Highlights

[MPI] QoQ Quarter Result on 2016-09-30 [#1]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 09-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Sep-2016  [#1]
Profit Trend QoQ -     2.70%    YoY -     -15.34%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 389,127 396,000 401,409 358,009 344,818 352,123 379,693 1.65%
  QoQ % -1.74% -1.35% 12.12% 3.83% -2.07% -7.26% -
  Horiz. % 102.48% 104.29% 105.72% 94.29% 90.81% 92.74% 100.00%
PBT 53,280 62,288 79,598 55,821 48,512 47,517 37,081 27.36%
  QoQ % -14.46% -21.75% 42.60% 15.07% 2.09% 28.14% -
  Horiz. % 143.69% 167.98% 214.66% 150.54% 130.83% 128.14% 100.00%
Tax -4,598 -8,998 -12,439 -6,212 1,143 -2,782 6,034 -
  QoQ % 48.90% 27.66% -100.24% -643.48% 141.09% -146.11% -
  Horiz. % -76.20% -149.12% -206.15% -102.95% 18.94% -46.11% 100.00%
NP 48,682 53,290 67,159 49,609 49,655 44,735 43,115 8.44%
  QoQ % -8.65% -20.65% 35.38% -0.09% 11.00% 3.76% -
  Horiz. % 112.91% 123.60% 155.77% 115.06% 115.17% 103.76% 100.00%
NP to SH 40,000 43,213 54,981 39,721 38,676 38,989 32,934 13.85%
  QoQ % -7.44% -21.40% 38.42% 2.70% -0.80% 18.39% -
  Horiz. % 121.46% 131.21% 166.94% 120.61% 117.43% 118.39% 100.00%
Tax Rate 8.63 % 14.45 % 15.63 % 11.13 % -2.36 % 5.85 % -16.27 % -
  QoQ % -40.28% -7.55% 40.43% 571.61% -140.34% 135.96% -
  Horiz. % -53.04% -88.81% -96.07% -68.41% 14.51% -35.96% 100.00%
Total Cost 340,445 342,710 334,250 308,400 295,163 307,388 336,578 0.77%
  QoQ % -0.66% 2.53% 8.38% 4.48% -3.98% -8.67% -
  Horiz. % 101.15% 101.82% 99.31% 91.63% 87.70% 91.33% 100.00%
Net Worth 1,120,563 1,118,664 1,071,182 1,025,793 980,197 974,250 951,553 11.53%
  QoQ % 0.17% 4.43% 4.42% 4.65% 0.61% 2.39% -
  Horiz. % 117.76% 117.56% 112.57% 107.80% 103.01% 102.39% 100.00%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div - 36,085 - 15,196 - 28,486 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 126.68% 0.00% 53.35% 0.00% 100.00% -
Div Payout % - % 83.51 % - % 38.26 % - % 73.06 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 114.30% 0.00% 52.37% 0.00% 100.00% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,120,563 1,118,664 1,071,182 1,025,793 980,197 974,250 951,553 11.53%
  QoQ % 0.17% 4.43% 4.42% 4.65% 0.61% 2.39% -
  Horiz. % 117.76% 117.56% 112.57% 107.80% 103.01% 102.39% 100.00%
NOSH 189,926 189,926 189,926 189,961 189,960 189,912 189,930 -0.00%
  QoQ % 0.00% 0.00% -0.02% 0.00% 0.03% -0.01% -
  Horiz. % 100.00% 100.00% 100.00% 100.02% 100.02% 99.99% 100.00%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 12.51 % 13.46 % 16.73 % 13.86 % 14.40 % 12.70 % 11.36 % 6.65%
  QoQ % -7.06% -19.55% 20.71% -3.75% 13.39% 11.80% -
  Horiz. % 110.12% 118.49% 147.27% 122.01% 126.76% 111.80% 100.00%
ROE 3.57 % 3.86 % 5.13 % 3.87 % 3.95 % 4.00 % 3.46 % 2.11%
  QoQ % -7.51% -24.76% 32.56% -2.03% -1.25% 15.61% -
  Horiz. % 103.18% 111.56% 148.27% 111.85% 114.16% 115.61% 100.00%
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 204.88 208.50 211.35 188.46 181.52 185.41 199.91 1.65%
  QoQ % -1.74% -1.35% 12.15% 3.82% -2.10% -7.25% -
  Horiz. % 102.49% 104.30% 105.72% 94.27% 90.80% 92.75% 100.00%
EPS 21.06 22.75 28.95 20.91 20.36 20.53 17.34 13.85%
  QoQ % -7.43% -21.42% 38.45% 2.70% -0.83% 18.40% -
  Horiz. % 121.45% 131.20% 166.96% 120.59% 117.42% 118.40% 100.00%
DPS 0.00 19.00 0.00 8.00 0.00 15.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 126.67% 0.00% 53.33% 0.00% 100.00% -
NAPS 5.9000 5.8900 5.6400 5.4000 5.1600 5.1300 5.0100 11.53%
  QoQ % 0.17% 4.43% 4.44% 4.65% 0.58% 2.40% -
  Horiz. % 117.76% 117.56% 112.57% 107.78% 102.99% 102.40% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 185.40 188.68 191.25 170.57 164.29 167.77 180.91 1.65%
  QoQ % -1.74% -1.34% 12.12% 3.82% -2.07% -7.26% -
  Horiz. % 102.48% 104.29% 105.72% 94.28% 90.81% 92.74% 100.00%
EPS 19.06 20.59 26.20 18.93 18.43 18.58 15.69 13.86%
  QoQ % -7.43% -21.41% 38.40% 2.71% -0.81% 18.42% -
  Horiz. % 121.48% 131.23% 166.99% 120.65% 117.46% 118.42% 100.00%
DPS 0.00 17.19 0.00 7.24 0.00 13.57 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 126.68% 0.00% 53.35% 0.00% 100.00% -
NAPS 5.3390 5.3299 5.1037 4.8874 4.6702 4.6419 4.5337 11.53%
  QoQ % 0.17% 4.43% 4.43% 4.65% 0.61% 2.39% -
  Horiz. % 117.76% 117.56% 112.57% 107.80% 103.01% 102.39% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 -
Price 13.4800 11.5000 7.4100 7.8000 7.5000 7.4500 9.3100 -
P/RPS 6.58 5.52 3.51 4.14 4.13 4.02 4.66 25.89%
  QoQ % 19.20% 57.26% -15.22% 0.24% 2.74% -13.73% -
  Horiz. % 141.20% 118.45% 75.32% 88.84% 88.63% 86.27% 100.00%
P/EPS 64.01 50.54 25.60 37.30 36.84 36.29 53.69 12.45%
  QoQ % 26.65% 97.42% -31.37% 1.25% 1.52% -32.41% -
  Horiz. % 119.22% 94.13% 47.68% 69.47% 68.62% 67.59% 100.00%
EY 1.56 1.98 3.91 2.68 2.71 2.76 1.86 -11.07%
  QoQ % -21.21% -49.36% 45.90% -1.11% -1.81% 48.39% -
  Horiz. % 83.87% 106.45% 210.22% 144.09% 145.70% 148.39% 100.00%
DY 0.00 1.65 0.00 1.03 0.00 2.01 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 82.09% 0.00% 51.24% 0.00% 100.00% -
P/NAPS 2.28 1.95 1.31 1.44 1.45 1.45 1.86 14.55%
  QoQ % 16.92% 48.85% -9.03% -0.69% 0.00% -22.04% -
  Horiz. % 122.58% 104.84% 70.43% 77.42% 77.96% 77.96% 100.00%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Date 17/08/17 18/04/17 25/01/17 09/11/16 18/08/16 27/04/16 28/01/16 -
Price 14.1000 11.8400 7.9500 7.8000 7.9900 7.3200 8.6600 -
P/RPS 6.88 5.68 3.76 4.14 4.40 3.95 4.33 36.20%
  QoQ % 21.13% 51.06% -9.18% -5.91% 11.39% -8.78% -
  Horiz. % 158.89% 131.18% 86.84% 95.61% 101.62% 91.22% 100.00%
P/EPS 66.95 52.04 27.46 37.30 39.24 35.66 49.94 21.60%
  QoQ % 28.65% 89.51% -26.38% -4.94% 10.04% -28.59% -
  Horiz. % 134.06% 104.21% 54.99% 74.69% 78.57% 71.41% 100.00%
EY 1.49 1.92 3.64 2.68 2.55 2.80 2.00 -17.83%
  QoQ % -22.40% -47.25% 35.82% 5.10% -8.93% 40.00% -
  Horiz. % 74.50% 96.00% 182.00% 134.00% 127.50% 140.00% 100.00%
DY 0.00 1.60 0.00 1.03 0.00 2.05 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 78.05% 0.00% 50.24% 0.00% 100.00% -
P/NAPS 2.39 2.01 1.41 1.44 1.55 1.43 1.73 24.07%
  QoQ % 18.91% 42.55% -2.08% -7.10% 8.39% -17.34% -
  Horiz. % 138.15% 116.18% 81.50% 83.24% 89.60% 82.66% 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.
 


 

267  360  541  1143 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.435+0.035 
 SAPNRG 0.275+0.015 
 VELESTO 0.35+0.02 
 GPACKET-WB 0.33+0.01 
 HSI-H8B 0.21+0.005 
 VELESTO-WA 0.145+0.02 
 SAPNRG-WA 0.125+0.005 
 IFCAMSC 0.455+0.02 
 HSI-C7F 0.29-0.01 
 SANICHI 0.0450.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers