Highlights

[MPI] QoQ Quarter Result on 2015-03-31 [#3]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 29-Apr-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     25.41%    YoY -     187.67%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Revenue 379,693 386,645 372,806 351,270 338,294 327,720 321,870 11.61%
  QoQ % -1.80% 3.71% 6.13% 3.84% 3.23% 1.82% -
  Horiz. % 117.96% 120.12% 115.83% 109.13% 105.10% 101.82% 100.00%
PBT 37,081 63,276 47,190 43,763 35,275 26,758 11,828 113.76%
  QoQ % -41.40% 34.09% 7.83% 24.06% 31.83% 126.23% -
  Horiz. % 313.50% 534.97% 398.97% 369.99% 298.23% 226.23% 100.00%
Tax 6,034 -3,960 -8,638 -7,389 -9,190 -5,159 -2,143 -
  QoQ % 252.37% 54.16% -16.90% 19.60% -78.14% -140.74% -
  Horiz. % -281.57% 184.79% 403.08% 344.80% 428.84% 240.74% 100.00%
NP 43,115 59,316 38,552 36,374 26,085 21,599 9,685 169.88%
  QoQ % -27.31% 53.86% 5.99% 39.44% 20.77% 123.01% -
  Horiz. % 445.17% 612.45% 398.06% 375.57% 269.33% 223.01% 100.00%
NP to SH 32,934 46,919 34,320 30,177 24,062 19,909 8,733 141.70%
  QoQ % -29.81% 36.71% 13.73% 25.41% 20.86% 127.97% -
  Horiz. % 377.12% 537.26% 392.99% 345.55% 275.53% 227.97% 100.00%
Tax Rate -16.27 % 6.26 % 18.30 % 16.88 % 26.05 % 19.28 % 18.12 % -
  QoQ % -359.90% -65.79% 8.41% -35.20% 35.11% 6.40% -
  Horiz. % -89.79% 34.55% 100.99% 93.16% 143.76% 106.40% 100.00%
Total Cost 336,578 327,329 334,254 314,896 312,209 306,121 312,185 5.13%
  QoQ % 2.83% -2.07% 6.15% 0.86% 1.99% -1.94% -
  Horiz. % 107.81% 104.85% 107.07% 100.87% 100.01% 98.06% 100.00%
Net Worth 951,553 940,279 858,474 837,511 795,736 764,854 731,530 19.10%
  QoQ % 1.20% 9.53% 2.50% 5.25% 4.04% 4.56% -
  Horiz. % 130.08% 128.54% 117.35% 114.49% 108.78% 104.56% 100.00%
Dividend
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Div - 15,196 - 24,688 - 13,285 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 114.39% 0.00% 185.83% 0.00% 100.00% -
Div Payout % - % 32.39 % - % 81.81 % - % 66.73 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 48.54% 0.00% 122.60% 0.00% 100.00% -
Equity
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Net Worth 951,553 940,279 858,474 837,511 795,736 764,854 731,530 19.10%
  QoQ % 1.20% 9.53% 2.50% 5.25% 4.04% 4.56% -
  Horiz. % 130.08% 128.54% 117.35% 114.49% 108.78% 104.56% 100.00%
NOSH 189,930 189,955 189,928 189,911 189,913 189,790 189,025 0.32%
  QoQ % -0.01% 0.01% 0.01% -0.00% 0.06% 0.40% -
  Horiz. % 100.48% 100.49% 100.48% 100.47% 100.47% 100.40% 100.00%
Ratio Analysis
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
NP Margin 11.36 % 15.34 % 10.34 % 10.35 % 7.71 % 6.59 % 3.01 % 141.82%
  QoQ % -25.95% 48.36% -0.10% 34.24% 17.00% 118.94% -
  Horiz. % 377.41% 509.63% 343.52% 343.85% 256.15% 218.94% 100.00%
ROE 3.46 % 4.99 % 4.00 % 3.60 % 3.02 % 2.60 % 1.19 % 103.32%
  QoQ % -30.66% 24.75% 11.11% 19.21% 16.15% 118.49% -
  Horiz. % 290.76% 419.33% 336.13% 302.52% 253.78% 218.49% 100.00%
Per Share
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 199.91 203.55 196.29 184.96 178.13 172.67 170.28 11.26%
  QoQ % -1.79% 3.70% 6.13% 3.83% 3.16% 1.40% -
  Horiz. % 117.40% 119.54% 115.27% 108.62% 104.61% 101.40% 100.00%
EPS 17.34 24.70 18.07 15.89 12.67 10.49 4.62 140.93%
  QoQ % -29.80% 36.69% 13.72% 25.41% 20.78% 127.06% -
  Horiz. % 375.32% 534.63% 391.13% 343.94% 274.24% 227.06% 100.00%
DPS 0.00 8.00 0.00 13.00 0.00 7.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 114.29% 0.00% 185.71% 0.00% 100.00% -
NAPS 5.0100 4.9500 4.5200 4.4100 4.1900 4.0300 3.8700 18.73%
  QoQ % 1.21% 9.51% 2.49% 5.25% 3.97% 4.13% -
  Horiz. % 129.46% 127.91% 116.80% 113.95% 108.27% 104.13% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
RPS 180.91 184.22 177.62 167.36 161.18 156.14 153.36 11.61%
  QoQ % -1.80% 3.72% 6.13% 3.83% 3.23% 1.81% -
  Horiz. % 117.96% 120.12% 115.82% 109.13% 105.10% 101.81% 100.00%
EPS 15.69 22.35 16.35 14.38 11.46 9.49 4.16 141.71%
  QoQ % -29.80% 36.70% 13.70% 25.48% 20.76% 128.12% -
  Horiz. % 377.16% 537.26% 393.03% 345.67% 275.48% 228.12% 100.00%
DPS 0.00 7.24 0.00 11.76 0.00 6.33 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 114.38% 0.00% 185.78% 0.00% 100.00% -
NAPS 4.5337 4.4800 4.0902 3.9904 3.7913 3.6442 3.4854 19.10%
  QoQ % 1.20% 9.53% 2.50% 5.25% 4.04% 4.56% -
  Horiz. % 130.08% 128.54% 117.35% 114.49% 108.78% 104.56% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 -
Price 9.3100 6.6200 6.6600 7.0000 4.5300 5.6600 5.0800 -
P/RPS 4.66 3.25 3.39 3.78 2.54 3.28 2.98 34.61%
  QoQ % 43.38% -4.13% -10.32% 48.82% -22.56% 10.07% -
  Horiz. % 156.38% 109.06% 113.76% 126.85% 85.23% 110.07% 100.00%
P/EPS 53.69 26.80 36.86 44.05 35.75 53.96 109.96 -37.91%
  QoQ % 100.34% -27.29% -16.32% 23.22% -33.75% -50.93% -
  Horiz. % 48.83% 24.37% 33.52% 40.06% 32.51% 49.07% 100.00%
EY 1.86 3.73 2.71 2.27 2.80 1.85 0.91 60.85%
  QoQ % -50.13% 37.64% 19.38% -18.93% 51.35% 103.30% -
  Horiz. % 204.40% 409.89% 297.80% 249.45% 307.69% 203.30% 100.00%
DY 0.00 1.21 0.00 1.86 0.00 1.24 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 97.58% 0.00% 150.00% 0.00% 100.00% -
P/NAPS 1.86 1.34 1.47 1.59 1.08 1.40 1.31 26.25%
  QoQ % 38.81% -8.84% -7.55% 47.22% -22.86% 6.87% -
  Horiz. % 141.98% 102.29% 112.21% 121.37% 82.44% 106.87% 100.00%
Price Multiplier on Announcement Date
31/12/15 30/09/15 30/06/15 31/03/15 31/12/14 30/09/14 30/06/14 CAGR
Date 28/01/16 17/11/15 24/08/15 29/04/15 22/01/15 12/11/14 27/08/14 -
Price 8.6600 7.3500 6.4200 6.5500 5.5000 5.1500 6.2400 -
P/RPS 4.33 3.61 3.27 3.54 3.09 2.98 3.66 11.82%
  QoQ % 19.94% 10.40% -7.63% 14.56% 3.69% -18.58% -
  Horiz. % 118.31% 98.63% 89.34% 96.72% 84.43% 81.42% 100.00%
P/EPS 49.94 29.76 35.53 41.22 43.41 49.09 135.06 -48.39%
  QoQ % 67.81% -16.24% -13.80% -5.04% -11.57% -63.65% -
  Horiz. % 36.98% 22.03% 26.31% 30.52% 32.14% 36.35% 100.00%
EY 2.00 3.36 2.81 2.43 2.30 2.04 0.74 93.68%
  QoQ % -40.48% 19.57% 15.64% 5.65% 12.75% 175.68% -
  Horiz. % 270.27% 454.05% 379.73% 328.38% 310.81% 275.68% 100.00%
DY 0.00 1.09 0.00 1.98 0.00 1.36 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 80.15% 0.00% 145.59% 0.00% 100.00% -
P/NAPS 1.73 1.48 1.42 1.49 1.31 1.28 1.61 4.90%
  QoQ % 16.89% 4.23% -4.70% 13.74% 2.34% -20.50% -
  Horiz. % 107.45% 91.93% 88.20% 92.55% 81.37% 79.50% 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.
 


 

391  338  517  771 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.40-0.08 
 NETX 0.020.00 
 SAPNRG 0.26-0.005 
 IFCAMSC 0.435+0.05 
 MTAG 0.51-0.03 
 HSI-C7F 0.335+0.01 
 KNM 0.44-0.02 
 GPACKET-WB 0.320.00 
 JCY 0.205+0.015 
 ISTONE 0.235-0.02 

FEATURED POSTS

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