Highlights

[MPI] QoQ 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 -     -7.44%    YoY -     3.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 366,333 395,252 387,634 389,127 396,000 401,409 358,009 1.55%
  QoQ % -7.32% 1.97% -0.38% -1.74% -1.35% 12.12% -
  Horiz. % 102.33% 110.40% 108.27% 108.69% 110.61% 112.12% 100.00%
PBT 39,895 59,429 52,594 53,280 62,288 79,598 55,821 -20.08%
  QoQ % -32.87% 13.00% -1.29% -14.46% -21.75% 42.60% -
  Horiz. % 71.47% 106.46% 94.22% 95.45% 111.59% 142.60% 100.00%
Tax -8,186 -10,623 -8,767 -4,598 -8,998 -12,439 -6,212 20.22%
  QoQ % 22.94% -21.17% -90.67% 48.90% 27.66% -100.24% -
  Horiz. % 131.78% 171.01% 141.13% 74.02% 144.85% 200.24% 100.00%
NP 31,709 48,806 43,827 48,682 53,290 67,159 49,609 -25.82%
  QoQ % -35.03% 11.36% -9.97% -8.65% -20.65% 35.38% -
  Horiz. % 63.92% 98.38% 88.34% 98.13% 107.42% 135.38% 100.00%
NP to SH 25,984 41,201 36,242 40,000 43,213 54,981 39,721 -24.66%
  QoQ % -36.93% 13.68% -9.40% -7.44% -21.40% 38.42% -
  Horiz. % 65.42% 103.73% 91.24% 100.70% 108.79% 138.42% 100.00%
Tax Rate 20.52 % 17.88 % 16.67 % 8.63 % 14.45 % 15.63 % 11.13 % 50.41%
  QoQ % 14.77% 7.26% 93.16% -40.28% -7.55% 40.43% -
  Horiz. % 184.37% 160.65% 149.78% 77.54% 129.83% 140.43% 100.00%
Total Cost 334,624 346,446 343,807 340,445 342,710 334,250 308,400 5.60%
  QoQ % -3.41% 0.77% 0.99% -0.66% 2.53% 8.38% -
  Horiz. % 108.50% 112.34% 111.48% 110.39% 111.13% 108.38% 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 36,101 - 18,992 - 36,085 - 15,196 78.13%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 237.56% 0.00% 124.98% 0.00% 237.46% 0.00% 100.00%
Div Payout % 138.94 % - % 52.40 % - % 83.51 % - % 38.26 % 136.44%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 363.15% 0.00% 136.96% 0.00% 218.27% 0.00% 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 8.66 % 12.35 % 11.31 % 12.51 % 13.46 % 16.73 % 13.86 % -26.93%
  QoQ % -29.88% 9.20% -9.59% -7.06% -19.55% 20.71% -
  Horiz. % 62.48% 89.11% 81.60% 90.26% 97.11% 120.71% 100.00%
ROE 2.18 % 3.52 % 3.14 % 3.57 % 3.86 % 5.13 % 3.87 % -31.82%
  QoQ % -38.07% 12.10% -12.04% -7.51% -24.76% 32.56% -
  Horiz. % 56.33% 90.96% 81.14% 92.25% 99.74% 132.56% 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 192.80 208.04 204.10 204.88 208.50 211.35 188.46 1.53%
  QoQ % -7.33% 1.93% -0.38% -1.74% -1.35% 12.15% -
  Horiz. % 102.30% 110.39% 108.30% 108.71% 110.63% 112.15% 100.00%
EPS 13.68 21.69 19.08 21.06 22.75 28.95 20.91 -24.66%
  QoQ % -36.93% 13.68% -9.40% -7.43% -21.42% 38.45% -
  Horiz. % 65.42% 103.73% 91.25% 100.72% 108.80% 138.45% 100.00%
DPS 19.00 0.00 10.00 0.00 19.00 0.00 8.00 78.10%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 237.50% 0.00% 125.00% 0.00% 237.50% 0.00% 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 174.54 188.32 184.69 185.40 188.68 191.25 170.57 1.55%
  QoQ % -7.32% 1.97% -0.38% -1.74% -1.34% 12.12% -
  Horiz. % 102.33% 110.41% 108.28% 108.69% 110.62% 112.12% 100.00%
EPS 12.38 19.63 17.27 19.06 20.59 26.20 18.93 -24.68%
  QoQ % -36.93% 13.67% -9.39% -7.43% -21.41% 38.40% -
  Horiz. % 65.40% 103.70% 91.23% 100.69% 108.77% 138.40% 100.00%
DPS 17.20 0.00 9.05 0.00 17.19 0.00 7.24 78.14%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 237.57% 0.00% 125.00% 0.00% 237.43% 0.00% 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 4.47 6.07 6.56 6.58 5.52 3.51 4.14 5.25%
  QoQ % -26.36% -7.47% -0.30% 19.20% 57.26% -15.22% -
  Horiz. % 107.97% 146.62% 158.45% 158.94% 133.33% 84.78% 100.00%
P/EPS 63.03 58.19 70.12 64.01 50.54 25.60 37.30 41.92%
  QoQ % 8.32% -17.01% 9.55% 26.65% 97.42% -31.37% -
  Horiz. % 168.98% 156.01% 187.99% 171.61% 135.50% 68.63% 100.00%
EY 1.59 1.72 1.43 1.56 1.98 3.91 2.68 -29.42%
  QoQ % -7.56% 20.28% -8.33% -21.21% -49.36% 45.90% -
  Horiz. % 59.33% 64.18% 53.36% 58.21% 73.88% 145.90% 100.00%
DY 2.20 0.00 0.75 0.00 1.65 0.00 1.03 65.93%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 213.59% 0.00% 72.82% 0.00% 160.19% 0.00% 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 4.35 5.40 6.96 6.88 5.68 3.76 4.14 3.36%
  QoQ % -19.44% -22.41% 1.16% 21.13% 51.06% -9.18% -
  Horiz. % 105.07% 130.43% 168.12% 166.18% 137.20% 90.82% 100.00%
P/EPS 61.28 51.83 74.42 66.95 52.04 27.46 37.30 39.27%
  QoQ % 18.23% -30.35% 11.16% 28.65% 89.51% -26.38% -
  Horiz. % 164.29% 138.95% 199.52% 179.49% 139.52% 73.62% 100.00%
EY 1.63 1.93 1.34 1.49 1.92 3.64 2.68 -28.24%
  QoQ % -15.54% 44.03% -10.07% -22.40% -47.25% 35.82% -
  Horiz. % 60.82% 72.01% 50.00% 55.60% 71.64% 135.82% 100.00%
DY 2.27 0.00 0.70 0.00 1.60 0.00 1.03 69.43%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 220.39% 0.00% 67.96% 0.00% 155.34% 0.00% 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.
 


 

238  231  531  1288 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.495+0.015 
 DGB 0.18+0.01 
 HSI-H8F 0.31+0.005 
 TANCO 0.075+0.005 
 AAX 0.175+0.01 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.395+0.01 
 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