Highlights

[MPI] QoQ TTM Result on 2018-09-30 [#1]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 08-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     4.24%    YoY -     -14.87%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,487,942 1,535,127 1,571,352 1,568,442 1,542,320 1,538,346 1,568,013 -3.44%
  QoQ % -3.07% -2.31% 0.19% 1.69% 0.26% -1.89% -
  Horiz. % 94.89% 97.90% 100.21% 100.03% 98.36% 98.11% 100.00%
PBT 189,792 203,950 218,357 217,626 206,970 205,198 227,591 -11.43%
  QoQ % -6.94% -6.60% 0.34% 5.15% 0.86% -9.84% -
  Horiz. % 83.39% 89.61% 95.94% 95.62% 90.94% 90.16% 100.00%
Tax -29,773 -31,514 -35,694 -35,729 -34,527 -32,174 -32,986 -6.62%
  QoQ % 5.52% 11.71% 0.10% -3.48% -7.31% 2.46% -
  Horiz. % 90.26% 95.54% 108.21% 108.32% 104.67% 97.54% 100.00%
NP 160,019 172,436 182,663 181,897 172,443 173,024 194,605 -12.26%
  QoQ % -7.20% -5.60% 0.42% 5.48% -0.34% -11.09% -
  Horiz. % 82.23% 88.61% 93.86% 93.47% 88.61% 88.91% 100.00%
NP to SH 128,328 137,307 146,524 148,500 142,464 143,427 160,656 -13.95%
  QoQ % -6.54% -6.29% -1.33% 4.24% -0.67% -10.72% -
  Horiz. % 79.88% 85.47% 91.20% 92.43% 88.68% 89.28% 100.00%
Tax Rate 15.69 % 15.45 % 16.35 % 16.42 % 16.68 % 15.68 % 14.49 % 5.46%
  QoQ % 1.55% -5.50% -0.43% -1.56% 6.38% 8.21% -
  Horiz. % 108.28% 106.63% 112.84% 113.32% 115.11% 108.21% 100.00%
Total Cost 1,327,923 1,362,691 1,388,689 1,386,545 1,369,877 1,365,322 1,373,408 -2.23%
  QoQ % -2.55% -1.87% 0.15% 1.22% 0.33% -0.59% -
  Horiz. % 96.69% 99.22% 101.11% 100.96% 99.74% 99.41% 100.00%
Net Worth 1,269,574 1,273,207 1,250,239 1,225,538 1,187,537 1,189,440 1,170,319 5.59%
  QoQ % -0.29% 1.84% 2.02% 3.20% -0.16% 1.63% -
  Horiz. % 108.48% 108.79% 106.83% 104.72% 101.47% 101.63% 100.00%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 51,305 51,305 55,101 55,101 55,093 55,093 55,078 -4.63%
  QoQ % 0.00% -6.89% 0.00% 0.01% 0.00% 0.03% -
  Horiz. % 93.15% 93.15% 100.04% 100.04% 100.03% 100.03% 100.00%
Div Payout % 39.98 % 37.37 % 37.61 % 37.11 % 38.67 % 38.41 % 34.28 % 10.83%
  QoQ % 6.98% -0.64% 1.35% -4.03% 0.68% 12.05% -
  Horiz. % 116.63% 109.01% 109.71% 108.26% 112.81% 112.05% 100.00%
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,269,574 1,273,207 1,250,239 1,225,538 1,187,537 1,189,440 1,170,319 5.59%
  QoQ % -0.29% 1.84% 2.02% 3.20% -0.16% 1.63% -
  Horiz. % 108.48% 108.79% 106.83% 104.72% 101.47% 101.63% 100.00%
NOSH 190,056 190,031 190,006 190,006 190,006 190,006 189,987 0.02%
  QoQ % 0.01% 0.01% 0.00% 0.00% -0.00% 0.01% -
  Horiz. % 100.04% 100.02% 100.01% 100.01% 100.01% 100.01% 100.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 10.75 % 11.23 % 11.62 % 11.60 % 11.18 % 11.25 % 12.41 % -9.15%
  QoQ % -4.27% -3.36% 0.17% 3.76% -0.62% -9.35% -
  Horiz. % 86.62% 90.49% 93.63% 93.47% 90.09% 90.65% 100.00%
ROE 10.11 % 10.78 % 11.72 % 12.12 % 12.00 % 12.06 % 13.73 % -18.50%
  QoQ % -6.22% -8.02% -3.30% 1.00% -0.50% -12.16% -
  Horiz. % 73.63% 78.51% 85.36% 88.27% 87.40% 87.84% 100.00%
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 782.90 807.83 827.00 825.47 811.72 809.63 825.33 -3.47%
  QoQ % -3.09% -2.32% 0.19% 1.69% 0.26% -1.90% -
  Horiz. % 94.86% 97.88% 100.20% 100.02% 98.35% 98.10% 100.00%
EPS 67.52 72.26 77.12 78.16 74.98 75.49 84.56 -13.97%
  QoQ % -6.56% -6.30% -1.33% 4.24% -0.68% -10.73% -
  Horiz. % 79.85% 85.45% 91.20% 92.43% 88.67% 89.27% 100.00%
DPS 27.00 27.00 29.00 29.00 29.00 29.00 29.00 -4.66%
  QoQ % 0.00% -6.90% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 93.10% 93.10% 100.00% 100.00% 100.00% 100.00% 100.00%
NAPS 6.6800 6.7000 6.5800 6.4500 6.2500 6.2600 6.1600 5.57%
  QoQ % -0.30% 1.82% 2.02% 3.20% -0.16% 1.62% -
  Horiz. % 108.44% 108.77% 106.82% 104.71% 101.46% 101.62% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 708.94 731.42 748.68 747.29 734.84 732.95 747.09 -3.44%
  QoQ % -3.07% -2.31% 0.19% 1.69% 0.26% -1.89% -
  Horiz. % 94.89% 97.90% 100.21% 100.03% 98.36% 98.11% 100.00%
EPS 61.14 65.42 69.81 70.75 67.88 68.34 76.55 -13.95%
  QoQ % -6.54% -6.29% -1.33% 4.23% -0.67% -10.73% -
  Horiz. % 79.87% 85.46% 91.20% 92.42% 88.67% 89.27% 100.00%
DPS 24.44 24.44 26.25 26.25 26.25 26.25 26.24 -4.64%
  QoQ % 0.00% -6.90% 0.00% 0.00% 0.00% 0.04% -
  Horiz. % 93.14% 93.14% 100.04% 100.04% 100.04% 100.04% 100.00%
NAPS 6.0489 6.0662 5.9568 5.8391 5.6581 5.6671 5.5760 5.59%
  QoQ % -0.29% 1.84% 2.02% 3.20% -0.16% 1.63% -
  Horiz. % 108.48% 108.79% 106.83% 104.72% 101.47% 101.63% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 9.2200 10.0000 9.9500 12.1400 10.2400 8.6200 12.6200 -
P/RPS 1.18 1.24 1.20 1.47 1.26 1.06 1.53 -15.94%
  QoQ % -4.84% 3.33% -18.37% 16.67% 18.87% -30.72% -
  Horiz. % 77.12% 81.05% 78.43% 96.08% 82.35% 69.28% 100.00%
P/EPS 13.65 13.84 12.90 15.53 13.66 11.42 14.92 -5.77%
  QoQ % -1.37% 7.29% -16.93% 13.69% 19.61% -23.46% -
  Horiz. % 91.49% 92.76% 86.46% 104.09% 91.55% 76.54% 100.00%
EY 7.32 7.23 7.75 6.44 7.32 8.76 6.70 6.09%
  QoQ % 1.24% -6.71% 20.34% -12.02% -16.44% 30.75% -
  Horiz. % 109.25% 107.91% 115.67% 96.12% 109.25% 130.75% 100.00%
DY 2.93 2.70 2.91 2.39 2.83 3.36 2.30 17.57%
  QoQ % 8.52% -7.22% 21.76% -15.55% -15.77% 46.09% -
  Horiz. % 127.39% 117.39% 126.52% 103.91% 123.04% 146.09% 100.00%
P/NAPS 1.38 1.49 1.51 1.88 1.64 1.38 2.05 -23.25%
  QoQ % -7.38% -1.32% -19.68% 14.63% 18.84% -32.68% -
  Horiz. % 67.32% 72.68% 73.66% 91.71% 80.00% 67.32% 100.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 24/05/19 21/02/19 08/11/18 23/08/18 17/05/18 29/01/18 -
Price 8.5700 8.8000 10.2200 10.8000 12.0000 8.3800 11.2400 -
P/RPS 1.09 1.09 1.24 1.31 1.48 1.04 1.36 -13.75%
  QoQ % 0.00% -12.10% -5.34% -11.49% 42.31% -23.53% -
  Horiz. % 80.15% 80.15% 91.18% 96.32% 108.82% 76.47% 100.00%
P/EPS 12.69 12.18 13.25 13.82 16.00 11.10 13.29 -3.04%
  QoQ % 4.19% -8.08% -4.12% -13.63% 44.14% -16.48% -
  Horiz. % 95.49% 91.65% 99.70% 103.99% 120.39% 83.52% 100.00%
EY 7.88 8.21 7.55 7.24 6.25 9.01 7.52 3.18%
  QoQ % -4.02% 8.74% 4.28% 15.84% -30.63% 19.81% -
  Horiz. % 104.79% 109.18% 100.40% 96.28% 83.11% 119.81% 100.00%
DY 3.15 3.07 2.84 2.69 2.42 3.46 2.58 14.28%
  QoQ % 2.61% 8.10% 5.58% 11.16% -30.06% 34.11% -
  Horiz. % 122.09% 118.99% 110.08% 104.26% 93.80% 134.11% 100.00%
P/NAPS 1.28 1.31 1.55 1.67 1.92 1.34 1.82 -20.97%
  QoQ % -2.29% -15.48% -7.19% -13.02% 43.28% -26.37% -
  Horiz. % 70.33% 71.98% 85.16% 91.76% 105.49% 73.63% 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.
 


 

373  297  572  751 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.290.00 
 ARMADA 0.495+0.015 
 VELESTO 0.39+0.005 
 DGB 0.175+0.005 
 PERDANA 0.43+0.045 
 HSI-H8F 0.30-0.005 
 MTAG 0.62+0.035 
 AAX 0.175+0.01 
 HSI-C7J 0.15-0.01 
 TANCO 0.075+0.005 
Partners & Brokers