86 20.91 82.94 62.57 42.04 24.70 105.08%
  QoQ % 45.63% 138.45% -74.79% 32.56% 48.83% 70.20% -
  Horiz. % 293.97% 201.86% 84.66% 335.79% 253.32% 170.20% 100.00%
DPS 27.00 8.00 8.00 23.00 23.00 8.00 8.00 124.83%
  QoQ % 237.50% 0.00% -65.22% 0.00% 187.50% 0.00% -
  Horiz. % 337.50% 100.00% 100.00% 287.50% 287.50% 100.00% 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 550.50 361.83 170.57 697.18 532.89 365.12 184.22 107.33%
  QoQ % 52.14% 112.13% -75.53% 30.83% 45.95% 98.20% -
  Horiz. % 298.83% 196.41% 92.59% 378.45% 289.27% 198.20% 100.00%
EPS 65.71 45.12 18.93 75.05 56.62 38.05 22.35 105.09%
  QoQ % 45.63% 138.35% -74.78% 32.55% 48.80% 70.25% -
  Horiz. % 294.00% 201.88% 84.70% 335.79% 253.33% 170.25% 100.00%
DPS 24.43 7.24 7.24 20.81 20.81 7.24 7.24 124.80%
  QoQ % 237.43% 0.00% -65.21% 0.00% 187.43% 0.00% -
  Horiz. % 337.43% 100.00% 100.00% 287.43% 287.43% 100.00% 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 1.89 1.85 4.14 0.97 1.27 2.31 3.25 -30.31%
  QoQ % 2.16% -55.31% 326.80% -23.62% -45.02% -28.92% -
  Horiz. % 58.15% 56.92% 127.38% 29.85% 39.08% 71.08% 100.00%
P/EPS 15.84 14.86 37.30 9.04 11.91 22.15 26.80 -29.55%
  QoQ % 6.59% -60.16% 312.61% -24.10% -46.23% -17.35% -
  Horiz. % 59.10% 55.45% 139.18% 33.73% 44.44% 82.65% 100.00%
EY 6.31 6.73 2.68 11.06 8.40 4.52 3.73 41.93%
  QoQ % -6.24% 151.12% -75.77% 31.67% 85.84% 21.18% -
  Horiz. % 169.17% 180.43% 71.85% 296.51% 225.20% 121.18% 100.00%
DY 2.35 1.08 1.03 3.07 3.09 0.86 1.21 55.60%
  QoQ % 117.59% 4.85% -66.45% -0.65% 259.30% -28.93% -
  Horiz. % 194.21% 89.26% 85.12% 253.72% 255.37% 71.07% 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 1.95 1.99 4.14 1.04 1.24 2.15 3.61 -33.65%
  QoQ % -2.01% -51.93% 298.08% -16.13% -42.33% -40.44% -
  Horiz. % 54.02% 55.12% 114.68% 28.81% 34.35% 59.56% 100.00%
P/EPS 16.31 15.94 37.30 9.63 11.70 20.60 29.76 -33.01%
  QoQ % 2.32% -57.27% 287.33% -17.69% -43.20% -30.78% -
  Horiz. % 54.81% 53.56% 125.34% 32.36% 39.31% 69.22% 100.00%
EY 6.13 6.27 2.68 10.38 8.55 4.85 3.36 49.25%
  QoQ % -2.23% 133.96% -74.18% 21.40% 76.29% 44.35% -
  Horiz. % 182.44% 186.61% 79.76% 308.93% 254.46% 144.35% 100.00%
DY 2.28 1.01 1.03 2.88 3.14 0.92 1.09 63.48%
  QoQ % 125.74% -1.94% -64.24% -8.28% 241.30% -15.60% -
  Horiz. % 209.17% 92.66% 94.50% 264.22% 288.07% 84.40% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【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?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers