Highlights

[MPI] QoQ Quarter Result on 2015-12-31 [#2]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 28-Jan-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Dec-2015  [#2]
Profit Trend QoQ -     -29.81%    YoY -     36.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 358,009 344,818 352,123 379,693 386,645 372,806 351,270 1.27%
  QoQ % 3.83% -2.07% -7.26% -1.80% 3.71% 6.13% -
  Horiz. % 101.92% 98.16% 100.24% 108.09% 110.07% 106.13% 100.00%
PBT 55,821 48,512 47,517 37,081 63,276 47,190 43,763 17.56%
  QoQ % 15.07% 2.09% 28.14% -41.40% 34.09% 7.83% -
  Horiz. % 127.55% 110.85% 108.58% 84.73% 144.59% 107.83% 100.00%
Tax -6,212 1,143 -2,782 6,034 -3,960 -8,638 -7,389 -10.90%
  QoQ % -643.48% 141.09% -146.11% 252.37% 54.16% -16.90% -
  Horiz. % 84.07% -15.47% 37.65% -81.66% 53.59% 116.90% 100.00%
NP 49,609 49,655 44,735 43,115 59,316 38,552 36,374 22.91%
  QoQ % -0.09% 11.00% 3.76% -27.31% 53.86% 5.99% -
  Horiz. % 136.39% 136.51% 122.99% 118.53% 163.07% 105.99% 100.00%
NP to SH 39,721 38,676 38,989 32,934 46,919 34,320 30,177 20.05%
  QoQ % 2.70% -0.80% 18.39% -29.81% 36.71% 13.73% -
  Horiz. % 131.63% 128.16% 129.20% 109.14% 155.48% 113.73% 100.00%
Tax Rate 11.13 % -2.36 % 5.85 % -16.27 % 6.26 % 18.30 % 16.88 % -24.19%
  QoQ % 571.61% -140.34% 135.96% -359.90% -65.79% 8.41% -
  Horiz. % 65.94% -13.98% 34.66% -96.39% 37.09% 108.41% 100.00%
Total Cost 308,400 295,163 307,388 336,578 327,329 334,254 314,896 -1.38%
  QoQ % 4.48% -3.98% -8.67% 2.83% -2.07% 6.15% -
  Horiz. % 97.94% 93.73% 97.62% 106.89% 103.95% 106.15% 100.00%
Net Worth 1,025,793 980,197 974,250 951,553 940,279 858,474 837,511 14.43%
  QoQ % 4.65% 0.61% 2.39% 1.20% 9.53% 2.50% -
  Horiz. % 122.48% 117.04% 116.33% 113.62% 112.27% 102.50% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 15,196 - 28,486 - 15,196 - 24,688 -27.57%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 61.55% 0.00% 115.38% 0.00% 61.55% 0.00% 100.00%
Div Payout % 38.26 % - % 73.06 % - % 32.39 % - % 81.81 % -39.67%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 46.77% 0.00% 89.30% 0.00% 39.59% 0.00% 100.00%
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,025,793 980,197 974,250 951,553 940,279 858,474 837,511 14.43%
  QoQ % 4.65% 0.61% 2.39% 1.20% 9.53% 2.50% -
  Horiz. % 122.48% 117.04% 116.33% 113.62% 112.27% 102.50% 100.00%
NOSH 189,961 189,960 189,912 189,930 189,955 189,928 189,911 0.02%
  QoQ % 0.00% 0.03% -0.01% -0.01% 0.01% 0.01% -
  Horiz. % 100.03% 100.03% 100.00% 100.01% 100.02% 100.01% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 13.86 % 14.40 % 12.70 % 11.36 % 15.34 % 10.34 % 10.35 % 21.43%
  QoQ % -3.75% 13.39% 11.80% -25.95% 48.36% -0.10% -
  Horiz. % 133.91% 139.13% 122.71% 109.76% 148.21% 99.90% 100.00%
ROE 3.87 % 3.95 % 4.00 % 3.46 % 4.99 % 4.00 % 3.60 % 4.93%
  QoQ % -2.03% -1.25% 15.61% -30.66% 24.75% 11.11% -
  Horiz. % 107.50% 109.72% 111.11% 96.11% 138.61% 111.11% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 188.46 181.52 185.41 199.91 203.55 196.29 184.96 1.25%
  QoQ % 3.82% -2.10% -7.25% -1.79% 3.70% 6.13% -
  Horiz. % 101.89% 98.14% 100.24% 108.08% 110.05% 106.13% 100.00%
EPS 20.91 20.36 20.53 17.34 24.70 18.07 15.89 20.02%
  QoQ % 2.70% -0.83% 18.40% -29.80% 36.69% 13.72% -
  Horiz. % 131.59% 128.13% 129.20% 109.13% 155.44% 113.72% 100.00%
DPS 8.00 0.00 15.00 0.00 8.00 0.00 13.00 -27.59%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 61.54% 0.00% 115.38% 0.00% 61.54% 0.00% 100.00%
NAPS 5.4000 5.1600 5.1300 5.0100 4.9500 4.5200 4.4100 14.41%
  QoQ % 4.65% 0.58% 2.40% 1.21% 9.51% 2.49% -
  Horiz. % 122.45% 117.01% 116.33% 113.61% 112.24% 102.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 170.57 164.29 167.77 180.91 184.22 177.62 167.36 1.27%
  QoQ % 3.82% -2.07% -7.26% -1.80% 3.72% 6.13% -
  Horiz. % 101.92% 98.17% 100.24% 108.10% 110.07% 106.13% 100.00%
EPS 18.93 18.43 18.58 15.69 22.35 16.35 14.38 20.05%
  QoQ % 2.71% -0.81% 18.42% -29.80% 36.70% 13.70% -
  Horiz. % 131.64% 128.16% 129.21% 109.11% 155.42% 113.70% 100.00%
DPS 7.24 0.00 13.57 0.00 7.24 0.00 11.76 -27.57%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 61.56% 0.00% 115.39% 0.00% 61.56% 0.00% 100.00%
NAPS 4.8874 4.6702 4.6419 4.5337 4.4800 4.0902 3.9904 14.43%
  QoQ % 4.65% 0.61% 2.39% 1.20% 9.53% 2.50% -
  Horiz. % 122.48% 117.04% 116.33% 113.62% 112.27% 102.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 7.8000 7.5000 7.4500 9.3100 6.6200 6.6600 7.0000 -
P/RPS 4.14 4.13 4.02 4.66 3.25 3.39 3.78 6.23%
  QoQ % 0.24% 2.74% -13.73% 43.38% -4.13% -10.32% -
  Horiz. % 109.52% 109.26% 106.35% 123.28% 85.98% 89.68% 100.00%
P/EPS 37.30 36.84 36.29 53.69 26.80 36.86 44.05 -10.47%
  QoQ % 1.25% 1.52% -32.41% 100.34% -27.29% -16.32% -
  Horiz. % 84.68% 83.63% 82.38% 121.88% 60.84% 83.68% 100.00%
EY 2.68 2.71 2.76 1.86 3.73 2.71 2.27 11.67%
  QoQ % -1.11% -1.81% 48.39% -50.13% 37.64% 19.38% -
  Horiz. % 118.06% 119.38% 121.59% 81.94% 164.32% 119.38% 100.00%
DY 1.03 0.00 2.01 0.00 1.21 0.00 1.86 -32.49%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 55.38% 0.00% 108.06% 0.00% 65.05% 0.00% 100.00%
P/NAPS 1.44 1.45 1.45 1.86 1.34 1.47 1.59 -6.38%
  QoQ % -0.69% 0.00% -22.04% 38.81% -8.84% -7.55% -
  Horiz. % 90.57% 91.19% 91.19% 116.98% 84.28% 92.45% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 09/11/16 18/08/16 27/04/16 28/01/16 17/11/15 24/08/15 29/04/15 -
Price 7.8000 7.9900 7.3200 8.6600 7.3500 6.4200 6.5500 -
P/RPS 4.14 4.40 3.95 4.33 3.61 3.27 3.54 10.97%
  QoQ % -5.91% 11.39% -8.78% 19.94% 10.40% -7.63% -
  Horiz. % 116.95% 124.29% 111.58% 122.32% 101.98% 92.37% 100.00%
P/EPS 37.30 39.24 35.66 49.94 29.76 35.53 41.22 -6.43%
  QoQ % -4.94% 10.04% -28.59% 67.81% -16.24% -13.80% -
  Horiz. % 90.49% 95.20% 86.51% 121.15% 72.20% 86.20% 100.00%
EY 2.68 2.55 2.80 2.00 3.36 2.81 2.43 6.73%
  QoQ % 5.10% -8.93% 40.00% -40.48% 19.57% 15.64% -
  Horiz. % 110.29% 104.94% 115.23% 82.30% 138.27% 115.64% 100.00%
DY 1.03 0.00 2.05 0.00 1.09 0.00 1.98 -35.24%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 52.02% 0.00% 103.54% 0.00% 55.05% 0.00% 100.00%
P/NAPS 1.44 1.55 1.43 1.73 1.48 1.42 1.49 -2.24%
  QoQ % -7.10% 8.39% -17.34% 16.89% 4.23% -4.70% -
  Horiz. % 96.64% 104.03% 95.97% 116.11% 99.33% 95.30% 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.
 


 

105  92  387  1712 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.300.00 
 ARMADA 0.5250.00 
 NETX 0.020.00 
 MLAB 0.0650.00 
 GPACKET-WB 0.3450.00 
 JAG 0.0350.00 
 WCEHB 0.405+0.02 
 XOX 0.0450.00 
 PUC 0.0550.00 
 VELESTO 0.39+0.01 
Partners & Brokers