Highlights

[MPI] QoQ TTM Result on 2015-12-31 [#2]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 28-Jan-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Dec-2015  [#2]
Profit Trend QoQ -     6.55%    YoY -     128.42%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Revenue 1,434,643 1,463,279 1,491,267 1,490,414 1,449,015 1,390,090 1,339,154 4.69%
  QoQ % -1.96% -1.88% 0.06% 2.86% 4.24% 3.80% -
  Horiz. % 107.13% 109.27% 111.36% 111.30% 108.20% 103.80% 100.00%
PBT 188,931 196,386 195,064 191,310 189,504 152,986 117,624 37.03%
  QoQ % -3.80% 0.68% 1.96% 0.95% 23.87% 30.06% -
  Horiz. % 160.62% 166.96% 165.84% 162.65% 161.11% 130.06% 100.00%
Tax -1,817 435 -9,346 -13,953 -29,177 -30,376 -23,881 -81.96%
  QoQ % -517.70% 104.65% 33.02% 52.18% 3.95% -27.20% -
  Horiz. % 7.61% -1.82% 39.14% 58.43% 122.18% 127.20% 100.00%
NP 187,114 196,821 185,718 177,357 160,327 122,610 93,743 58.33%
  QoQ % -4.93% 5.98% 4.71% 10.62% 30.76% 30.79% -
  Horiz. % 199.60% 209.96% 198.11% 189.19% 171.03% 130.79% 100.00%
NP to SH 150,320 157,518 153,162 144,350 135,478 108,468 82,881 48.56%
  QoQ % -4.57% 2.84% 6.10% 6.55% 24.90% 30.87% -
  Horiz. % 181.37% 190.05% 184.80% 174.17% 163.46% 130.87% 100.00%
Tax Rate 0.96 % -0.22 % 4.79 % 7.29 % 15.40 % 19.86 % 20.30 % -86.85%
  QoQ % 536.36% -104.59% -34.29% -52.66% -22.46% -2.17% -
  Horiz. % 4.73% -1.08% 23.60% 35.91% 75.86% 97.83% 100.00%
Total Cost 1,247,529 1,266,458 1,305,549 1,313,057 1,288,688 1,267,480 1,245,411 0.11%
  QoQ % -1.49% -2.99% -0.57% 1.89% 1.67% 1.77% -
  Horiz. % 100.17% 101.69% 104.83% 105.43% 103.47% 101.77% 100.00%
Net Worth 1,025,793 980,197 974,250 951,553 940,279 858,474 837,511 14.43%
  QoQ % 4.65% 0.61% 2.39% 1.20% 9.53% 2.50% -
  Horiz. % 122.48% 117.04% 116.33% 113.62% 112.27% 102.50% 100.00%
Dividend
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Div 43,683 43,683 43,683 39,884 39,884 37,973 37,973 9.76%
  QoQ % 0.00% 0.00% 9.52% 0.00% 5.03% 0.00% -
  Horiz. % 115.04% 115.04% 115.04% 105.03% 105.03% 100.00% 100.00%
Div Payout % 29.06 % 27.73 % 28.52 % 27.63 % 29.44 % 35.01 % 45.82 % -26.12%
  QoQ % 4.80% -2.77% 3.22% -6.15% -15.91% -23.59% -
  Horiz. % 63.42% 60.52% 62.24% 60.30% 64.25% 76.41% 100.00%
Equity
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Net Worth 1,025,793 980,197 974,250 951,553 940,279 858,474 837,511 14.43%
  QoQ % 4.65% 0.61% 2.39% 1.20% 9.53% 2.50% -
  Horiz. % 122.48% 117.04% 116.33% 113.62% 112.27% 102.50% 100.00%
NOSH 189,961 189,960 189,912 189,930 189,955 189,928 189,911 0.02%
  QoQ % 0.00% 0.03% -0.01% -0.01% 0.01% 0.01% -
  Horiz. % 100.03% 100.03% 100.00% 100.01% 100.02% 100.01% 100.00%
Ratio Analysis
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
NP Margin 13.04 % 13.45 % 12.45 % 11.90 % 11.06 % 8.82 % 7.00 % 51.23%
  QoQ % -3.05% 8.03% 4.62% 7.59% 25.40% 26.00% -
  Horiz. % 186.29% 192.14% 177.86% 170.00% 158.00% 126.00% 100.00%
ROE 14.65 % 16.07 % 15.72 % 15.17 % 14.41 % 12.63 % 9.90 % 29.77%
  QoQ % -8.84% 2.23% 3.63% 5.27% 14.09% 27.58% -
  Horiz. % 147.98% 162.32% 158.79% 153.23% 145.56% 127.58% 100.00%
Per Share
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 755.23 770.31 785.24 784.71 762.82 731.90 705.14 4.67%
  QoQ % -1.96% -1.90% 0.07% 2.87% 4.22% 3.79% -
  Horiz. % 107.10% 109.24% 111.36% 111.28% 108.18% 103.79% 100.00%
EPS 79.13 82.92 80.65 76.00 71.32 57.11 43.64 48.54%
  QoQ % -4.57% 2.81% 6.12% 6.56% 24.88% 30.87% -
  Horiz. % 181.32% 190.01% 184.81% 174.15% 163.43% 130.87% 100.00%
DPS 23.00 23.00 23.00 21.00 21.00 20.00 20.00 9.74%
  QoQ % 0.00% 0.00% 9.52% 0.00% 5.00% 0.00% -
  Horiz. % 115.00% 115.00% 115.00% 105.00% 105.00% 100.00% 100.00%
NAPS 5.4000 5.1600 5.1300 5.0100 4.9500 4.5200 4.4100 14.41%
  QoQ % 4.65% 0.58% 2.40% 1.21% 9.51% 2.49% -
  Horiz. % 122.45% 117.01% 116.33% 113.61% 112.24% 102.49% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
RPS 683.54 697.18 710.52 710.11 690.39 662.31 638.04 4.69%
  QoQ % -1.96% -1.88% 0.06% 2.86% 4.24% 3.80% -
  Horiz. % 107.13% 109.27% 111.36% 111.30% 108.20% 103.80% 100.00%
EPS 71.62 75.05 72.97 68.78 64.55 51.68 39.49 48.56%
  QoQ % -4.57% 2.85% 6.09% 6.55% 24.90% 30.87% -
  Horiz. % 181.36% 190.05% 184.78% 174.17% 163.46% 130.87% 100.00%
DPS 20.81 20.81 20.81 19.00 19.00 18.09 18.09 9.76%
  QoQ % 0.00% 0.00% 9.53% 0.00% 5.03% 0.00% -
  Horiz. % 115.04% 115.04% 115.04% 105.03% 105.03% 100.00% 100.00%
NAPS 4.8874 4.6702 4.6419 4.5337 4.4800 4.0902 3.9904 14.43%
  QoQ % 4.65% 0.61% 2.39% 1.20% 9.53% 2.50% -
  Horiz. % 122.48% 117.04% 116.33% 113.62% 112.27% 102.50% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 -
Price 7.8000 7.5000 7.4500 9.3100 6.6200 6.6600 7.0000 -
P/RPS 1.03 0.97 0.95 1.19 0.87 0.91 0.99 2.67%
  QoQ % 6.19% 2.11% -20.17% 36.78% -4.40% -8.08% -
  Horiz. % 104.04% 97.98% 95.96% 120.20% 87.88% 91.92% 100.00%
P/EPS 9.86 9.04 9.24 12.25 9.28 11.66 16.04 -27.64%
  QoQ % 9.07% -2.16% -24.57% 32.00% -20.41% -27.31% -
  Horiz. % 61.47% 56.36% 57.61% 76.37% 57.86% 72.69% 100.00%
EY 10.15 11.06 10.83 8.16 10.77 8.58 6.23 38.34%
  QoQ % -8.23% 2.12% 32.72% -24.23% 25.52% 37.72% -
  Horiz. % 162.92% 177.53% 173.84% 130.98% 172.87% 137.72% 100.00%
DY 2.95 3.07 3.09 2.26 3.17 3.00 2.86 2.08%
  QoQ % -3.91% -0.65% 36.73% -28.71% 5.67% 4.90% -
  Horiz. % 103.15% 107.34% 108.04% 79.02% 110.84% 104.90% 100.00%
P/NAPS 1.44 1.45 1.45 1.86 1.34 1.47 1.59 -6.38%
  QoQ % -0.69% 0.00% -22.04% 38.81% -8.84% -7.55% -
  Horiz. % 90.57% 91.19% 91.19% 116.98% 84.28% 92.45% 100.00%
Price Multiplier on Announcement Date
30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 31/03/15 CAGR
Date 09/11/16 18/08/16 27/04/16 28/01/16 17/11/15 24/08/15 29/04/15 -
Price 7.8000 7.9900 7.3200 8.6600 7.3500 6.4200 6.5500 -
P/RPS 1.03 1.04 0.93 1.10 0.96 0.88 0.93 7.03%
  QoQ % -0.96% 11.83% -15.45% 14.58% 9.09% -5.38% -
  Horiz. % 110.75% 111.83% 100.00% 118.28% 103.23% 94.62% 100.00%
P/EPS 9.86 9.64 9.08 11.39 10.31 11.24 15.01 -24.38%
  QoQ % 2.28% 6.17% -20.28% 10.48% -8.27% -25.12% -
  Horiz. % 65.69% 64.22% 60.49% 75.88% 68.69% 74.88% 100.00%
EY 10.15 10.38 11.02 8.78 9.70 8.90 6.66 32.33%
  QoQ % -2.22% -5.81% 25.51% -9.48% 8.99% 33.63% -
  Horiz. % 152.40% 155.86% 165.47% 131.83% 145.65% 133.63% 100.00%
DY 2.95 2.88 3.14 2.42 2.86 3.12 3.05 -2.19%
  QoQ % 2.43% -8.28% 29.75% -15.38% -8.33% 2.30% -
  Horiz. % 96.72% 94.43% 102.95% 79.34% 93.77% 102.30% 100.00%
P/NAPS 1.44 1.55 1.43 1.73 1.48 1.42 1.49 -2.24%
  QoQ % -7.10% 8.39% -17.34% 16.89% 4.23% -4.70% -
  Horiz. % 96.64% 104.03% 95.97% 116.11% 99.33% 95.30% 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

TOP ARTICLES

1. How and Why Prepare for Recession 2020 How and Why Prepare for Recession 2020
2. NETX (0020) THE DISRUPTIVE TECH COMPANY FOR CHANGING TIMES LIKE NOW, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KRONO - Stock of the Year 2020 The Investment Journey with AlexChong
4. Cutting Your Losses Our Investment Journey
5. Why should MCA interfere with Utar? - Koon Yew Yin Koon Yew Yin's Blog
6. Am I a Chinese Chauvinistic? Sslee blog
7. 高息股转型投资法 Our Investment Journey
8. We traded SCNWOLF and made RM15,000 profits in nine minutes. The Pelham Blue Fund
Partners & Brokers