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
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 1,568,442 1,542,320 1,538,346 1,568,013 1,574,170 1,544,545 1,500,236 3.01%
  QoQ % 1.69% 0.26% -1.89% -0.39% 1.92% 2.95% -
  Horiz. % 104.55% 102.81% 102.54% 104.52% 104.93% 102.95% 100.00%
PBT 217,626 206,970 205,198 227,591 247,760 250,987 246,219 -7.89%
  QoQ % 5.15% 0.86% -9.84% -8.14% -1.29% 1.94% -
  Horiz. % 88.39% 84.06% 83.34% 92.43% 100.63% 101.94% 100.00%
Tax -35,729 -34,527 -32,174 -32,986 -34,802 -32,247 -26,506 22.00%
  QoQ % -3.48% -7.31% 2.46% 5.22% -7.92% -21.66% -
  Horiz. % 134.80% 130.26% 121.38% 124.45% 131.30% 121.66% 100.00%
NP 181,897 172,443 173,024 194,605 212,958 218,740 219,713 -11.82%
  QoQ % 5.48% -0.34% -11.09% -8.62% -2.64% -0.44% -
  Horiz. % 82.79% 78.49% 78.75% 88.57% 96.93% 99.56% 100.00%
NP to SH 148,500 142,464 143,427 160,656 174,436 177,915 176,591 -10.90%
  QoQ % 4.24% -0.67% -10.72% -7.90% -1.96% 0.75% -
  Horiz. % 84.09% 80.67% 81.22% 90.98% 98.78% 100.75% 100.00%
Tax Rate 16.42 % 16.68 % 15.68 % 14.49 % 14.05 % 12.85 % 10.77 % 32.43%
  QoQ % -1.56% 6.38% 8.21% 3.13% 9.34% 19.31% -
  Horiz. % 152.46% 154.87% 145.59% 134.54% 130.45% 119.31% 100.00%
Total Cost 1,386,545 1,369,877 1,365,322 1,373,408 1,361,212 1,325,805 1,280,523 5.44%
  QoQ % 1.22% 0.33% -0.59% 0.90% 2.67% 3.54% -
  Horiz. % 108.28% 106.98% 106.62% 107.25% 106.30% 103.54% 100.00%
Net Worth 1,225,538 1,187,537 1,189,440 1,170,319 1,154,750 1,120,563 1,118,664 6.27%
  QoQ % 3.20% -0.16% 1.63% 1.35% 3.05% 0.17% -
  Horiz. % 109.55% 106.16% 106.33% 104.62% 103.23% 100.17% 100.00%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 55,101 55,093 55,093 55,078 55,078 51,282 51,282 4.90%
  QoQ % 0.01% 0.00% 0.03% 0.00% 7.40% 0.00% -
  Horiz. % 107.45% 107.43% 107.43% 107.40% 107.40% 100.00% 100.00%
Div Payout % 37.11 % 38.67 % 38.41 % 34.28 % 31.58 % 28.82 % 29.04 % 17.74%
  QoQ % -4.03% 0.68% 12.05% 8.55% 9.58% -0.76% -
  Horiz. % 127.79% 133.16% 132.27% 118.04% 108.75% 99.24% 100.00%
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,225,538 1,187,537 1,189,440 1,170,319 1,154,750 1,120,563 1,118,664 6.27%
  QoQ % 3.20% -0.16% 1.63% 1.35% 3.05% 0.17% -
  Horiz. % 109.55% 106.16% 106.33% 104.62% 103.23% 100.17% 100.00%
NOSH 190,006 190,006 190,006 189,987 189,926 189,926 189,926 0.03%
  QoQ % 0.00% -0.00% 0.01% 0.03% 0.00% 0.00% -
  Horiz. % 100.04% 100.04% 100.04% 100.03% 100.00% 100.00% 100.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 11.60 % 11.18 % 11.25 % 12.41 % 13.53 % 14.16 % 14.65 % -14.40%
  QoQ % 3.76% -0.62% -9.35% -8.28% -4.45% -3.34% -
  Horiz. % 79.18% 76.31% 76.79% 84.71% 92.35% 96.66% 100.00%
ROE 12.12 % 12.00 % 12.06 % 13.73 % 15.11 % 15.88 % 15.79 % -16.15%
  QoQ % 1.00% -0.50% -12.16% -9.13% -4.85% 0.57% -
  Horiz. % 76.76% 76.00% 76.38% 86.95% 95.69% 100.57% 100.00%
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 825.47 811.72 809.63 825.33 828.83 813.24 789.91 2.98%
  QoQ % 1.69% 0.26% -1.90% -0.42% 1.92% 2.95% -
  Horiz. % 104.50% 102.76% 102.50% 104.48% 104.93% 102.95% 100.00%
EPS 78.16 74.98 75.49 84.56 91.84 93.68 92.98 -10.92%
  QoQ % 4.24% -0.68% -10.73% -7.93% -1.96% 0.75% -
  Horiz. % 84.06% 80.64% 81.19% 90.94% 98.77% 100.75% 100.00%
DPS 29.00 29.00 29.00 29.00 29.00 27.00 27.00 4.87%
  QoQ % 0.00% 0.00% 0.00% 0.00% 7.41% 0.00% -
  Horiz. % 107.41% 107.41% 107.41% 107.41% 107.41% 100.00% 100.00%
NAPS 6.4500 6.2500 6.2600 6.1600 6.0800 5.9000 5.8900 6.24%
  QoQ % 3.20% -0.16% 1.62% 1.32% 3.05% 0.17% -
  Horiz. % 109.51% 106.11% 106.28% 104.58% 103.23% 100.17% 100.00%
Adjusted Per Share Value based on latest NOSH - 190,013
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 747.29 734.84 732.95 747.09 750.02 735.90 714.79 3.01%
  QoQ % 1.69% 0.26% -1.89% -0.39% 1.92% 2.95% -
  Horiz. % 104.55% 102.81% 102.54% 104.52% 104.93% 102.95% 100.00%
EPS 70.75 67.88 68.34 76.55 83.11 84.77 84.14 -10.90%
  QoQ % 4.23% -0.67% -10.73% -7.89% -1.96% 0.75% -
  Horiz. % 84.09% 80.68% 81.22% 90.98% 98.78% 100.75% 100.00%
DPS 26.25 26.25 26.25 26.24 26.24 24.43 24.43 4.90%
  QoQ % 0.00% 0.00% 0.04% 0.00% 7.41% 0.00% -
  Horiz. % 107.45% 107.45% 107.45% 107.41% 107.41% 100.00% 100.00%
NAPS 5.8391 5.6581 5.6671 5.5760 5.5018 5.3390 5.3299 6.27%
  QoQ % 3.20% -0.16% 1.63% 1.35% 3.05% 0.17% -
  Horiz. % 109.55% 106.16% 106.33% 104.62% 103.23% 100.17% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 12.1400 10.2400 8.6200 12.6200 13.3800 13.4800 11.5000 -
P/RPS 1.47 1.26 1.06 1.53 1.61 1.66 1.46 0.46%
  QoQ % 16.67% 18.87% -30.72% -4.97% -3.01% 13.70% -
  Horiz. % 100.68% 86.30% 72.60% 104.79% 110.27% 113.70% 100.00%
P/EPS 15.53 13.66 11.42 14.92 14.57 14.39 12.37 16.36%
  QoQ % 13.69% 19.61% -23.46% 2.40% 1.25% 16.33% -
  Horiz. % 125.55% 110.43% 92.32% 120.61% 117.78% 116.33% 100.00%
EY 6.44 7.32 8.76 6.70 6.86 6.95 8.09 -14.09%
  QoQ % -12.02% -16.44% 30.75% -2.33% -1.29% -14.09% -
  Horiz. % 79.60% 90.48% 108.28% 82.82% 84.80% 85.91% 100.00%
DY 2.39 2.83 3.36 2.30 2.17 2.00 2.35 1.13%
  QoQ % -15.55% -15.77% 46.09% 5.99% 8.50% -14.89% -
  Horiz. % 101.70% 120.43% 142.98% 97.87% 92.34% 85.11% 100.00%
P/NAPS 1.88 1.64 1.38 2.05 2.20 2.28 1.95 -2.41%
  QoQ % 14.63% 18.84% -32.68% -6.82% -3.51% 16.92% -
  Horiz. % 96.41% 84.10% 70.77% 105.13% 112.82% 116.92% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 08/11/18 23/08/18 17/05/18 29/01/18 08/11/17 17/08/17 18/04/17 -
Price 10.8000 12.0000 8.3800 11.2400 14.2000 14.1000 11.8400 -
P/RPS 1.31 1.48 1.04 1.36 1.71 1.73 1.50 -8.63%
  QoQ % -11.49% 42.31% -23.53% -20.47% -1.16% 15.33% -
  Horiz. % 87.33% 98.67% 69.33% 90.67% 114.00% 115.33% 100.00%
P/EPS 13.82 16.00 11.10 13.29 15.46 15.05 12.73 5.62%
  QoQ % -13.63% 44.14% -16.48% -14.04% 2.72% 18.22% -
  Horiz. % 108.56% 125.69% 87.20% 104.40% 121.45% 118.22% 100.00%
EY 7.24 6.25 9.01 7.52 6.47 6.64 7.85 -5.25%
  QoQ % 15.84% -30.63% 19.81% 16.23% -2.56% -15.41% -
  Horiz. % 92.23% 79.62% 114.78% 95.80% 82.42% 84.59% 100.00%
DY 2.69 2.42 3.46 2.58 2.04 1.91 2.28 11.64%
  QoQ % 11.16% -30.06% 34.11% 26.47% 6.81% -16.23% -
  Horiz. % 117.98% 106.14% 151.75% 113.16% 89.47% 83.77% 100.00%
P/NAPS 1.67 1.92 1.34 1.82 2.34 2.39 2.01 -11.61%
  QoQ % -13.02% 43.28% -26.37% -22.22% -2.09% 18.91% -
  Horiz. % 83.08% 95.52% 66.67% 90.55% 116.42% 118.91% 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.
 


FEATURED EVENT
 

312  373  527  641 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.3050.00 
 ARMADA 0.235-0.01 
 TATGIAP 0.095-0.005 
 PWORTH 0.045-0.005 
 SEACERA 0.33-0.02 
 HSI-H4Y 0.295+0.055 
 HSI-C3W 0.295-0.01 
 SAPNRG-WA 0.100.00 
 SUMATEC 0.010.00 
 HIBISCS 1.07+0.01 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers