Highlights

[MPI] QoQ 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 -     8.30%    YoY -     16.65%
Quarter Report


View:


Show?  QoQ % Horiz. %

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 345,916 330,108 398,162 413,756 393,101 366,333 395,252 -8.53%
  QoQ % 4.79% -17.09% -3.77% 5.25% 7.31% -7.32% -
  Horiz. % 87.52% 83.52% 100.74% 104.68% 99.46% 92.68% 100.00%
PBT 40,894 25,488 60,160 63,250 55,052 39,895 59,429 -22.11%
  QoQ % 60.44% -57.63% -4.89% 14.89% 37.99% -32.87% -
  Horiz. % 68.81% 42.89% 101.23% 106.43% 92.63% 67.13% 100.00%
Tax -5,210 -4,006 -10,588 -9,969 -6,951 -8,186 -10,623 -37.89%
  QoQ % -30.05% 62.16% -6.21% -43.42% 15.09% 22.94% -
  Horiz. % 49.04% 37.71% 99.67% 93.84% 65.43% 77.06% 100.00%
NP 35,684 21,482 49,572 53,281 48,101 31,709 48,806 -18.89%
  QoQ % 66.11% -56.67% -6.96% 10.77% 51.70% -35.03% -
  Horiz. % 73.11% 44.02% 101.57% 109.17% 98.56% 64.97% 100.00%
NP to SH 30,058 16,767 39,225 42,278 39,037 25,984 41,201 -19.01%
  QoQ % 79.27% -57.25% -7.22% 8.30% 50.23% -36.93% -
  Horiz. % 72.95% 40.70% 95.20% 102.61% 94.75% 63.07% 100.00%
Tax Rate 12.74 % 15.72 % 17.60 % 15.76 % 12.63 % 20.52 % 17.88 % -20.27%
  QoQ % -18.96% -10.68% 11.68% 24.78% -38.45% 14.77% -
  Horiz. % 71.25% 87.92% 98.43% 88.14% 70.64% 114.77% 100.00%
Total Cost 310,232 308,626 348,590 360,475 345,000 334,624 346,446 -7.11%
  QoQ % 0.52% -11.46% -3.30% 4.49% 3.10% -3.41% -
  Horiz. % 89.55% 89.08% 100.62% 104.05% 99.58% 96.59% 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 - 32,305 - 19,000 - 36,101 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 89.49% 0.00% 52.63% 0.00% 100.00% -
Div Payout % - % 192.67 % - % 44.94 % - % 138.94 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 138.67% 0.00% 32.34% 0.00% 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 10.32 % 6.51 % 12.45 % 12.88 % 12.24 % 8.66 % 12.35 % -11.31%
  QoQ % 58.53% -47.71% -3.34% 5.23% 41.34% -29.88% -
  Horiz. % 83.56% 52.71% 100.81% 104.29% 99.11% 70.12% 100.00%
ROE 2.37 % 1.32 % 3.14 % 3.45 % 3.29 % 2.18 % 3.52 % -23.24%
  QoQ % 79.55% -57.96% -8.99% 4.86% 50.92% -38.07% -
  Horiz. % 67.33% 37.50% 89.20% 98.01% 93.47% 61.93% 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 182.01 173.71 209.55 217.76 206.89 192.80 208.04 -8.55%
  QoQ % 4.78% -17.10% -3.77% 5.25% 7.31% -7.33% -
  Horiz. % 87.49% 83.50% 100.73% 104.67% 99.45% 92.67% 100.00%
EPS 15.82 8.82 20.64 22.25 20.55 13.68 21.69 -19.02%
  QoQ % 79.37% -57.27% -7.24% 8.27% 50.22% -36.93% -
  Horiz. % 72.94% 40.66% 95.16% 102.58% 94.74% 63.07% 100.00%
DPS 0.00 17.00 0.00 10.00 0.00 19.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 89.47% 0.00% 52.63% 0.00% 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 164.81 157.28 189.71 197.14 187.29 174.54 188.32 -8.53%
  QoQ % 4.79% -17.09% -3.77% 5.26% 7.30% -7.32% -
  Horiz. % 87.52% 83.52% 100.74% 104.68% 99.45% 92.68% 100.00%
EPS 14.32 7.99 18.69 20.14 18.60 12.38 19.63 -19.01%
  QoQ % 79.22% -57.25% -7.20% 8.28% 50.24% -36.93% -
  Horiz. % 72.95% 40.70% 95.21% 102.60% 94.75% 63.07% 100.00%
DPS 0.00 15.39 0.00 9.05 0.00 17.20 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 89.48% 0.00% 52.62% 0.00% 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 5.07 5.76 4.75 5.57 4.95 4.47 6.07 -11.34%
  QoQ % -11.98% 21.26% -14.72% 12.53% 10.74% -26.36% -
  Horiz. % 83.53% 94.89% 78.25% 91.76% 81.55% 73.64% 100.00%
P/EPS 58.30 113.34 48.20 54.56 49.84 63.03 58.19 0.13%
  QoQ % -48.56% 135.15% -11.66% 9.47% -20.93% 8.32% -
  Horiz. % 100.19% 194.78% 82.83% 93.76% 85.65% 108.32% 100.00%
EY 1.72 0.88 2.07 1.83 2.01 1.59 1.72 -
  QoQ % 95.45% -57.49% 13.11% -8.96% 26.42% -7.56% -
  Horiz. % 100.00% 51.16% 120.35% 106.40% 116.86% 92.44% 100.00%
DY 0.00 1.70 0.00 0.82 0.00 2.20 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 77.27% 0.00% 37.27% 0.00% 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 4.71 5.07 4.88 4.96 5.80 4.35 5.40 -8.73%
  QoQ % -7.10% 3.89% -1.61% -14.48% 33.33% -19.44% -
  Horiz. % 87.22% 93.89% 90.37% 91.85% 107.41% 80.56% 100.00%
P/EPS 54.19 99.74 49.51 48.54 58.41 61.28 51.83 3.02%
  QoQ % -45.67% 101.45% 2.00% -16.90% -4.68% 18.23% -
  Horiz. % 104.55% 192.44% 95.52% 93.65% 112.70% 118.23% 100.00%
EY 1.85 1.00 2.02 2.06 1.71 1.63 1.93 -2.79%
  QoQ % 85.00% -50.50% -1.94% 20.47% 4.91% -15.54% -
  Horiz. % 95.85% 51.81% 104.66% 106.74% 88.60% 84.46% 100.00%
DY 0.00 1.93 0.00 0.93 0.00 2.27 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 85.02% 0.00% 40.97% 0.00% 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.
 


 

360  308  555  778 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 HSI-H8F 0.42+0.025 
 XOX 0.0450.00 
 HSI-C7K 0.335-0.025 
 NETX 0.020.00 
 TRIVE 0.0150.00 
 IFCAMSC 0.53+0.04 
 PERDANA 0.435-0.025 
 VELESTO 0.38-0.01 
 JAKS 1.36+0.20 
Partners & Brokers