Highlights

[MPI] QoQ TTM Result on 2017-03-31 [#3]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 18-Apr-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     2.45%    YoY -     15.30%
Quarter Report


View:


Show?  QoQ % Horiz. %

TTM Result
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Revenue 1,568,013 1,574,170 1,544,545 1,500,236 1,456,359 1,434,643 1,463,279 4.70%
  QoQ % -0.39% 1.92% 2.95% 3.01% 1.51% -1.96% -
  Horiz. % 107.16% 107.58% 105.55% 102.53% 99.53% 98.04% 100.00%
PBT 227,591 247,760 250,987 246,219 231,448 188,931 196,386 10.30%
  QoQ % -8.14% -1.29% 1.94% 6.38% 22.50% -3.80% -
  Horiz. % 115.89% 126.16% 127.80% 125.38% 117.85% 96.20% 100.00%
Tax -32,986 -34,802 -32,247 -26,506 -20,290 -1,817 435 -
  QoQ % 5.22% -7.92% -21.66% -30.64% -1,016.68% -517.70% -
  Horiz. % -7,582.99% -8,000.46% -7,413.10% -6,093.33% -4,664.37% -417.70% 100.00%
NP 194,605 212,958 218,740 219,713 211,158 187,114 196,821 -0.75%
  QoQ % -8.62% -2.64% -0.44% 4.05% 12.85% -4.93% -
  Horiz. % 98.87% 108.20% 111.14% 111.63% 107.28% 95.07% 100.00%
NP to SH 160,656 174,436 177,915 176,591 172,367 150,320 157,518 1.32%
  QoQ % -7.90% -1.96% 0.75% 2.45% 14.67% -4.57% -
  Horiz. % 101.99% 110.74% 112.95% 112.11% 109.43% 95.43% 100.00%
Tax Rate 14.49 % 14.05 % 12.85 % 10.77 % 8.77 % 0.96 % -0.22 % -
  QoQ % 3.13% 9.34% 19.31% 22.81% 813.54% 536.36% -
  Horiz. % -6,586.36% -6,386.36% -5,840.91% -4,895.45% -3,986.36% -436.36% 100.00%
Total Cost 1,373,408 1,361,212 1,325,805 1,280,523 1,245,201 1,247,529 1,266,458 5.54%
  QoQ % 0.90% 2.67% 3.54% 2.84% -0.19% -1.49% -
  Horiz. % 108.44% 107.48% 104.69% 101.11% 98.32% 98.51% 100.00%
Net Worth 1,170,319 1,154,750 1,120,563 1,118,664 1,071,182 1,025,793 980,197 12.51%
  QoQ % 1.35% 3.05% 0.17% 4.43% 4.42% 4.65% -
  Horiz. % 119.40% 117.81% 114.32% 114.13% 109.28% 104.65% 100.00%
Dividend
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Div 55,078 55,078 51,282 51,282 43,683 43,683 43,683 16.66%
  QoQ % 0.00% 7.40% 0.00% 17.40% 0.00% 0.00% -
  Horiz. % 126.09% 126.09% 117.40% 117.40% 100.00% 100.00% 100.00%
Div Payout % 34.28 % 31.58 % 28.82 % 29.04 % 25.34 % 29.06 % 27.73 % 15.14%
  QoQ % 8.55% 9.58% -0.76% 14.60% -12.80% 4.80% -
  Horiz. % 123.62% 113.88% 103.93% 104.72% 91.38% 104.80% 100.00%
Equity
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Net Worth 1,170,319 1,154,750 1,120,563 1,118,664 1,071,182 1,025,793 980,197 12.51%
  QoQ % 1.35% 3.05% 0.17% 4.43% 4.42% 4.65% -
  Horiz. % 119.40% 117.81% 114.32% 114.13% 109.28% 104.65% 100.00%
NOSH 189,987 189,926 189,926 189,926 189,926 189,961 189,960 0.01%
  QoQ % 0.03% 0.00% 0.00% 0.00% -0.02% 0.00% -
  Horiz. % 100.01% 99.98% 99.98% 99.98% 99.98% 100.00% 100.00%
Ratio Analysis
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
NP Margin 12.41 % 13.53 % 14.16 % 14.65 % 14.50 % 13.04 % 13.45 % -5.21%
  QoQ % -8.28% -4.45% -3.34% 1.03% 11.20% -3.05% -
  Horiz. % 92.27% 100.59% 105.28% 108.92% 107.81% 96.95% 100.00%
ROE 13.73 % 15.11 % 15.88 % 15.79 % 16.09 % 14.65 % 16.07 % -9.93%
  QoQ % -9.13% -4.85% 0.57% -1.86% 9.83% -8.84% -
  Horiz. % 85.44% 94.03% 98.82% 98.26% 100.12% 91.16% 100.00%
Per Share
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 825.33 828.83 813.24 789.91 766.80 755.23 770.31 4.69%
  QoQ % -0.42% 1.92% 2.95% 3.01% 1.53% -1.96% -
  Horiz. % 107.14% 107.60% 105.57% 102.54% 99.54% 98.04% 100.00%
EPS 84.56 91.84 93.68 92.98 90.75 79.13 82.92 1.31%
  QoQ % -7.93% -1.96% 0.75% 2.46% 14.68% -4.57% -
  Horiz. % 101.98% 110.76% 112.98% 112.13% 109.44% 95.43% 100.00%
DPS 29.00 29.00 27.00 27.00 23.00 23.00 23.00 16.66%
  QoQ % 0.00% 7.41% 0.00% 17.39% 0.00% 0.00% -
  Horiz. % 126.09% 126.09% 117.39% 117.39% 100.00% 100.00% 100.00%
NAPS 6.1600 6.0800 5.9000 5.8900 5.6400 5.4000 5.1600 12.50%
  QoQ % 1.32% 3.05% 0.17% 4.43% 4.44% 4.65% -
  Horiz. % 119.38% 117.83% 114.34% 114.15% 109.30% 104.65% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
RPS 747.09 750.02 735.90 714.79 693.89 683.54 697.18 4.70%
  QoQ % -0.39% 1.92% 2.95% 3.01% 1.51% -1.96% -
  Horiz. % 107.16% 107.58% 105.55% 102.53% 99.53% 98.04% 100.00%
EPS 76.55 83.11 84.77 84.14 82.12 71.62 75.05 1.32%
  QoQ % -7.89% -1.96% 0.75% 2.46% 14.66% -4.57% -
  Horiz. % 102.00% 110.74% 112.95% 112.11% 109.42% 95.43% 100.00%
DPS 26.24 26.24 24.43 24.43 20.81 20.81 20.81 16.67%
  QoQ % 0.00% 7.41% 0.00% 17.40% 0.00% 0.00% -
  Horiz. % 126.09% 126.09% 117.40% 117.40% 100.00% 100.00% 100.00%
NAPS 5.5760 5.5018 5.3390 5.3299 5.1037 4.8874 4.6702 12.51%
  QoQ % 1.35% 3.05% 0.17% 4.43% 4.43% 4.65% -
  Horiz. % 119.40% 117.81% 114.32% 114.13% 109.28% 104.65% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 -
Price 12.6200 13.3800 13.4800 11.5000 7.4100 7.8000 7.5000 -
P/RPS 1.53 1.61 1.66 1.46 0.97 1.03 0.97 35.39%
  QoQ % -4.97% -3.01% 13.70% 50.52% -5.83% 6.19% -
  Horiz. % 157.73% 165.98% 171.13% 150.52% 100.00% 106.19% 100.00%
P/EPS 14.92 14.57 14.39 12.37 8.16 9.86 9.04 39.53%
  QoQ % 2.40% 1.25% 16.33% 51.59% -17.24% 9.07% -
  Horiz. % 165.04% 161.17% 159.18% 136.84% 90.27% 109.07% 100.00%
EY 6.70 6.86 6.95 8.09 12.25 10.15 11.06 -28.34%
  QoQ % -2.33% -1.29% -14.09% -33.96% 20.69% -8.23% -
  Horiz. % 60.58% 62.03% 62.84% 73.15% 110.76% 91.77% 100.00%
DY 2.30 2.17 2.00 2.35 3.10 2.95 3.07 -17.47%
  QoQ % 5.99% 8.50% -14.89% -24.19% 5.08% -3.91% -
  Horiz. % 74.92% 70.68% 65.15% 76.55% 100.98% 96.09% 100.00%
P/NAPS 2.05 2.20 2.28 1.95 1.31 1.44 1.45 25.89%
  QoQ % -6.82% -3.51% 16.92% 48.85% -9.03% -0.69% -
  Horiz. % 141.38% 151.72% 157.24% 134.48% 90.34% 99.31% 100.00%
Price Multiplier on Announcement Date
31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 CAGR
Date 29/01/18 08/11/17 17/08/17 18/04/17 25/01/17 09/11/16 18/08/16 -
Price 11.2400 14.2000 14.1000 11.8400 7.9500 7.8000 7.9900 -
P/RPS 1.36 1.71 1.73 1.50 1.04 1.03 1.04 19.52%
  QoQ % -20.47% -1.16% 15.33% 44.23% 0.97% -0.96% -
  Horiz. % 130.77% 164.42% 166.35% 144.23% 100.00% 99.04% 100.00%
P/EPS 13.29 15.46 15.05 12.73 8.76 9.86 9.64 23.80%
  QoQ % -14.04% 2.72% 18.22% 45.32% -11.16% 2.28% -
  Horiz. % 137.86% 160.37% 156.12% 132.05% 90.87% 102.28% 100.00%
EY 7.52 6.47 6.64 7.85 11.42 10.15 10.38 -19.29%
  QoQ % 16.23% -2.56% -15.41% -31.26% 12.51% -2.22% -
  Horiz. % 72.45% 62.33% 63.97% 75.63% 110.02% 97.78% 100.00%
DY 2.58 2.04 1.91 2.28 2.89 2.95 2.88 -7.05%
  QoQ % 26.47% 6.81% -16.23% -21.11% -2.03% 2.43% -
  Horiz. % 89.58% 70.83% 66.32% 79.17% 100.35% 102.43% 100.00%
P/NAPS 1.82 2.34 2.39 2.01 1.41 1.44 1.55 11.27%
  QoQ % -22.22% -2.09% 18.91% 42.55% -2.08% -7.10% -
  Horiz. % 117.42% 150.97% 154.19% 129.68% 90.97% 92.90% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

206  555  597  1072 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.105+0.01 
 GPACKET 0.46-0.02 
 DGSB 0.255+0.03 
 AEM 0.16+0.005 
 DATAPRP 0.185-0.01 
 HWGB 0.755-0.025 
 VIVOCOM 0.05+0.005 
 MAHSING 0.915-0.045 
 TRIVE 0.010.00 
 KTB 0.14+0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS