Highlights

[MPI] QoQ Cumulative 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 -     -70.32%    YoY -     16.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

Cumulative 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 1,142,026 811,918 413,756 1,542,320 1,149,219 782,886 53.62%
  QoQ % 30.29% 40.66% 96.23% -73.17% 34.21% 46.79% -
  Horiz. % 190.06% 145.87% 103.71% 52.85% 197.00% 146.79% 100.00%
PBT 189,792 148,898 123,410 63,250 206,970 151,918 112,023 42.25%
  QoQ % 27.46% 20.65% 95.11% -69.44% 36.24% 35.61% -
  Horiz. % 169.42% 132.92% 110.16% 56.46% 184.76% 135.61% 100.00%
Tax -29,773 -24,563 -20,557 -9,969 -34,527 -27,576 -19,390 33.20%
  QoQ % -21.21% -19.49% -106.21% 71.13% -25.21% -42.22% -
  Horiz. % 153.55% 126.68% 106.02% 51.41% 178.07% 142.22% 100.00%
NP 160,019 124,335 102,853 53,281 172,443 124,342 92,633 44.11%
  QoQ % 28.70% 20.89% 93.04% -69.10% 38.68% 34.23% -
  Horiz. % 172.75% 134.22% 111.03% 57.52% 186.16% 134.23% 100.00%
NP to SH 128,328 98,270 81,503 42,278 142,464 103,427 77,443 40.16%
  QoQ % 30.59% 20.57% 92.78% -70.32% 37.74% 33.55% -
  Horiz. % 165.71% 126.89% 105.24% 54.59% 183.96% 133.55% 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 1,017,691 709,065 360,475 1,369,877 1,024,877 690,253 54.87%
  QoQ % 30.48% 43.53% 96.70% -73.69% 33.66% 48.48% -
  Horiz. % 192.38% 147.44% 102.73% 52.22% 198.46% 148.48% 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 51,308 19,000 19,000 55,101 55,101 18,998 94.30%
  QoQ % 0.01% 170.04% 0.00% -65.52% -0.00% 190.03% -
  Horiz. % 270.10% 270.06% 100.01% 100.01% 290.03% 290.03% 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 % 7.72 % 6.52 % 3.45 % 12.00 % 8.70 % 6.62 % 32.72%
  QoQ % 30.96% 18.40% 88.99% -71.25% 37.93% 31.42% -
  Horiz. % 152.72% 116.62% 98.49% 52.11% 181.27% 131.42% 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 782.90 600.97 427.31 217.76 811.72 604.83 412.07 53.58%
  QoQ % 30.27% 40.64% 96.23% -73.17% 34.21% 46.78% -
  Horiz. % 189.99% 145.84% 103.70% 52.85% 196.99% 146.78% 100.00%
EPS 67.53 51.72 42.89 22.25 74.99 54.44 40.77 40.12%
  QoQ % 30.57% 20.59% 92.76% -70.33% 37.75% 33.53% -
  Horiz. % 165.64% 126.86% 105.20% 54.57% 183.93% 133.53% 100.00%
DPS 27.00 27.00 10.00 10.00 29.00 29.00 10.00 94.25%
  QoQ % 0.00% 170.00% 0.00% -65.52% 0.00% 190.00% -
  Horiz. % 270.00% 270.00% 100.00% 100.00% 290.00% 290.00% 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 708.94 544.12 386.84 197.14 734.84 547.55 373.01 53.62%
  QoQ % 30.29% 40.66% 96.23% -73.17% 34.21% 46.79% -
  Horiz. % 190.06% 145.87% 103.71% 52.85% 197.00% 146.79% 100.00%
EPS 61.14 46.82 38.83 20.14 67.88 49.28 36.90 40.15%
  QoQ % 30.59% 20.58% 92.80% -70.33% 37.74% 33.55% -
  Horiz. % 165.69% 126.88% 105.23% 54.58% 183.96% 133.55% 100.00%
DPS 24.45 24.45 9.05 9.05 26.25 26.25 9.05 94.33%
  QoQ % 0.00% 170.17% 0.00% -65.52% 0.00% 190.06% -
  Horiz. % 270.17% 270.17% 100.00% 100.00% 290.06% 290.06% 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 1.66 2.33 5.57 1.26 1.43 3.06 -47.11%
  QoQ % -28.92% -28.76% -58.17% 342.06% -11.89% -53.27% -
  Horiz. % 38.56% 54.25% 76.14% 182.03% 41.18% 46.73% 100.00%
P/EPS 13.65 19.34 23.20 54.56 13.66 15.84 30.96 -42.16%
  QoQ % -29.42% -16.64% -57.48% 299.41% -13.76% -48.84% -
  Horiz. % 44.09% 62.47% 74.94% 176.23% 44.12% 51.16% 100.00%
EY 7.32 5.17 4.31 1.83 7.32 6.31 3.23 72.79%
  QoQ % 41.59% 19.95% 135.52% -75.00% 16.01% 95.36% -
  Horiz. % 226.63% 160.06% 133.44% 56.66% 226.63% 195.36% 100.00%
DY 2.93 2.70 1.01 0.82 2.83 3.36 0.79 140.18%
  QoQ % 8.52% 167.33% 23.17% -71.02% -15.77% 325.32% -
  Horiz. % 370.89% 341.77% 127.85% 103.80% 358.23% 425.32% 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 1.46 2.39 4.96 1.48 1.39 2.73 -45.87%
  QoQ % -25.34% -38.91% -51.81% 235.14% 6.47% -49.08% -
  Horiz. % 39.93% 53.48% 87.55% 181.68% 54.21% 50.92% 100.00%
P/EPS 12.69 17.02 23.83 48.54 16.00 15.39 27.57 -40.47%
  QoQ % -25.44% -28.58% -50.91% 203.38% 3.96% -44.18% -
  Horiz. % 46.03% 61.73% 86.43% 176.06% 58.03% 55.82% 100.00%
EY 7.88 5.88 4.20 2.06 6.25 6.50 3.63 67.89%
  QoQ % 34.01% 40.00% 103.88% -67.04% -3.85% 79.06% -
  Horiz. % 217.08% 161.98% 115.70% 56.75% 172.18% 179.06% 100.00%
DY 3.15 3.07 0.98 0.93 2.42 3.46 0.89 132.78%
  QoQ % 2.61% 213.27% 5.38% -61.57% -30.06% 288.76% -
  Horiz. % 353.93% 344.94% 110.11% 104.49% 271.91% 388.76% 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.
 


 

229  227  530  1302 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.495+0.015 
 DGB 0.18+0.01 
 HSI-H8F 0.315+0.01 
 TANCO 0.075+0.005 
 AAX 0.175+0.01 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.39+0.005 
 HSI-C7J 0.15-0.01 
 RSAWIT 0.17+0.02 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers