Highlights

[MPI] QoQ TTM Result on 2016-06-30 [#4]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 18-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Jun-2016  [#4]
Profit Trend QoQ -     2.84%    YoY -     45.22%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Revenue 1,500,236 1,456,359 1,434,643 1,463,279 1,491,267 1,490,414 1,449,015 2.34%
  QoQ % 3.01% 1.51% -1.96% -1.88% 0.06% 2.86% -
  Horiz. % 103.53% 100.51% 99.01% 100.98% 102.92% 102.86% 100.00%
PBT 246,219 231,448 188,931 196,386 195,064 191,310 189,504 19.05%
  QoQ % 6.38% 22.50% -3.80% 0.68% 1.96% 0.95% -
  Horiz. % 129.93% 122.13% 99.70% 103.63% 102.93% 100.95% 100.00%
Tax -26,506 -20,290 -1,817 435 -9,346 -13,953 -29,177 -6.19%
  QoQ % -30.64% -1,016.68% -517.70% 104.65% 33.02% 52.18% -
  Horiz. % 90.85% 69.54% 6.23% -1.49% 32.03% 47.82% 100.00%
NP 219,713 211,158 187,114 196,821 185,718 177,357 160,327 23.35%
  QoQ % 4.05% 12.85% -4.93% 5.98% 4.71% 10.62% -
  Horiz. % 137.04% 131.70% 116.71% 122.76% 115.84% 110.62% 100.00%
NP to SH 176,591 172,367 150,320 157,518 153,162 144,350 135,478 19.31%
  QoQ % 2.45% 14.67% -4.57% 2.84% 6.10% 6.55% -
  Horiz. % 130.35% 127.23% 110.96% 116.27% 113.05% 106.55% 100.00%
Tax Rate 10.77 % 8.77 % 0.96 % -0.22 % 4.79 % 7.29 % 15.40 % -21.19%
  QoQ % 22.81% 813.54% 536.36% -104.59% -34.29% -52.66% -
  Horiz. % 69.94% 56.95% 6.23% -1.43% 31.10% 47.34% 100.00%
Total Cost 1,280,523 1,245,201 1,247,529 1,266,458 1,305,549 1,313,057 1,288,688 -0.42%
  QoQ % 2.84% -0.19% -1.49% -2.99% -0.57% 1.89% -
  Horiz. % 99.37% 96.63% 96.81% 98.27% 101.31% 101.89% 100.00%
Net Worth 1,118,664 1,071,182 1,025,793 980,197 974,250 951,553 940,279 12.27%
  QoQ % 4.43% 4.42% 4.65% 0.61% 2.39% 1.20% -
  Horiz. % 118.97% 113.92% 109.09% 104.25% 103.61% 101.20% 100.00%
Dividend
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Div 51,282 43,683 43,683 43,683 43,683 39,884 39,884 18.22%
  QoQ % 17.40% 0.00% 0.00% 0.00% 9.52% 0.00% -
  Horiz. % 128.58% 109.52% 109.52% 109.52% 109.52% 100.00% 100.00%
Div Payout % 29.04 % 25.34 % 29.06 % 27.73 % 28.52 % 27.63 % 29.44 % -0.91%
  QoQ % 14.60% -12.80% 4.80% -2.77% 3.22% -6.15% -
  Horiz. % 98.64% 86.07% 98.71% 94.19% 96.88% 93.85% 100.00%
Equity
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Net Worth 1,118,664 1,071,182 1,025,793 980,197 974,250 951,553 940,279 12.27%
  QoQ % 4.43% 4.42% 4.65% 0.61% 2.39% 1.20% -
  Horiz. % 118.97% 113.92% 109.09% 104.25% 103.61% 101.20% 100.00%
NOSH 189,926 189,926 189,961 189,960 189,912 189,930 189,955 -0.01%
  QoQ % 0.00% -0.02% 0.00% 0.03% -0.01% -0.01% -
  Horiz. % 99.98% 99.98% 100.00% 100.00% 99.98% 99.99% 100.00%
Ratio Analysis
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
NP Margin 14.65 % 14.50 % 13.04 % 13.45 % 12.45 % 11.90 % 11.06 % 20.59%
  QoQ % 1.03% 11.20% -3.05% 8.03% 4.62% 7.59% -
  Horiz. % 132.46% 131.10% 117.90% 121.61% 112.57% 107.59% 100.00%
ROE 15.79 % 16.09 % 14.65 % 16.07 % 15.72 % 15.17 % 14.41 % 6.28%
  QoQ % -1.86% 9.83% -8.84% 2.23% 3.63% 5.27% -
  Horiz. % 109.58% 111.66% 101.67% 111.52% 109.09% 105.27% 100.00%
Per Share
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 789.91 766.80 755.23 770.31 785.24 784.71 762.82 2.35%
  QoQ % 3.01% 1.53% -1.96% -1.90% 0.07% 2.87% -
  Horiz. % 103.55% 100.52% 99.01% 100.98% 102.94% 102.87% 100.00%
EPS 92.98 90.75 79.13 82.92 80.65 76.00 71.32 19.32%
  QoQ % 2.46% 14.68% -4.57% 2.81% 6.12% 6.56% -
  Horiz. % 130.37% 127.24% 110.95% 116.26% 113.08% 106.56% 100.00%
DPS 27.00 23.00 23.00 23.00 23.00 21.00 21.00 18.22%
  QoQ % 17.39% 0.00% 0.00% 0.00% 9.52% 0.00% -
  Horiz. % 128.57% 109.52% 109.52% 109.52% 109.52% 100.00% 100.00%
NAPS 5.8900 5.6400 5.4000 5.1600 5.1300 5.0100 4.9500 12.28%
  QoQ % 4.43% 4.44% 4.65% 0.58% 2.40% 1.21% -
  Horiz. % 118.99% 113.94% 109.09% 104.24% 103.64% 101.21% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
RPS 714.79 693.89 683.54 697.18 710.52 710.11 690.39 2.34%
  QoQ % 3.01% 1.51% -1.96% -1.88% 0.06% 2.86% -
  Horiz. % 103.53% 100.51% 99.01% 100.98% 102.92% 102.86% 100.00%
EPS 84.14 82.12 71.62 75.05 72.97 68.78 64.55 19.31%
  QoQ % 2.46% 14.66% -4.57% 2.85% 6.09% 6.55% -
  Horiz. % 130.35% 127.22% 110.95% 116.27% 113.04% 106.55% 100.00%
DPS 24.43 20.81 20.81 20.81 20.81 19.00 19.00 18.23%
  QoQ % 17.40% 0.00% 0.00% 0.00% 9.53% 0.00% -
  Horiz. % 128.58% 109.53% 109.53% 109.53% 109.53% 100.00% 100.00%
NAPS 5.3299 5.1037 4.8874 4.6702 4.6419 4.5337 4.4800 12.27%
  QoQ % 4.43% 4.43% 4.65% 0.61% 2.39% 1.20% -
  Horiz. % 118.97% 113.92% 109.09% 104.25% 103.61% 101.20% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 -
Price 11.5000 7.4100 7.8000 7.5000 7.4500 9.3100 6.6200 -
P/RPS 1.46 0.97 1.03 0.97 0.95 1.19 0.87 41.17%
  QoQ % 50.52% -5.83% 6.19% 2.11% -20.17% 36.78% -
  Horiz. % 167.82% 111.49% 118.39% 111.49% 109.20% 136.78% 100.00%
P/EPS 12.37 8.16 9.86 9.04 9.24 12.25 9.28 21.10%
  QoQ % 51.59% -17.24% 9.07% -2.16% -24.57% 32.00% -
  Horiz. % 133.30% 87.93% 106.25% 97.41% 99.57% 132.00% 100.00%
EY 8.09 12.25 10.15 11.06 10.83 8.16 10.77 -17.35%
  QoQ % -33.96% 20.69% -8.23% 2.12% 32.72% -24.23% -
  Horiz. % 75.12% 113.74% 94.24% 102.69% 100.56% 75.77% 100.00%
DY 2.35 3.10 2.95 3.07 3.09 2.26 3.17 -18.07%
  QoQ % -24.19% 5.08% -3.91% -0.65% 36.73% -28.71% -
  Horiz. % 74.13% 97.79% 93.06% 96.85% 97.48% 71.29% 100.00%
P/NAPS 1.95 1.31 1.44 1.45 1.45 1.86 1.34 28.39%
  QoQ % 48.85% -9.03% -0.69% 0.00% -22.04% 38.81% -
  Horiz. % 145.52% 97.76% 107.46% 108.21% 108.21% 138.81% 100.00%
Price Multiplier on Announcement Date
31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 CAGR
Date 18/04/17 25/01/17 09/11/16 18/08/16 27/04/16 28/01/16 17/11/15 -
Price 11.8400 7.9500 7.8000 7.9900 7.3200 8.6600 7.3500 -
P/RPS 1.50 1.04 1.03 1.04 0.93 1.10 0.96 34.62%
  QoQ % 44.23% 0.97% -0.96% 11.83% -15.45% 14.58% -
  Horiz. % 156.25% 108.33% 107.29% 108.33% 96.88% 114.58% 100.00%
P/EPS 12.73 8.76 9.86 9.64 9.08 11.39 10.31 15.08%
  QoQ % 45.32% -11.16% 2.28% 6.17% -20.28% 10.48% -
  Horiz. % 123.47% 84.97% 95.64% 93.50% 88.07% 110.48% 100.00%
EY 7.85 11.42 10.15 10.38 11.02 8.78 9.70 -13.15%
  QoQ % -31.26% 12.51% -2.22% -5.81% 25.51% -9.48% -
  Horiz. % 80.93% 117.73% 104.64% 107.01% 113.61% 90.52% 100.00%
DY 2.28 2.89 2.95 2.88 3.14 2.42 2.86 -14.01%
  QoQ % -21.11% -2.03% 2.43% -8.28% 29.75% -15.38% -
  Horiz. % 79.72% 101.05% 103.15% 100.70% 109.79% 84.62% 100.00%
P/NAPS 2.01 1.41 1.44 1.55 1.43 1.73 1.48 22.61%
  QoQ % 42.55% -2.08% -7.10% 8.39% -17.34% 16.89% -
  Horiz. % 135.81% 95.27% 97.30% 104.73% 96.62% 116.89% 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.
 


 

436  284  495 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 HSI-C7K 0.275+0.01 
 KHEESAN 0.485+0.005 
 IMPIANA 0.0250.00 
 ARMADA 0.475-0.02 
 HSI-H8F 0.25-0.015 
 TDM 0.275+0.03 
 FINTEC 0.0550.00 
 KNM 0.360.00 
 KNM-WB 0.075-0.01 
 MTRONIC-WA 0.010.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers