Highlights

[MPI] QoQ TTM Result on 2016-03-31 [#3]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 27-Apr-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 31-Mar-2016  [#3]
Profit Trend QoQ -     6.10%    YoY -     84.80%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Revenue 1,456,359 1,434,643 1,463,279 1,491,267 1,490,414 1,449,015 1,390,090 3.14%
  QoQ % 1.51% -1.96% -1.88% 0.06% 2.86% 4.24% -
  Horiz. % 104.77% 103.21% 105.27% 107.28% 107.22% 104.24% 100.00%
PBT 231,448 188,931 196,386 195,064 191,310 189,504 152,986 31.62%
  QoQ % 22.50% -3.80% 0.68% 1.96% 0.95% 23.87% -
  Horiz. % 151.29% 123.50% 128.37% 127.50% 125.05% 123.87% 100.00%
Tax -20,290 -1,817 435 -9,346 -13,953 -29,177 -30,376 -23.49%
  QoQ % -1,016.68% -517.70% 104.65% 33.02% 52.18% 3.95% -
  Horiz. % 66.80% 5.98% -1.43% 30.77% 45.93% 96.05% 100.00%
NP 211,158 187,114 196,821 185,718 177,357 160,327 122,610 43.44%
  QoQ % 12.85% -4.93% 5.98% 4.71% 10.62% 30.76% -
  Horiz. % 172.22% 152.61% 160.53% 151.47% 144.65% 130.76% 100.00%
NP to SH 172,367 150,320 157,518 153,162 144,350 135,478 108,468 35.99%
  QoQ % 14.67% -4.57% 2.84% 6.10% 6.55% 24.90% -
  Horiz. % 158.91% 138.58% 145.22% 141.20% 133.08% 124.90% 100.00%
Tax Rate 8.77 % 0.96 % -0.22 % 4.79 % 7.29 % 15.40 % 19.86 % -41.87%
  QoQ % 813.54% 536.36% -104.59% -34.29% -52.66% -22.46% -
  Horiz. % 44.16% 4.83% -1.11% 24.12% 36.71% 77.54% 100.00%
Total Cost 1,245,201 1,247,529 1,266,458 1,305,549 1,313,057 1,288,688 1,267,480 -1.17%
  QoQ % -0.19% -1.49% -2.99% -0.57% 1.89% 1.67% -
  Horiz. % 98.24% 98.43% 99.92% 103.00% 103.60% 101.67% 100.00%
Net Worth 1,071,182 1,025,793 980,197 974,250 951,553 940,279 858,474 15.82%
  QoQ % 4.42% 4.65% 0.61% 2.39% 1.20% 9.53% -
  Horiz. % 124.78% 119.49% 114.18% 113.49% 110.84% 109.53% 100.00%
Dividend
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Div 43,683 43,683 43,683 43,683 39,884 39,884 37,973 9.74%
  QoQ % 0.00% 0.00% 0.00% 9.52% 0.00% 5.03% -
  Horiz. % 115.04% 115.04% 115.04% 115.04% 105.03% 105.03% 100.00%
Div Payout % 25.34 % 29.06 % 27.73 % 28.52 % 27.63 % 29.44 % 35.01 % -19.31%
  QoQ % -12.80% 4.80% -2.77% 3.22% -6.15% -15.91% -
  Horiz. % 72.38% 83.00% 79.21% 81.46% 78.92% 84.09% 100.00%
Equity
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Net Worth 1,071,182 1,025,793 980,197 974,250 951,553 940,279 858,474 15.82%
  QoQ % 4.42% 4.65% 0.61% 2.39% 1.20% 9.53% -
  Horiz. % 124.78% 119.49% 114.18% 113.49% 110.84% 109.53% 100.00%
NOSH 189,926 189,961 189,960 189,912 189,930 189,955 189,928 -0.00%
  QoQ % -0.02% 0.00% 0.03% -0.01% -0.01% 0.01% -
  Horiz. % 100.00% 100.02% 100.02% 99.99% 100.00% 100.01% 100.00%
Ratio Analysis
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
NP Margin 14.50 % 13.04 % 13.45 % 12.45 % 11.90 % 11.06 % 8.82 % 39.08%
  QoQ % 11.20% -3.05% 8.03% 4.62% 7.59% 25.40% -
  Horiz. % 164.40% 147.85% 152.49% 141.16% 134.92% 125.40% 100.00%
ROE 16.09 % 14.65 % 16.07 % 15.72 % 15.17 % 14.41 % 12.63 % 17.43%
  QoQ % 9.83% -8.84% 2.23% 3.63% 5.27% 14.09% -
  Horiz. % 127.40% 115.99% 127.24% 124.47% 120.11% 114.09% 100.00%
Per Share
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 766.80 755.23 770.31 785.24 784.71 762.82 731.90 3.14%
  QoQ % 1.53% -1.96% -1.90% 0.07% 2.87% 4.22% -
  Horiz. % 104.77% 103.19% 105.25% 107.29% 107.22% 104.22% 100.00%
EPS 90.75 79.13 82.92 80.65 76.00 71.32 57.11 35.98%
  QoQ % 14.68% -4.57% 2.81% 6.12% 6.56% 24.88% -
  Horiz. % 158.90% 138.56% 145.19% 141.22% 133.08% 124.88% 100.00%
DPS 23.00 23.00 23.00 23.00 21.00 21.00 20.00 9.72%
  QoQ % 0.00% 0.00% 0.00% 9.52% 0.00% 5.00% -
  Horiz. % 115.00% 115.00% 115.00% 115.00% 105.00% 105.00% 100.00%
NAPS 5.6400 5.4000 5.1600 5.1300 5.0100 4.9500 4.5200 15.83%
  QoQ % 4.44% 4.65% 0.58% 2.40% 1.21% 9.51% -
  Horiz. % 124.78% 119.47% 114.16% 113.50% 110.84% 109.51% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
RPS 693.89 683.54 697.18 710.52 710.11 690.39 662.31 3.14%
  QoQ % 1.51% -1.96% -1.88% 0.06% 2.86% 4.24% -
  Horiz. % 104.77% 103.21% 105.26% 107.28% 107.22% 104.24% 100.00%
EPS 82.12 71.62 75.05 72.97 68.78 64.55 51.68 35.98%
  QoQ % 14.66% -4.57% 2.85% 6.09% 6.55% 24.90% -
  Horiz. % 158.90% 138.58% 145.22% 141.20% 133.09% 124.90% 100.00%
DPS 20.81 20.81 20.81 20.81 19.00 19.00 18.09 9.74%
  QoQ % 0.00% 0.00% 0.00% 9.53% 0.00% 5.03% -
  Horiz. % 115.04% 115.04% 115.04% 115.04% 105.03% 105.03% 100.00%
NAPS 5.1037 4.8874 4.6702 4.6419 4.5337 4.4800 4.0902 15.83%
  QoQ % 4.43% 4.65% 0.61% 2.39% 1.20% 9.53% -
  Horiz. % 124.78% 119.49% 114.18% 113.49% 110.84% 109.53% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 30/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 -
Price 7.4100 7.8000 7.5000 7.4500 9.3100 6.6200 6.6600 -
P/RPS 0.97 1.03 0.97 0.95 1.19 0.87 0.91 4.33%
  QoQ % -5.83% 6.19% 2.11% -20.17% 36.78% -4.40% -
  Horiz. % 106.59% 113.19% 106.59% 104.40% 130.77% 95.60% 100.00%
P/EPS 8.16 9.86 9.04 9.24 12.25 9.28 11.66 -21.09%
  QoQ % -17.24% 9.07% -2.16% -24.57% 32.00% -20.41% -
  Horiz. % 69.98% 84.56% 77.53% 79.25% 105.06% 79.59% 100.00%
EY 12.25 10.15 11.06 10.83 8.16 10.77 8.58 26.66%
  QoQ % 20.69% -8.23% 2.12% 32.72% -24.23% 25.52% -
  Horiz. % 142.77% 118.30% 128.90% 126.22% 95.10% 125.52% 100.00%
DY 3.10 2.95 3.07 3.09 2.26 3.17 3.00 2.20%
  QoQ % 5.08% -3.91% -0.65% 36.73% -28.71% 5.67% -
  Horiz. % 103.33% 98.33% 102.33% 103.00% 75.33% 105.67% 100.00%
P/NAPS 1.31 1.44 1.45 1.45 1.86 1.34 1.47 -7.36%
  QoQ % -9.03% -0.69% 0.00% -22.04% 38.81% -8.84% -
  Horiz. % 89.12% 97.96% 98.64% 98.64% 126.53% 91.16% 100.00%
Price Multiplier on Announcement Date
31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 30/09/15 30/06/15 CAGR
Date 25/01/17 09/11/16 18/08/16 27/04/16 28/01/16 17/11/15 24/08/15 -
Price 7.9500 7.8000 7.9900 7.3200 8.6600 7.3500 6.4200 -
P/RPS 1.04 1.03 1.04 0.93 1.10 0.96 0.88 11.72%
  QoQ % 0.97% -0.96% 11.83% -15.45% 14.58% 9.09% -
  Horiz. % 118.18% 117.05% 118.18% 105.68% 125.00% 109.09% 100.00%
P/EPS 8.76 9.86 9.64 9.08 11.39 10.31 11.24 -15.25%
  QoQ % -11.16% 2.28% 6.17% -20.28% 10.48% -8.27% -
  Horiz. % 77.94% 87.72% 85.77% 80.78% 101.33% 91.73% 100.00%
EY 11.42 10.15 10.38 11.02 8.78 9.70 8.90 17.99%
  QoQ % 12.51% -2.22% -5.81% 25.51% -9.48% 8.99% -
  Horiz. % 128.31% 114.04% 116.63% 123.82% 98.65% 108.99% 100.00%
DY 2.89 2.95 2.88 3.14 2.42 2.86 3.12 -4.95%
  QoQ % -2.03% 2.43% -8.28% 29.75% -15.38% -8.33% -
  Horiz. % 92.63% 94.55% 92.31% 100.64% 77.56% 91.67% 100.00%
P/NAPS 1.41 1.44 1.55 1.43 1.73 1.48 1.42 -0.47%
  QoQ % -2.08% -7.10% 8.39% -17.34% 16.89% 4.23% -
  Horiz. % 99.30% 101.41% 109.15% 100.70% 121.83% 104.23% 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.
 


 

308  374  520  783 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PWRWELL 0.29+0.005 
 MTOUCHE-WC 0.01-0.015 
 HSI-H8K 0.195+0.06 
 DGB 0.13-0.005 
 MTOUCHE 0.17-0.005 
 HSI-C7K 0.275-0.12 
 VC 0.075-0.01 
 SAPNRG 0.27+0.005 
 XDL-WD 0.015-0.005 
 XDL 0.16-0.005 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS

TOP ARTICLES

1. Bank Negara MPC cuts OPR by 25bp to 2.75% save malaysia!!!
2. Dayang: Only fools will sell - Koon Yew Yin Koon Yew Yin's Blog
3. China will keep buying our palm oil, Darell Leiking says save malaysia!!!
4. 【科技成长股】INARI AMERTRON BERHAD – One of EMS Industries Benefit from Cadence and Broadcom Collaboration. 【科技成长股】INARI AMERTRON BERHAD – Benefit from Cadence and Broadcom Collaboration. What Next?
5. Top Glove and Supermax: Potential Beneficiaries Amid Coronavirus Outbreak KL Trader Investment Research Articles
6. Notion Vtec Berhad – PART I - by Davidtslim: A high precision metal parts Specialist who rides on Electronic Manufacturing Services (“EMS”) Davidtslim sharing
7. WOW !!! WHITE KNIGHT COMING IN TO SAVE THIS COMPANY !!! Investhor's Mighty Hammer of Wisdom
8. 4大手套股发“灾难财” 星洲日報/投資致富‧企業故事
Partners & Brokers