Highlights

[MPI] QoQ Cumulative 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 -     29.00%    YoY -     12.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 1,149,219 782,886 387,634 1,544,545 1,155,418 759,418 358,009 117.76%
  QoQ % 46.79% 101.97% -74.90% 33.68% 52.15% 112.12% -
  Horiz. % 321.00% 218.68% 108.27% 431.43% 322.73% 212.12% 100.00%
PBT 151,918 112,023 52,594 250,987 197,707 135,419 55,821 95.05%
  QoQ % 35.61% 113.00% -79.05% 26.95% 46.00% 142.60% -
  Horiz. % 272.15% 200.68% 94.22% 449.63% 354.18% 242.60% 100.00%
Tax -27,576 -19,390 -8,767 -32,247 -27,649 -18,651 -6,212 170.35%
  QoQ % -42.22% -121.17% 72.81% -16.63% -48.24% -200.24% -
  Horiz. % 443.91% 312.14% 141.13% 519.11% 445.09% 300.24% 100.00%
NP 124,342 92,633 43,827 218,740 170,058 116,768 49,609 84.62%
  QoQ % 34.23% 111.36% -79.96% 28.63% 45.64% 135.38% -
  Horiz. % 250.64% 186.73% 88.34% 440.93% 342.80% 235.38% 100.00%
NP to SH 103,427 77,443 36,242 177,915 137,915 94,702 39,721 89.38%
  QoQ % 33.55% 113.68% -79.63% 29.00% 45.63% 138.42% -
  Horiz. % 260.38% 194.97% 91.24% 447.91% 347.21% 238.42% 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 1,024,877 690,253 343,807 1,325,805 985,360 642,650 308,400 122.86%
  QoQ % 48.48% 100.77% -74.07% 34.55% 53.33% 108.38% -
  Horiz. % 332.32% 223.82% 111.48% 429.90% 319.51% 208.38% 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 55,101 18,998 18,992 51,280 51,280 15,194 15,196 136.20%
  QoQ % 190.03% 0.03% -62.96% 0.00% 237.50% -0.02% -
  Horiz. % 362.59% 125.02% 124.98% 337.44% 337.44% 99.98% 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 8.70 % 6.62 % 3.14 % 15.88 % 12.33 % 8.84 % 3.87 % 71.69%
  QoQ % 31.42% 110.83% -80.23% 28.79% 39.48% 128.42% -
  Horiz. % 224.81% 171.06% 81.14% 410.34% 318.60% 228.42% 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 604.83 412.07 204.10 813.24 608.35 399.85 188.46 117.73%
  QoQ % 46.78% 101.90% -74.90% 33.68% 52.14% 112.17% -
  Horiz. % 320.93% 218.65% 108.30% 431.52% 322.80% 212.17% 100.00%
EPS 54.44 40.77 19.08 93.68 72.61 49.86 20.91 89.36%
  QoQ % 33.53% 113.68% -79.63% 29.02% 45.63% 138.45% -
  Horiz. % 260.35% 194.98% 91.25% 448.02% 347.25% 238.45% 100.00%
DPS 29.00 10.00 10.00 27.00 27.00 8.00 8.00 136.16%
  QoQ % 190.00% 0.00% -62.96% 0.00% 237.50% 0.00% -
  Horiz. % 362.50% 125.00% 125.00% 337.50% 337.50% 100.00% 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 547.55 373.01 184.69 735.90 550.50 361.83 170.57 117.77%
  QoQ % 46.79% 101.97% -74.90% 33.68% 52.14% 112.13% -
  Horiz. % 321.01% 218.68% 108.28% 431.44% 322.74% 212.13% 100.00%
EPS 49.28 36.90 17.27 84.77 65.71 45.12 18.93 89.35%
  QoQ % 33.55% 113.67% -79.63% 29.01% 45.63% 138.35% -
  Horiz. % 260.33% 194.93% 91.23% 447.81% 347.12% 238.35% 100.00%
DPS 26.25 9.05 9.05 24.43 24.43 7.24 7.24 136.19%
  QoQ % 190.06% 0.00% -62.96% 0.00% 237.43% 0.00% -
  Horiz. % 362.57% 125.00% 125.00% 337.43% 337.43% 100.00% 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 1.43 3.06 6.56 1.66 1.89 1.85 4.14 -50.80%
  QoQ % -53.27% -53.35% 295.18% -12.17% 2.16% -55.31% -
  Horiz. % 34.54% 73.91% 158.45% 40.10% 45.65% 44.69% 100.00%
P/EPS 15.84 30.96 70.12 14.39 15.84 14.86 37.30 -43.53%
  QoQ % -48.84% -55.85% 387.28% -9.15% 6.59% -60.16% -
  Horiz. % 42.47% 83.00% 187.99% 38.58% 42.47% 39.84% 100.00%
EY 6.31 3.23 1.43 6.95 6.31 6.73 2.68 77.07%
  QoQ % 95.36% 125.87% -79.42% 10.14% -6.24% 151.12% -
  Horiz. % 235.45% 120.52% 53.36% 259.33% 235.45% 251.12% 100.00%
DY 3.36 0.79 0.75 2.00 2.35 1.08 1.03 120.11%
  QoQ % 325.32% 5.33% -62.50% -14.89% 117.59% 4.85% -
  Horiz. % 326.21% 76.70% 72.82% 194.17% 228.16% 104.85% 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 1.39 2.73 6.96 1.73 1.95 1.99 4.14 -51.73%
  QoQ % -49.08% -60.78% 302.31% -11.28% -2.01% -51.93% -
  Horiz. % 33.57% 65.94% 168.12% 41.79% 47.10% 48.07% 100.00%
P/EPS 15.39 27.57 74.42 15.05 16.31 15.94 37.30 -44.61%
  QoQ % -44.18% -62.95% 394.49% -7.73% 2.32% -57.27% -
  Horiz. % 41.26% 73.91% 199.52% 40.35% 43.73% 42.73% 100.00%
EY 6.50 3.63 1.34 6.64 6.13 6.27 2.68 80.61%
  QoQ % 79.06% 170.90% -79.82% 8.32% -2.23% 133.96% -
  Horiz. % 242.54% 135.45% 50.00% 247.76% 228.73% 233.96% 100.00%
DY 3.46 0.89 0.70 1.91 2.28 1.01 1.03 124.46%
  QoQ % 288.76% 27.14% -63.35% -16.23% 125.74% -1.94% -
  Horiz. % 335.92% 86.41% 67.96% 185.44% 221.36% 98.06% 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.
 


 

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