Highlights

[MPI] QoQ TTM Result on 2017-06-30 [#4]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 17-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Jun-2017  [#4]
Profit Trend QoQ -     0.75%    YoY -     12.95%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,538,346 1,568,013 1,574,170 1,544,545 1,500,236 1,456,359 1,434,643 4.77%
  QoQ % -1.89% -0.39% 1.92% 2.95% 3.01% 1.51% -
  Horiz. % 107.23% 109.30% 109.73% 107.66% 104.57% 101.51% 100.00%
PBT 205,198 227,591 247,760 250,987 246,219 231,448 188,931 5.67%
  QoQ % -9.84% -8.14% -1.29% 1.94% 6.38% 22.50% -
  Horiz. % 108.61% 120.46% 131.14% 132.85% 130.32% 122.50% 100.00%
Tax -32,174 -32,986 -34,802 -32,247 -26,506 -20,290 -1,817 580.55%
  QoQ % 2.46% 5.22% -7.92% -21.66% -30.64% -1,016.68% -
  Horiz. % 1,770.72% 1,815.41% 1,915.35% 1,774.74% 1,458.78% 1,116.68% 100.00%
NP 173,024 194,605 212,958 218,740 219,713 211,158 187,114 -5.09%
  QoQ % -11.09% -8.62% -2.64% -0.44% 4.05% 12.85% -
  Horiz. % 92.47% 104.00% 113.81% 116.90% 117.42% 112.85% 100.00%
NP to SH 143,427 160,656 174,436 177,915 176,591 172,367 150,320 -3.08%
  QoQ % -10.72% -7.90% -1.96% 0.75% 2.45% 14.67% -
  Horiz. % 95.41% 106.88% 116.04% 118.36% 117.48% 114.67% 100.00%
Tax Rate 15.68 % 14.49 % 14.05 % 12.85 % 10.77 % 8.77 % 0.96 % 544.85%
  QoQ % 8.21% 3.13% 9.34% 19.31% 22.81% 813.54% -
  Horiz. % 1,633.33% 1,509.38% 1,463.54% 1,338.54% 1,121.88% 913.54% 100.00%
Total Cost 1,365,322 1,373,408 1,361,212 1,325,805 1,280,523 1,245,201 1,247,529 6.21%
  QoQ % -0.59% 0.90% 2.67% 3.54% 2.84% -0.19% -
  Horiz. % 109.44% 110.09% 109.11% 106.27% 102.64% 99.81% 100.00%
Net Worth 1,189,440 1,170,319 1,154,750 1,120,563 1,118,664 1,071,182 1,025,793 10.38%
  QoQ % 1.63% 1.35% 3.05% 0.17% 4.43% 4.42% -
  Horiz. % 115.95% 114.09% 112.57% 109.24% 109.05% 104.42% 100.00%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 55,093 55,078 55,078 51,282 51,282 43,683 43,683 16.75%
  QoQ % 0.03% 0.00% 7.40% 0.00% 17.40% 0.00% -
  Horiz. % 126.12% 126.08% 126.08% 117.40% 117.40% 100.00% 100.00%
Div Payout % 38.41 % 34.28 % 31.58 % 28.82 % 29.04 % 25.34 % 29.06 % 20.46%
  QoQ % 12.05% 8.55% 9.58% -0.76% 14.60% -12.80% -
  Horiz. % 132.17% 117.96% 108.67% 99.17% 99.93% 87.20% 100.00%
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,189,440 1,170,319 1,154,750 1,120,563 1,118,664 1,071,182 1,025,793 10.38%
  QoQ % 1.63% 1.35% 3.05% 0.17% 4.43% 4.42% -
  Horiz. % 115.95% 114.09% 112.57% 109.24% 109.05% 104.42% 100.00%
NOSH 190,006 189,987 189,926 189,926 189,926 189,926 189,961 0.02%
  QoQ % 0.01% 0.03% 0.00% 0.00% 0.00% -0.02% -
  Horiz. % 100.02% 100.01% 99.98% 99.98% 99.98% 99.98% 100.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 11.25 % 12.41 % 13.53 % 14.16 % 14.65 % 14.50 % 13.04 % -9.38%
  QoQ % -9.35% -8.28% -4.45% -3.34% 1.03% 11.20% -
  Horiz. % 86.27% 95.17% 103.76% 108.59% 112.35% 111.20% 100.00%
ROE 12.06 % 13.73 % 15.11 % 15.88 % 15.79 % 16.09 % 14.65 % -12.17%
  QoQ % -12.16% -9.13% -4.85% 0.57% -1.86% 9.83% -
  Horiz. % 82.32% 93.72% 103.14% 108.40% 107.78% 109.83% 100.00%
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 809.63 825.33 828.83 813.24 789.91 766.80 755.23 4.75%
  QoQ % -1.90% -0.42% 1.92% 2.95% 3.01% 1.53% -
  Horiz. % 107.20% 109.28% 109.75% 107.68% 104.59% 101.53% 100.00%
EPS 75.49 84.56 91.84 93.68 92.98 90.75 79.13 -3.09%
  QoQ % -10.73% -7.93% -1.96% 0.75% 2.46% 14.68% -
  Horiz. % 95.40% 106.86% 116.06% 118.39% 117.50% 114.68% 100.00%
DPS 29.00 29.00 29.00 27.00 27.00 23.00 23.00 16.73%
  QoQ % 0.00% 0.00% 7.41% 0.00% 17.39% 0.00% -
  Horiz. % 126.09% 126.09% 126.09% 117.39% 117.39% 100.00% 100.00%
NAPS 6.2600 6.1600 6.0800 5.9000 5.8900 5.6400 5.4000 10.36%
  QoQ % 1.62% 1.32% 3.05% 0.17% 4.43% 4.44% -
  Horiz. % 115.93% 114.07% 112.59% 109.26% 109.07% 104.44% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 732.95 747.09 750.02 735.90 714.79 693.89 683.54 4.77%
  QoQ % -1.89% -0.39% 1.92% 2.95% 3.01% 1.51% -
  Horiz. % 107.23% 109.30% 109.73% 107.66% 104.57% 101.51% 100.00%
EPS 68.34 76.55 83.11 84.77 84.14 82.12 71.62 -3.08%
  QoQ % -10.73% -7.89% -1.96% 0.75% 2.46% 14.66% -
  Horiz. % 95.42% 106.88% 116.04% 118.36% 117.48% 114.66% 100.00%
DPS 26.25 26.24 26.24 24.43 24.43 20.81 20.81 16.76%
  QoQ % 0.04% 0.00% 7.41% 0.00% 17.40% 0.00% -
  Horiz. % 126.14% 126.09% 126.09% 117.40% 117.40% 100.00% 100.00%
NAPS 5.6671 5.5760 5.5018 5.3390 5.3299 5.1037 4.8874 10.38%
  QoQ % 1.63% 1.35% 3.05% 0.17% 4.43% 4.43% -
  Horiz. % 115.95% 114.09% 112.57% 109.24% 109.05% 104.43% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 8.6200 12.6200 13.3800 13.4800 11.5000 7.4100 7.8000 -
P/RPS 1.06 1.53 1.61 1.66 1.46 0.97 1.03 1.93%
  QoQ % -30.72% -4.97% -3.01% 13.70% 50.52% -5.83% -
  Horiz. % 102.91% 148.54% 156.31% 161.17% 141.75% 94.17% 100.00%
P/EPS 11.42 14.92 14.57 14.39 12.37 8.16 9.86 10.30%
  QoQ % -23.46% 2.40% 1.25% 16.33% 51.59% -17.24% -
  Horiz. % 115.82% 151.32% 147.77% 145.94% 125.46% 82.76% 100.00%
EY 8.76 6.70 6.86 6.95 8.09 12.25 10.15 -9.36%
  QoQ % 30.75% -2.33% -1.29% -14.09% -33.96% 20.69% -
  Horiz. % 86.31% 66.01% 67.59% 68.47% 79.70% 120.69% 100.00%
DY 3.36 2.30 2.17 2.00 2.35 3.10 2.95 9.07%
  QoQ % 46.09% 5.99% 8.50% -14.89% -24.19% 5.08% -
  Horiz. % 113.90% 77.97% 73.56% 67.80% 79.66% 105.08% 100.00%
P/NAPS 1.38 2.05 2.20 2.28 1.95 1.31 1.44 -2.80%
  QoQ % -32.68% -6.82% -3.51% 16.92% 48.85% -9.03% -
  Horiz. % 95.83% 142.36% 152.78% 158.33% 135.42% 90.97% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 17/05/18 29/01/18 08/11/17 17/08/17 18/04/17 25/01/17 09/11/16 -
Price 8.3800 11.2400 14.2000 14.1000 11.8400 7.9500 7.8000 -
P/RPS 1.04 1.36 1.71 1.73 1.50 1.04 1.03 0.65%
  QoQ % -23.53% -20.47% -1.16% 15.33% 44.23% 0.97% -
  Horiz. % 100.97% 132.04% 166.02% 167.96% 145.63% 100.97% 100.00%
P/EPS 11.10 13.29 15.46 15.05 12.73 8.76 9.86 8.23%
  QoQ % -16.48% -14.04% 2.72% 18.22% 45.32% -11.16% -
  Horiz. % 112.58% 134.79% 156.80% 152.64% 129.11% 88.84% 100.00%
EY 9.01 7.52 6.47 6.64 7.85 11.42 10.15 -7.64%
  QoQ % 19.81% 16.23% -2.56% -15.41% -31.26% 12.51% -
  Horiz. % 88.77% 74.09% 63.74% 65.42% 77.34% 112.51% 100.00%
DY 3.46 2.58 2.04 1.91 2.28 2.89 2.95 11.23%
  QoQ % 34.11% 26.47% 6.81% -16.23% -21.11% -2.03% -
  Horiz. % 117.29% 87.46% 69.15% 64.75% 77.29% 97.97% 100.00%
P/NAPS 1.34 1.82 2.34 2.39 2.01 1.41 1.44 -4.69%
  QoQ % -26.37% -22.22% -2.09% 18.91% 42.55% -2.08% -
  Horiz. % 93.06% 126.39% 162.50% 165.97% 139.58% 97.92% 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.
 


 

221  295  512  1286 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 KNM 0.405-0.005 
 ALAM-WA 0.07+0.005 
 FINTEC 0.080.00 
 SEACERA 0.415-0.075 
 HSI-H8F 0.355+0.065 
 MYEG 1.22+0.05 
 HSI-C7K 0.335-0.06 
 HSI-C7J 0.105-0.02 
 EKOVEST 0.83+0.015 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. 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
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
7. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers