Highlights

[MPI] QoQ 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 -     -0.80%    YoY -     12.69%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 396,000 401,409 358,009 344,818 352,123 379,693 386,645 1.61%
  QoQ % -1.35% 12.12% 3.83% -2.07% -7.26% -1.80% -
  Horiz. % 102.42% 103.82% 92.59% 89.18% 91.07% 98.20% 100.00%
PBT 62,288 79,598 55,821 48,512 47,517 37,081 63,276 -1.04%
  QoQ % -21.75% 42.60% 15.07% 2.09% 28.14% -41.40% -
  Horiz. % 98.44% 125.79% 88.22% 76.67% 75.09% 58.60% 100.00%
Tax -8,998 -12,439 -6,212 1,143 -2,782 6,034 -3,960 72.75%
  QoQ % 27.66% -100.24% -643.48% 141.09% -146.11% 252.37% -
  Horiz. % 227.22% 314.12% 156.87% -28.86% 70.25% -152.37% 100.00%
NP 53,290 67,159 49,609 49,655 44,735 43,115 59,316 -6.89%
  QoQ % -20.65% 35.38% -0.09% 11.00% 3.76% -27.31% -
  Horiz. % 89.84% 113.22% 83.64% 83.71% 75.42% 72.69% 100.00%
NP to SH 43,213 54,981 39,721 38,676 38,989 32,934 46,919 -5.33%
  QoQ % -21.40% 38.42% 2.70% -0.80% 18.39% -29.81% -
  Horiz. % 92.10% 117.18% 84.66% 82.43% 83.10% 70.19% 100.00%
Tax Rate 14.45 % 15.63 % 11.13 % -2.36 % 5.85 % -16.27 % 6.26 % 74.57%
  QoQ % -7.55% 40.43% 571.61% -140.34% 135.96% -359.90% -
  Horiz. % 230.83% 249.68% 177.80% -37.70% 93.45% -259.90% 100.00%
Total Cost 342,710 334,250 308,400 295,163 307,388 336,578 327,329 3.11%
  QoQ % 2.53% 8.38% 4.48% -3.98% -8.67% 2.83% -
  Horiz. % 104.70% 102.11% 94.22% 90.17% 93.91% 102.83% 100.00%
Net Worth 1,118,664 1,071,182 1,025,793 980,197 974,250 951,553 940,279 12.27%
  QoQ % 4.43% 4.42% 4.65% 0.61% 2.39% 1.20% -
  Horiz. % 118.97% 113.92% 109.09% 104.25% 103.61% 101.20% 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 36,085 - 15,196 - 28,486 - 15,196 77.90%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 237.46% 0.00% 100.00% 0.00% 187.46% 0.00% 100.00%
Div Payout % 83.51 % - % 38.26 % - % 73.06 % - % 32.39 % 87.92%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 257.83% 0.00% 118.12% 0.00% 225.56% 0.00% 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 1,025,793 980,197 974,250 951,553 940,279 12.27%
  QoQ % 4.43% 4.42% 4.65% 0.61% 2.39% 1.20% -
  Horiz. % 118.97% 113.92% 109.09% 104.25% 103.61% 101.20% 100.00%
NOSH 189,926 189,926 189,961 189,960 189,912 189,930 189,955 -0.01%
  QoQ % 0.00% -0.02% 0.00% 0.03% -0.01% -0.01% -
  Horiz. % 99.98% 99.98% 100.00% 100.00% 99.98% 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 13.46 % 16.73 % 13.86 % 14.40 % 12.70 % 11.36 % 15.34 % -8.34%
  QoQ % -19.55% 20.71% -3.75% 13.39% 11.80% -25.95% -
  Horiz. % 87.74% 109.06% 90.35% 93.87% 82.79% 74.05% 100.00%
ROE 3.86 % 5.13 % 3.87 % 3.95 % 4.00 % 3.46 % 4.99 % -15.72%
  QoQ % -24.76% 32.56% -2.03% -1.25% 15.61% -30.66% -
  Horiz. % 77.35% 102.81% 77.56% 79.16% 80.16% 69.34% 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 208.50 211.35 188.46 181.52 185.41 199.91 203.55 1.61%
  QoQ % -1.35% 12.15% 3.82% -2.10% -7.25% -1.79% -
  Horiz. % 102.43% 103.83% 92.59% 89.18% 91.09% 98.21% 100.00%
EPS 22.75 28.95 20.91 20.36 20.53 17.34 24.70 -5.33%
  QoQ % -21.42% 38.45% 2.70% -0.83% 18.40% -29.80% -
  Horiz. % 92.11% 117.21% 84.66% 82.43% 83.12% 70.20% 100.00%
DPS 19.00 0.00 8.00 0.00 15.00 0.00 8.00 77.92%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 237.50% 0.00% 100.00% 0.00% 187.50% 0.00% 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 188.68 191.25 170.57 164.29 167.77 180.91 184.22 1.61%
  QoQ % -1.34% 12.12% 3.82% -2.07% -7.26% -1.80% -
  Horiz. % 102.42% 103.82% 92.59% 89.18% 91.07% 98.20% 100.00%
EPS 20.59 26.20 18.93 18.43 18.58 15.69 22.35 -5.32%
  QoQ % -21.41% 38.40% 2.71% -0.81% 18.42% -29.80% -
  Horiz. % 92.13% 117.23% 84.70% 82.46% 83.13% 70.20% 100.00%
DPS 17.19 0.00 7.24 0.00 13.57 0.00 7.24 77.88%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 237.43% 0.00% 100.00% 0.00% 187.43% 0.00% 100.00%
NAPS 5.3299 5.1037 4.8874 4.6702 4.6419 4.5337 4.4800 12.27%
  QoQ % 4.43% 4.43% 4.65% 0.61% 2.39% 1.20% -
  Horiz. % 118.97% 113.92% 109.09% 104.25% 103.61% 101.20% 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 5.52 3.51 4.14 4.13 4.02 4.66 3.25 42.31%
  QoQ % 57.26% -15.22% 0.24% 2.74% -13.73% 43.38% -
  Horiz. % 169.85% 108.00% 127.38% 127.08% 123.69% 143.38% 100.00%
P/EPS 50.54 25.60 37.30 36.84 36.29 53.69 26.80 52.58%
  QoQ % 97.42% -31.37% 1.25% 1.52% -32.41% 100.34% -
  Horiz. % 188.58% 95.52% 139.18% 137.46% 135.41% 200.34% 100.00%
EY 1.98 3.91 2.68 2.71 2.76 1.86 3.73 -34.41%
  QoQ % -49.36% 45.90% -1.11% -1.81% 48.39% -50.13% -
  Horiz. % 53.08% 104.83% 71.85% 72.65% 73.99% 49.87% 100.00%
DY 1.65 0.00 1.03 0.00 2.01 0.00 1.21 22.95%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 136.36% 0.00% 85.12% 0.00% 166.12% 0.00% 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 5.68 3.76 4.14 4.40 3.95 4.33 3.61 35.24%
  QoQ % 51.06% -9.18% -5.91% 11.39% -8.78% 19.94% -
  Horiz. % 157.34% 104.16% 114.68% 121.88% 109.42% 119.94% 100.00%
P/EPS 52.04 27.46 37.30 39.24 35.66 49.94 29.76 45.10%
  QoQ % 89.51% -26.38% -4.94% 10.04% -28.59% 67.81% -
  Horiz. % 174.87% 92.27% 125.34% 131.85% 119.83% 167.81% 100.00%
EY 1.92 3.64 2.68 2.55 2.80 2.00 3.36 -31.12%
  QoQ % -47.25% 35.82% 5.10% -8.93% 40.00% -40.48% -
  Horiz. % 57.14% 108.33% 79.76% 75.89% 83.33% 59.52% 100.00%
DY 1.60 0.00 1.03 0.00 2.05 0.00 1.09 29.13%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 146.79% 0.00% 94.50% 0.00% 188.07% 0.00% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers