Highlights

[MPI] QoQ Quarter Result on 2016-03-31 [#3]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 27-Apr-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Mar-2016  [#3]
Profit Trend QoQ -     18.39%    YoY -     29.20%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 401,409 358,009 344,818 352,123 379,693 386,645 372,806 5.03%
  QoQ % 12.12% 3.83% -2.07% -7.26% -1.80% 3.71% -
  Horiz. % 107.67% 96.03% 92.49% 94.45% 101.85% 103.71% 100.00%
PBT 79,598 55,821 48,512 47,517 37,081 63,276 47,190 41.48%
  QoQ % 42.60% 15.07% 2.09% 28.14% -41.40% 34.09% -
  Horiz. % 168.68% 118.29% 102.80% 100.69% 78.58% 134.09% 100.00%
Tax -12,439 -6,212 1,143 -2,782 6,034 -3,960 -8,638 27.38%
  QoQ % -100.24% -643.48% 141.09% -146.11% 252.37% 54.16% -
  Horiz. % 144.00% 71.91% -13.23% 32.21% -69.85% 45.84% 100.00%
NP 67,159 49,609 49,655 44,735 43,115 59,316 38,552 44.54%
  QoQ % 35.38% -0.09% 11.00% 3.76% -27.31% 53.86% -
  Horiz. % 174.20% 128.68% 128.80% 116.04% 111.84% 153.86% 100.00%
NP to SH 54,981 39,721 38,676 38,989 32,934 46,919 34,320 36.72%
  QoQ % 38.42% 2.70% -0.80% 18.39% -29.81% 36.71% -
  Horiz. % 160.20% 115.74% 112.69% 113.60% 95.96% 136.71% 100.00%
Tax Rate 15.63 % 11.13 % -2.36 % 5.85 % -16.27 % 6.26 % 18.30 % -9.94%
  QoQ % 40.43% 571.61% -140.34% 135.96% -359.90% -65.79% -
  Horiz. % 85.41% 60.82% -12.90% 31.97% -88.91% 34.21% 100.00%
Total Cost 334,250 308,400 295,163 307,388 336,578 327,329 334,254 -0.00%
  QoQ % 8.38% 4.48% -3.98% -8.67% 2.83% -2.07% -
  Horiz. % 100.00% 92.27% 88.31% 91.96% 100.70% 97.93% 100.00%
Net Worth 1,071,182 1,025,793 980,197 974,250 951,553 940,279 858,474 15.82%
  QoQ % 4.42% 4.65% 0.61% 2.39% 1.20% 9.53% -
  Horiz. % 124.78% 119.49% 114.18% 113.49% 110.84% 109.53% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div - 15,196 - 28,486 - 15,196 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 187.46% 0.00% 100.00% -
Div Payout % - % 38.26 % - % 73.06 % - % 32.39 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 118.12% 0.00% 225.56% 0.00% 100.00% -
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,071,182 1,025,793 980,197 974,250 951,553 940,279 858,474 15.82%
  QoQ % 4.42% 4.65% 0.61% 2.39% 1.20% 9.53% -
  Horiz. % 124.78% 119.49% 114.18% 113.49% 110.84% 109.53% 100.00%
NOSH 189,926 189,961 189,960 189,912 189,930 189,955 189,928 -0.00%
  QoQ % -0.02% 0.00% 0.03% -0.01% -0.01% 0.01% -
  Horiz. % 100.00% 100.02% 100.02% 99.99% 100.00% 100.01% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 16.73 % 13.86 % 14.40 % 12.70 % 11.36 % 15.34 % 10.34 % 37.62%
  QoQ % 20.71% -3.75% 13.39% 11.80% -25.95% 48.36% -
  Horiz. % 161.80% 134.04% 139.26% 122.82% 109.86% 148.36% 100.00%
ROE 5.13 % 3.87 % 3.95 % 4.00 % 3.46 % 4.99 % 4.00 % 17.95%
  QoQ % 32.56% -2.03% -1.25% 15.61% -30.66% 24.75% -
  Horiz. % 128.25% 96.75% 98.75% 100.00% 86.50% 124.75% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 211.35 188.46 181.52 185.41 199.91 203.55 196.29 5.03%
  QoQ % 12.15% 3.82% -2.10% -7.25% -1.79% 3.70% -
  Horiz. % 107.67% 96.01% 92.48% 94.46% 101.84% 103.70% 100.00%
EPS 28.95 20.91 20.36 20.53 17.34 24.70 18.07 36.72%
  QoQ % 38.45% 2.70% -0.83% 18.40% -29.80% 36.69% -
  Horiz. % 160.21% 115.72% 112.67% 113.61% 95.96% 136.69% 100.00%
DPS 0.00 8.00 0.00 15.00 0.00 8.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 187.50% 0.00% 100.00% -
NAPS 5.6400 5.4000 5.1600 5.1300 5.0100 4.9500 4.5200 15.83%
  QoQ % 4.44% 4.65% 0.58% 2.40% 1.21% 9.51% -
  Horiz. % 124.78% 119.47% 114.16% 113.50% 110.84% 109.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 191.25 170.57 164.29 167.77 180.91 184.22 177.62 5.03%
  QoQ % 12.12% 3.82% -2.07% -7.26% -1.80% 3.72% -
  Horiz. % 107.67% 96.03% 92.50% 94.45% 101.85% 103.72% 100.00%
EPS 26.20 18.93 18.43 18.58 15.69 22.35 16.35 36.74%
  QoQ % 38.40% 2.71% -0.81% 18.42% -29.80% 36.70% -
  Horiz. % 160.24% 115.78% 112.72% 113.64% 95.96% 136.70% 100.00%
DPS 0.00 7.24 0.00 13.57 0.00 7.24 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 187.43% 0.00% 100.00% -
NAPS 5.1037 4.8874 4.6702 4.6419 4.5337 4.4800 4.0902 15.83%
  QoQ % 4.43% 4.65% 0.61% 2.39% 1.20% 9.53% -
  Horiz. % 124.78% 119.49% 114.18% 113.49% 110.84% 109.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 7.4100 7.8000 7.5000 7.4500 9.3100 6.6200 6.6600 -
P/RPS 3.51 4.14 4.13 4.02 4.66 3.25 3.39 2.34%
  QoQ % -15.22% 0.24% 2.74% -13.73% 43.38% -4.13% -
  Horiz. % 103.54% 122.12% 121.83% 118.58% 137.46% 95.87% 100.00%
P/EPS 25.60 37.30 36.84 36.29 53.69 26.80 36.86 -21.49%
  QoQ % -31.37% 1.25% 1.52% -32.41% 100.34% -27.29% -
  Horiz. % 69.45% 101.19% 99.95% 98.45% 145.66% 72.71% 100.00%
EY 3.91 2.68 2.71 2.76 1.86 3.73 2.71 27.54%
  QoQ % 45.90% -1.11% -1.81% 48.39% -50.13% 37.64% -
  Horiz. % 144.28% 98.89% 100.00% 101.85% 68.63% 137.64% 100.00%
DY 0.00 1.03 0.00 2.01 0.00 1.21 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 85.12% 0.00% 166.12% 0.00% 100.00% -
P/NAPS 1.31 1.44 1.45 1.45 1.86 1.34 1.47 -7.36%
  QoQ % -9.03% -0.69% 0.00% -22.04% 38.81% -8.84% -
  Horiz. % 89.12% 97.96% 98.64% 98.64% 126.53% 91.16% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 25/01/17 09/11/16 18/08/16 27/04/16 28/01/16 17/11/15 24/08/15 -
Price 7.9500 7.8000 7.9900 7.3200 8.6600 7.3500 6.4200 -
P/RPS 3.76 4.14 4.40 3.95 4.33 3.61 3.27 9.71%
  QoQ % -9.18% -5.91% 11.39% -8.78% 19.94% 10.40% -
  Horiz. % 114.98% 126.61% 134.56% 120.80% 132.42% 110.40% 100.00%
P/EPS 27.46 37.30 39.24 35.66 49.94 29.76 35.53 -15.72%
  QoQ % -26.38% -4.94% 10.04% -28.59% 67.81% -16.24% -
  Horiz. % 77.29% 104.98% 110.44% 100.37% 140.56% 83.76% 100.00%
EY 3.64 2.68 2.55 2.80 2.00 3.36 2.81 18.74%
  QoQ % 35.82% 5.10% -8.93% 40.00% -40.48% 19.57% -
  Horiz. % 129.54% 95.37% 90.75% 99.64% 71.17% 119.57% 100.00%
DY 0.00 1.03 0.00 2.05 0.00 1.09 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 94.50% 0.00% 188.07% 0.00% 100.00% -
P/NAPS 1.41 1.44 1.55 1.43 1.73 1.48 1.42 -0.47%
  QoQ % -2.08% -7.10% 8.39% -17.34% 16.89% 4.23% -
  Horiz. % 99.30% 101.41% 109.15% 100.70% 121.83% 104.23% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers