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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

529  557  546  538 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KANGER 0.185+0.005 
 AT 0.200.00 
 BINTAI 0.795+0.10 
 KGROUP 0.060.00 
 MTRONIC 0.115+0.005 
 ASIABIO-OR 0.015+0.005 
 IRIS 0.36+0.005 
 VIVOCOM 1.01+0.205 
 FINTEC 0.105+0.01 
 SOLUTN 1.27+0.15 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS