Highlights

[MPI] QoQ Quarter Result on 2016-12-31 [#2]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 25-Jan-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     38.42%    YoY -     66.94%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 387,634 389,127 396,000 401,409 358,009 344,818 352,123 6.61%
  QoQ % -0.38% -1.74% -1.35% 12.12% 3.83% -2.07% -
  Horiz. % 110.08% 110.51% 112.46% 114.00% 101.67% 97.93% 100.00%
PBT 52,594 53,280 62,288 79,598 55,821 48,512 47,517 7.00%
  QoQ % -1.29% -14.46% -21.75% 42.60% 15.07% 2.09% -
  Horiz. % 110.68% 112.13% 131.09% 167.51% 117.48% 102.09% 100.00%
Tax -8,767 -4,598 -8,998 -12,439 -6,212 1,143 -2,782 114.80%
  QoQ % -90.67% 48.90% 27.66% -100.24% -643.48% 141.09% -
  Horiz. % 315.13% 165.28% 323.44% 447.12% 223.29% -41.09% 100.00%
NP 43,827 48,682 53,290 67,159 49,609 49,655 44,735 -1.36%
  QoQ % -9.97% -8.65% -20.65% 35.38% -0.09% 11.00% -
  Horiz. % 97.97% 108.82% 119.12% 150.13% 110.90% 111.00% 100.00%
NP to SH 36,242 40,000 43,213 54,981 39,721 38,676 38,989 -4.75%
  QoQ % -9.40% -7.44% -21.40% 38.42% 2.70% -0.80% -
  Horiz. % 92.95% 102.59% 110.83% 141.02% 101.88% 99.20% 100.00%
Tax Rate 16.67 % 8.63 % 14.45 % 15.63 % 11.13 % -2.36 % 5.85 % 100.87%
  QoQ % 93.16% -40.28% -7.55% 40.43% 571.61% -140.34% -
  Horiz. % 284.96% 147.52% 247.01% 267.18% 190.26% -40.34% 100.00%
Total Cost 343,807 340,445 342,710 334,250 308,400 295,163 307,388 7.74%
  QoQ % 0.99% -0.66% 2.53% 8.38% 4.48% -3.98% -
  Horiz. % 111.85% 110.75% 111.49% 108.74% 100.33% 96.02% 100.00%
Net Worth 1,154,750 1,120,563 1,118,664 1,071,182 1,025,793 980,197 974,250 11.99%
  QoQ % 3.05% 0.17% 4.43% 4.42% 4.65% 0.61% -
  Horiz. % 118.53% 115.02% 114.82% 109.95% 105.29% 100.61% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 18,992 - 36,085 - 15,196 - 28,486 -23.66%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 0.00% 126.68% 0.00% 53.35% 0.00% 100.00%
Div Payout % 52.40 % - % 83.51 % - % 38.26 % - % 73.06 % -19.86%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 71.72% 0.00% 114.30% 0.00% 52.37% 0.00% 100.00%
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,154,750 1,120,563 1,118,664 1,071,182 1,025,793 980,197 974,250 11.99%
  QoQ % 3.05% 0.17% 4.43% 4.42% 4.65% 0.61% -
  Horiz. % 118.53% 115.02% 114.82% 109.95% 105.29% 100.61% 100.00%
NOSH 189,926 189,926 189,926 189,926 189,961 189,960 189,912 0.00%
  QoQ % 0.00% 0.00% 0.00% -0.02% 0.00% 0.03% -
  Horiz. % 100.01% 100.01% 100.01% 100.01% 100.03% 100.03% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 11.31 % 12.51 % 13.46 % 16.73 % 13.86 % 14.40 % 12.70 % -7.43%
  QoQ % -9.59% -7.06% -19.55% 20.71% -3.75% 13.39% -
  Horiz. % 89.06% 98.50% 105.98% 131.73% 109.13% 113.39% 100.00%
ROE 3.14 % 3.57 % 3.86 % 5.13 % 3.87 % 3.95 % 4.00 % -14.89%
  QoQ % -12.04% -7.51% -24.76% 32.56% -2.03% -1.25% -
  Horiz. % 78.50% 89.25% 96.50% 128.25% 96.75% 98.75% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 204.10 204.88 208.50 211.35 188.46 181.52 185.41 6.61%
  QoQ % -0.38% -1.74% -1.35% 12.15% 3.82% -2.10% -
  Horiz. % 110.08% 110.50% 112.45% 113.99% 101.65% 97.90% 100.00%
EPS 19.08 21.06 22.75 28.95 20.91 20.36 20.53 -4.76%
  QoQ % -9.40% -7.43% -21.42% 38.45% 2.70% -0.83% -
  Horiz. % 92.94% 102.58% 110.81% 141.01% 101.85% 99.17% 100.00%
DPS 10.00 0.00 19.00 0.00 8.00 0.00 15.00 -23.67%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.67% 0.00% 126.67% 0.00% 53.33% 0.00% 100.00%
NAPS 6.0800 5.9000 5.8900 5.6400 5.4000 5.1600 5.1300 11.98%
  QoQ % 3.05% 0.17% 4.43% 4.44% 4.65% 0.58% -
  Horiz. % 118.52% 115.01% 114.81% 109.94% 105.26% 100.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 184.69 185.40 188.68 191.25 170.57 164.29 167.77 6.61%
  QoQ % -0.38% -1.74% -1.34% 12.12% 3.82% -2.07% -
  Horiz. % 110.09% 110.51% 112.46% 114.00% 101.67% 97.93% 100.00%
EPS 17.27 19.06 20.59 26.20 18.93 18.43 18.58 -4.75%
  QoQ % -9.39% -7.43% -21.41% 38.40% 2.71% -0.81% -
  Horiz. % 92.95% 102.58% 110.82% 141.01% 101.88% 99.19% 100.00%
DPS 9.05 0.00 17.19 0.00 7.24 0.00 13.57 -23.65%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 66.69% 0.00% 126.68% 0.00% 53.35% 0.00% 100.00%
NAPS 5.5018 5.3390 5.3299 5.1037 4.8874 4.6702 4.6419 11.99%
  QoQ % 3.05% 0.17% 4.43% 4.43% 4.65% 0.61% -
  Horiz. % 118.52% 115.02% 114.82% 109.95% 105.29% 100.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 13.3800 13.4800 11.5000 7.4100 7.8000 7.5000 7.4500 -
P/RPS 6.56 6.58 5.52 3.51 4.14 4.13 4.02 38.57%
  QoQ % -0.30% 19.20% 57.26% -15.22% 0.24% 2.74% -
  Horiz. % 163.18% 163.68% 137.31% 87.31% 102.99% 102.74% 100.00%
P/EPS 70.12 64.01 50.54 25.60 37.30 36.84 36.29 55.07%
  QoQ % 9.55% 26.65% 97.42% -31.37% 1.25% 1.52% -
  Horiz. % 193.22% 176.38% 139.27% 70.54% 102.78% 101.52% 100.00%
EY 1.43 1.56 1.98 3.91 2.68 2.71 2.76 -35.47%
  QoQ % -8.33% -21.21% -49.36% 45.90% -1.11% -1.81% -
  Horiz. % 51.81% 56.52% 71.74% 141.67% 97.10% 98.19% 100.00%
DY 0.75 0.00 1.65 0.00 1.03 0.00 2.01 -48.14%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 37.31% 0.00% 82.09% 0.00% 51.24% 0.00% 100.00%
P/NAPS 2.20 2.28 1.95 1.31 1.44 1.45 1.45 32.01%
  QoQ % -3.51% 16.92% 48.85% -9.03% -0.69% 0.00% -
  Horiz. % 151.72% 157.24% 134.48% 90.34% 99.31% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 08/11/17 17/08/17 18/04/17 25/01/17 09/11/16 18/08/16 27/04/16 -
Price 14.2000 14.1000 11.8400 7.9500 7.8000 7.9900 7.3200 -
P/RPS 6.96 6.88 5.68 3.76 4.14 4.40 3.95 45.83%
  QoQ % 1.16% 21.13% 51.06% -9.18% -5.91% 11.39% -
  Horiz. % 176.20% 174.18% 143.80% 95.19% 104.81% 111.39% 100.00%
P/EPS 74.42 66.95 52.04 27.46 37.30 39.24 35.66 63.23%
  QoQ % 11.16% 28.65% 89.51% -26.38% -4.94% 10.04% -
  Horiz. % 208.69% 187.75% 145.93% 77.01% 104.60% 110.04% 100.00%
EY 1.34 1.49 1.92 3.64 2.68 2.55 2.80 -38.79%
  QoQ % -10.07% -22.40% -47.25% 35.82% 5.10% -8.93% -
  Horiz. % 47.86% 53.21% 68.57% 130.00% 95.71% 91.07% 100.00%
DY 0.70 0.00 1.60 0.00 1.03 0.00 2.05 -51.11%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 34.15% 0.00% 78.05% 0.00% 50.24% 0.00% 100.00%
P/NAPS 2.34 2.39 2.01 1.41 1.44 1.55 1.43 38.82%
  QoQ % -2.09% 18.91% 42.55% -2.08% -7.10% 8.39% -
  Horiz. % 163.64% 167.13% 140.56% 98.60% 100.70% 108.39% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers