Highlights

[MPI] QoQ Quarter Result on 2017-03-31 [#3]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 18-Apr-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     -21.40%    YoY -     10.83%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 395,252 387,634 389,127 396,000 401,409 358,009 344,818 9.50%
  QoQ % 1.97% -0.38% -1.74% -1.35% 12.12% 3.83% -
  Horiz. % 114.63% 112.42% 112.85% 114.84% 116.41% 103.83% 100.00%
PBT 59,429 52,594 53,280 62,288 79,598 55,821 48,512 14.45%
  QoQ % 13.00% -1.29% -14.46% -21.75% 42.60% 15.07% -
  Horiz. % 122.50% 108.41% 109.83% 128.40% 164.08% 115.07% 100.00%
Tax -10,623 -8,767 -4,598 -8,998 -12,439 -6,212 1,143 -
  QoQ % -21.17% -90.67% 48.90% 27.66% -100.24% -643.48% -
  Horiz. % -929.40% -767.02% -402.27% -787.23% -1,088.28% -543.48% 100.00%
NP 48,806 43,827 48,682 53,290 67,159 49,609 49,655 -1.14%
  QoQ % 11.36% -9.97% -8.65% -20.65% 35.38% -0.09% -
  Horiz. % 98.29% 88.26% 98.04% 107.32% 135.25% 99.91% 100.00%
NP to SH 41,201 36,242 40,000 43,213 54,981 39,721 38,676 4.29%
  QoQ % 13.68% -9.40% -7.44% -21.40% 38.42% 2.70% -
  Horiz. % 106.53% 93.71% 103.42% 111.73% 142.16% 102.70% 100.00%
Tax Rate 17.88 % 16.67 % 8.63 % 14.45 % 15.63 % 11.13 % -2.36 % -
  QoQ % 7.26% 93.16% -40.28% -7.55% 40.43% 571.61% -
  Horiz. % -757.63% -706.36% -365.68% -612.29% -662.29% -471.61% 100.00%
Total Cost 346,446 343,807 340,445 342,710 334,250 308,400 295,163 11.24%
  QoQ % 0.77% 0.99% -0.66% 2.53% 8.38% 4.48% -
  Horiz. % 117.37% 116.48% 115.34% 116.11% 113.24% 104.48% 100.00%
Net Worth 1,170,319 1,154,750 1,120,563 1,118,664 1,071,182 1,025,793 980,197 12.51%
  QoQ % 1.35% 3.05% 0.17% 4.43% 4.42% 4.65% -
  Horiz. % 119.40% 117.81% 114.32% 114.13% 109.28% 104.65% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div - 18,992 - 36,085 - 15,196 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 124.98% 0.00% 237.46% 0.00% 100.00% -
Div Payout % - % 52.40 % - % 83.51 % - % 38.26 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 136.96% 0.00% 218.27% 0.00% 100.00% -
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,170,319 1,154,750 1,120,563 1,118,664 1,071,182 1,025,793 980,197 12.51%
  QoQ % 1.35% 3.05% 0.17% 4.43% 4.42% 4.65% -
  Horiz. % 119.40% 117.81% 114.32% 114.13% 109.28% 104.65% 100.00%
NOSH 189,987 189,926 189,926 189,926 189,926 189,961 189,960 0.01%
  QoQ % 0.03% 0.00% 0.00% 0.00% -0.02% 0.00% -
  Horiz. % 100.01% 99.98% 99.98% 99.98% 99.98% 100.00% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 12.35 % 11.31 % 12.51 % 13.46 % 16.73 % 13.86 % 14.40 % -9.71%
  QoQ % 9.20% -9.59% -7.06% -19.55% 20.71% -3.75% -
  Horiz. % 85.76% 78.54% 86.88% 93.47% 116.18% 96.25% 100.00%
ROE 3.52 % 3.14 % 3.57 % 3.86 % 5.13 % 3.87 % 3.95 % -7.38%
  QoQ % 12.10% -12.04% -7.51% -24.76% 32.56% -2.03% -
  Horiz. % 89.11% 79.49% 90.38% 97.72% 129.87% 97.97% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 208.04 204.10 204.88 208.50 211.35 188.46 181.52 9.49%
  QoQ % 1.93% -0.38% -1.74% -1.35% 12.15% 3.82% -
  Horiz. % 114.61% 112.44% 112.87% 114.86% 116.43% 103.82% 100.00%
EPS 21.69 19.08 21.06 22.75 28.95 20.91 20.36 4.30%
  QoQ % 13.68% -9.40% -7.43% -21.42% 38.45% 2.70% -
  Horiz. % 106.53% 93.71% 103.44% 111.74% 142.19% 102.70% 100.00%
DPS 0.00 10.00 0.00 19.00 0.00 8.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.00% 0.00% 237.50% 0.00% 100.00% -
NAPS 6.1600 6.0800 5.9000 5.8900 5.6400 5.4000 5.1600 12.50%
  QoQ % 1.32% 3.05% 0.17% 4.43% 4.44% 4.65% -
  Horiz. % 119.38% 117.83% 114.34% 114.15% 109.30% 104.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 188.32 184.69 185.40 188.68 191.25 170.57 164.29 9.50%
  QoQ % 1.97% -0.38% -1.74% -1.34% 12.12% 3.82% -
  Horiz. % 114.63% 112.42% 112.85% 114.85% 116.41% 103.82% 100.00%
EPS 19.63 17.27 19.06 20.59 26.20 18.93 18.43 4.28%
  QoQ % 13.67% -9.39% -7.43% -21.41% 38.40% 2.71% -
  Horiz. % 106.51% 93.71% 103.42% 111.72% 142.16% 102.71% 100.00%
DPS 0.00 9.05 0.00 17.19 0.00 7.24 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 125.00% 0.00% 237.43% 0.00% 100.00% -
NAPS 5.5760 5.5018 5.3390 5.3299 5.1037 4.8874 4.6702 12.51%
  QoQ % 1.35% 3.05% 0.17% 4.43% 4.43% 4.65% -
  Horiz. % 119.40% 117.81% 114.32% 114.13% 109.28% 104.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 12.6200 13.3800 13.4800 11.5000 7.4100 7.8000 7.5000 -
P/RPS 6.07 6.56 6.58 5.52 3.51 4.14 4.13 29.18%
  QoQ % -7.47% -0.30% 19.20% 57.26% -15.22% 0.24% -
  Horiz. % 146.97% 158.84% 159.32% 133.66% 84.99% 100.24% 100.00%
P/EPS 58.19 70.12 64.01 50.54 25.60 37.30 36.84 35.52%
  QoQ % -17.01% 9.55% 26.65% 97.42% -31.37% 1.25% -
  Horiz. % 157.95% 190.34% 173.75% 137.19% 69.49% 101.25% 100.00%
EY 1.72 1.43 1.56 1.98 3.91 2.68 2.71 -26.09%
  QoQ % 20.28% -8.33% -21.21% -49.36% 45.90% -1.11% -
  Horiz. % 63.47% 52.77% 57.56% 73.06% 144.28% 98.89% 100.00%
DY 0.00 0.75 0.00 1.65 0.00 1.03 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 72.82% 0.00% 160.19% 0.00% 100.00% -
P/NAPS 2.05 2.20 2.28 1.95 1.31 1.44 1.45 25.89%
  QoQ % -6.82% -3.51% 16.92% 48.85% -9.03% -0.69% -
  Horiz. % 141.38% 151.72% 157.24% 134.48% 90.34% 99.31% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/01/18 08/11/17 17/08/17 18/04/17 25/01/17 09/11/16 18/08/16 -
Price 11.2400 14.2000 14.1000 11.8400 7.9500 7.8000 7.9900 -
P/RPS 5.40 6.96 6.88 5.68 3.76 4.14 4.40 14.59%
  QoQ % -22.41% 1.16% 21.13% 51.06% -9.18% -5.91% -
  Horiz. % 122.73% 158.18% 156.36% 129.09% 85.45% 94.09% 100.00%
P/EPS 51.83 74.42 66.95 52.04 27.46 37.30 39.24 20.32%
  QoQ % -30.35% 11.16% 28.65% 89.51% -26.38% -4.94% -
  Horiz. % 132.08% 189.65% 170.62% 132.62% 69.98% 95.06% 100.00%
EY 1.93 1.34 1.49 1.92 3.64 2.68 2.55 -16.91%
  QoQ % 44.03% -10.07% -22.40% -47.25% 35.82% 5.10% -
  Horiz. % 75.69% 52.55% 58.43% 75.29% 142.75% 105.10% 100.00%
DY 0.00 0.70 0.00 1.60 0.00 1.03 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 67.96% 0.00% 155.34% 0.00% 100.00% -
P/NAPS 1.82 2.34 2.39 2.01 1.41 1.44 1.55 11.27%
  QoQ % -22.22% -2.09% 18.91% 42.55% -2.08% -7.10% -
  Horiz. % 117.42% 150.97% 154.19% 129.68% 90.97% 92.90% 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.
 


 

341  308  585  1062 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.515+0.025 
 PWORTH 0.04-0.005 
 DGB 0.16-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.42+0.025 
 HSI-C7K 0.325-0.015 
 VELESTO 0.385+0.005 
 IFCAMSC 0.535+0.005 
 ISTONE 0.205-0.02 
Partners & Brokers