Highlights

[MPI] QoQ TTM Result on 2016-12-31 [#2]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 25-Jan-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Dec-2016  [#2]
Profit Trend QoQ -     14.67%    YoY -     19.41%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 1,574,170 1,544,545 1,500,236 1,456,359 1,434,643 1,463,279 1,491,267 3.67%
  QoQ % 1.92% 2.95% 3.01% 1.51% -1.96% -1.88% -
  Horiz. % 105.56% 103.57% 100.60% 97.66% 96.20% 98.12% 100.00%
PBT 247,760 250,987 246,219 231,448 188,931 196,386 195,064 17.27%
  QoQ % -1.29% 1.94% 6.38% 22.50% -3.80% 0.68% -
  Horiz. % 127.01% 128.67% 126.22% 118.65% 96.86% 100.68% 100.00%
Tax -34,802 -32,247 -26,506 -20,290 -1,817 435 -9,346 140.05%
  QoQ % -7.92% -21.66% -30.64% -1,016.68% -517.70% 104.65% -
  Horiz. % 372.37% 345.04% 283.61% 217.10% 19.44% -4.65% 100.00%
NP 212,958 218,740 219,713 211,158 187,114 196,821 185,718 9.54%
  QoQ % -2.64% -0.44% 4.05% 12.85% -4.93% 5.98% -
  Horiz. % 114.67% 117.78% 118.30% 113.70% 100.75% 105.98% 100.00%
NP to SH 174,436 177,915 176,591 172,367 150,320 157,518 153,162 9.05%
  QoQ % -1.96% 0.75% 2.45% 14.67% -4.57% 2.84% -
  Horiz. % 113.89% 116.16% 115.30% 112.54% 98.14% 102.84% 100.00%
Tax Rate 14.05 % 12.85 % 10.77 % 8.77 % 0.96 % -0.22 % 4.79 % 104.77%
  QoQ % 9.34% 19.31% 22.81% 813.54% 536.36% -104.59% -
  Horiz. % 293.32% 268.27% 224.84% 183.09% 20.04% -4.59% 100.00%
Total Cost 1,361,212 1,325,805 1,280,523 1,245,201 1,247,529 1,266,458 1,305,549 2.82%
  QoQ % 2.67% 3.54% 2.84% -0.19% -1.49% -2.99% -
  Horiz. % 104.26% 101.55% 98.08% 95.38% 95.56% 97.01% 100.00%
Net Worth 1,154,750 1,120,563 1,118,664 1,071,182 1,025,793 980,197 974,250 11.99%
  QoQ % 3.05% 0.17% 4.43% 4.42% 4.65% 0.61% -
  Horiz. % 118.53% 115.02% 114.82% 109.95% 105.29% 100.61% 100.00%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 55,078 51,282 51,282 43,683 43,683 43,683 43,683 16.69%
  QoQ % 7.40% 0.00% 17.40% 0.00% 0.00% 0.00% -
  Horiz. % 126.09% 117.40% 117.40% 100.00% 100.00% 100.00% 100.00%
Div Payout % 31.58 % 28.82 % 29.04 % 25.34 % 29.06 % 27.73 % 28.52 % 7.02%
  QoQ % 9.58% -0.76% 14.60% -12.80% 4.80% -2.77% -
  Horiz. % 110.73% 101.05% 101.82% 88.85% 101.89% 97.23% 100.00%
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,154,750 1,120,563 1,118,664 1,071,182 1,025,793 980,197 974,250 11.99%
  QoQ % 3.05% 0.17% 4.43% 4.42% 4.65% 0.61% -
  Horiz. % 118.53% 115.02% 114.82% 109.95% 105.29% 100.61% 100.00%
NOSH 189,926 189,926 189,926 189,926 189,961 189,960 189,912 0.00%
  QoQ % 0.00% 0.00% 0.00% -0.02% 0.00% 0.03% -
  Horiz. % 100.01% 100.01% 100.01% 100.01% 100.03% 100.03% 100.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 13.53 % 14.16 % 14.65 % 14.50 % 13.04 % 13.45 % 12.45 % 5.70%
  QoQ % -4.45% -3.34% 1.03% 11.20% -3.05% 8.03% -
  Horiz. % 108.67% 113.73% 117.67% 116.47% 104.74% 108.03% 100.00%
ROE 15.11 % 15.88 % 15.79 % 16.09 % 14.65 % 16.07 % 15.72 % -2.60%
  QoQ % -4.85% 0.57% -1.86% 9.83% -8.84% 2.23% -
  Horiz. % 96.12% 101.02% 100.45% 102.35% 93.19% 102.23% 100.00%
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 828.83 813.24 789.91 766.80 755.23 770.31 785.24 3.66%
  QoQ % 1.92% 2.95% 3.01% 1.53% -1.96% -1.90% -
  Horiz. % 105.55% 103.57% 100.59% 97.65% 96.18% 98.10% 100.00%
EPS 91.84 93.68 92.98 90.75 79.13 82.92 80.65 9.04%
  QoQ % -1.96% 0.75% 2.46% 14.68% -4.57% 2.81% -
  Horiz. % 113.87% 116.16% 115.29% 112.52% 98.12% 102.81% 100.00%
DPS 29.00 27.00 27.00 23.00 23.00 23.00 23.00 16.69%
  QoQ % 7.41% 0.00% 17.39% 0.00% 0.00% 0.00% -
  Horiz. % 126.09% 117.39% 117.39% 100.00% 100.00% 100.00% 100.00%
NAPS 6.0800 5.9000 5.8900 5.6400 5.4000 5.1600 5.1300 11.98%
  QoQ % 3.05% 0.17% 4.43% 4.44% 4.65% 0.58% -
  Horiz. % 118.52% 115.01% 114.81% 109.94% 105.26% 100.58% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 750.02 735.90 714.79 693.89 683.54 697.18 710.52 3.67%
  QoQ % 1.92% 2.95% 3.01% 1.51% -1.96% -1.88% -
  Horiz. % 105.56% 103.57% 100.60% 97.66% 96.20% 98.12% 100.00%
EPS 83.11 84.77 84.14 82.12 71.62 75.05 72.97 9.05%
  QoQ % -1.96% 0.75% 2.46% 14.66% -4.57% 2.85% -
  Horiz. % 113.90% 116.17% 115.31% 112.54% 98.15% 102.85% 100.00%
DPS 26.24 24.43 24.43 20.81 20.81 20.81 20.81 16.70%
  QoQ % 7.41% 0.00% 17.40% 0.00% 0.00% 0.00% -
  Horiz. % 126.09% 117.40% 117.40% 100.00% 100.00% 100.00% 100.00%
NAPS 5.5018 5.3390 5.3299 5.1037 4.8874 4.6702 4.6419 11.99%
  QoQ % 3.05% 0.17% 4.43% 4.43% 4.65% 0.61% -
  Horiz. % 118.52% 115.02% 114.82% 109.95% 105.29% 100.61% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 13.3800 13.4800 11.5000 7.4100 7.8000 7.5000 7.4500 -
P/RPS 1.61 1.66 1.46 0.97 1.03 0.97 0.95 42.10%
  QoQ % -3.01% 13.70% 50.52% -5.83% 6.19% 2.11% -
  Horiz. % 169.47% 174.74% 153.68% 102.11% 108.42% 102.11% 100.00%
P/EPS 14.57 14.39 12.37 8.16 9.86 9.04 9.24 35.44%
  QoQ % 1.25% 16.33% 51.59% -17.24% 9.07% -2.16% -
  Horiz. % 157.68% 155.74% 133.87% 88.31% 106.71% 97.84% 100.00%
EY 6.86 6.95 8.09 12.25 10.15 11.06 10.83 -26.22%
  QoQ % -1.29% -14.09% -33.96% 20.69% -8.23% 2.12% -
  Horiz. % 63.34% 64.17% 74.70% 113.11% 93.72% 102.12% 100.00%
DY 2.17 2.00 2.35 3.10 2.95 3.07 3.09 -20.98%
  QoQ % 8.50% -14.89% -24.19% 5.08% -3.91% -0.65% -
  Horiz. % 70.23% 64.72% 76.05% 100.32% 95.47% 99.35% 100.00%
P/NAPS 2.20 2.28 1.95 1.31 1.44 1.45 1.45 32.01%
  QoQ % -3.51% 16.92% 48.85% -9.03% -0.69% 0.00% -
  Horiz. % 151.72% 157.24% 134.48% 90.34% 99.31% 100.00% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 08/11/17 17/08/17 18/04/17 25/01/17 09/11/16 18/08/16 27/04/16 -
Price 14.2000 14.1000 11.8400 7.9500 7.8000 7.9900 7.3200 -
P/RPS 1.71 1.73 1.50 1.04 1.03 1.04 0.93 50.03%
  QoQ % -1.16% 15.33% 44.23% 0.97% -0.96% 11.83% -
  Horiz. % 183.87% 186.02% 161.29% 111.83% 110.75% 111.83% 100.00%
P/EPS 15.46 15.05 12.73 8.76 9.86 9.64 9.08 42.54%
  QoQ % 2.72% 18.22% 45.32% -11.16% 2.28% 6.17% -
  Horiz. % 170.26% 165.75% 140.20% 96.48% 108.59% 106.17% 100.00%
EY 6.47 6.64 7.85 11.42 10.15 10.38 11.02 -29.86%
  QoQ % -2.56% -15.41% -31.26% 12.51% -2.22% -5.81% -
  Horiz. % 58.71% 60.25% 71.23% 103.63% 92.11% 94.19% 100.00%
DY 2.04 1.91 2.28 2.89 2.95 2.88 3.14 -24.97%
  QoQ % 6.81% -16.23% -21.11% -2.03% 2.43% -8.28% -
  Horiz. % 64.97% 60.83% 72.61% 92.04% 93.95% 91.72% 100.00%
P/NAPS 2.34 2.39 2.01 1.41 1.44 1.55 1.43 38.82%
  QoQ % -2.09% 18.91% 42.55% -2.08% -7.10% 8.39% -
  Horiz. % 163.64% 167.13% 140.56% 98.60% 100.70% 108.39% 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.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers