Highlights

[MPI] YoY Annual (Unaudited) Result on 2015-06-30 [#4]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 24-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend YoY -     140.27%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 1,542,320 1,544,545 1,463,279 1,390,090 1,291,840 1,226,284 1,191,722 4.39%
  YoY % -0.14% 5.55% 5.27% 7.61% 5.35% 2.90% -
  Horiz. % 129.42% 129.61% 122.79% 116.65% 108.40% 102.90% 100.00%
PBT 206,970 250,987 196,386 152,986 64,817 21,053 -27,501 -
  YoY % -17.54% 27.80% 28.37% 136.03% 207.88% 176.55% -
  Horiz. % -752.59% -912.65% -714.10% -556.29% -235.69% -76.55% 100.00%
Tax -34,527 -32,247 435 -30,376 -11,172 -6,732 4,320 -
  YoY % -7.07% -7,513.10% 101.43% -171.89% -65.95% -255.83% -
  Horiz. % -799.24% -746.46% 10.07% -703.15% -258.61% -155.83% 100.00%
NP 172,443 218,740 196,821 122,610 53,645 14,321 -23,181 -
  YoY % -21.17% 11.14% 60.53% 128.56% 274.59% 161.78% -
  Horiz. % -743.90% -943.62% -849.06% -528.92% -231.42% -61.78% 100.00%
NP to SH 142,464 177,915 157,518 108,468 45,144 10,948 -19,765 -
  YoY % -19.93% 12.95% 45.22% 140.27% 312.35% 155.39% -
  Horiz. % -720.79% -900.15% -796.95% -548.79% -228.40% -55.39% 100.00%
Tax Rate 16.68 % 12.85 % -0.22 % 19.86 % 17.24 % 31.98 % - % -
  YoY % 29.81% 5,940.91% -101.11% 15.20% -46.09% 0.00% -
  Horiz. % 52.16% 40.18% -0.69% 62.10% 53.91% 100.00% -
Total Cost 1,369,877 1,325,805 1,266,458 1,267,480 1,238,195 1,211,963 1,214,903 2.02%
  YoY % 3.32% 4.69% -0.08% 2.37% 2.16% -0.24% -
  Horiz. % 112.76% 109.13% 104.24% 104.33% 101.92% 99.76% 100.00%
Net Worth 1,187,537 1,120,563 979,976 858,325 731,911 727,985 724,716 8.58%
  YoY % 5.98% 14.35% 14.17% 17.27% 0.54% 0.45% -
  Horiz. % 163.86% 154.62% 135.22% 118.44% 100.99% 100.45% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 55,101 51,280 43,681 37,978 28,368 20,029 19,377 19.02%
  YoY % 7.45% 17.40% 15.01% 33.88% 41.64% 3.36% -
  Horiz. % 284.36% 264.64% 225.42% 196.00% 146.40% 103.36% 100.00%
Div Payout % 38.68 % 28.82 % 27.73 % 35.01 % 62.84 % 182.95 % - % -
  YoY % 34.21% 3.93% -20.79% -44.29% -65.65% 0.00% -
  Horiz. % 21.14% 15.75% 15.16% 19.14% 34.35% 100.00% -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,187,537 1,120,563 979,976 858,325 731,911 727,985 724,716 8.58%
  YoY % 5.98% 14.35% 14.17% 17.27% 0.54% 0.45% -
  Horiz. % 163.86% 154.62% 135.22% 118.44% 100.99% 100.45% 100.00%
NOSH 190,006 189,926 189,918 189,894 189,124 192,588 193,774 -0.33%
  YoY % 0.04% 0.00% 0.01% 0.41% -1.80% -0.61% -
  Horiz. % 98.06% 98.01% 98.01% 98.00% 97.60% 99.39% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 11.18 % 14.16 % 13.45 % 8.82 % 4.15 % 1.17 % -1.95 % -
  YoY % -21.05% 5.28% 52.49% 112.53% 254.70% 160.00% -
  Horiz. % -573.33% -726.15% -689.74% -452.31% -212.82% -60.00% 100.00%
ROE 12.00 % 15.88 % 16.07 % 12.64 % 6.17 % 1.50 % -2.73 % -
  YoY % -24.43% -1.18% 27.14% 104.86% 311.33% 154.95% -
  Horiz. % -439.56% -581.68% -588.64% -463.00% -226.01% -54.95% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 811.72 813.24 770.48 732.03 683.06 636.74 615.00 4.73%
  YoY % -0.19% 5.55% 5.25% 7.17% 7.27% 3.53% -
  Horiz. % 131.99% 132.23% 125.28% 119.03% 111.07% 103.53% 100.00%
EPS 74.99 93.68 82.94 57.12 23.87 5.69 -10.20 -
  YoY % -19.95% 12.95% 45.20% 139.30% 319.51% 155.78% -
  Horiz. % -735.20% -918.43% -813.14% -560.00% -234.02% -55.78% 100.00%
DPS 29.00 27.00 23.00 20.00 15.00 10.40 10.00 19.41%
  YoY % 7.41% 17.39% 15.00% 33.33% 44.23% 4.00% -
  Horiz. % 290.00% 270.00% 230.00% 200.00% 150.00% 104.00% 100.00%
NAPS 6.2500 5.9000 5.1600 4.5200 3.8700 3.7800 3.7400 8.93%
  YoY % 5.93% 14.34% 14.16% 16.80% 2.38% 1.07% -
  Horiz. % 167.11% 157.75% 137.97% 120.86% 103.48% 101.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 734.84 735.90 697.18 662.31 615.50 584.27 567.80 4.39%
  YoY % -0.14% 5.55% 5.26% 7.61% 5.35% 2.90% -
  Horiz. % 129.42% 129.61% 122.79% 116.64% 108.40% 102.90% 100.00%
EPS 67.88 84.77 75.05 51.68 21.51 5.22 -9.42 -
  YoY % -19.92% 12.95% 45.22% 140.26% 312.07% 155.41% -
  Horiz. % -720.59% -899.89% -796.71% -548.62% -228.34% -55.41% 100.00%
DPS 26.25 24.43 20.81 18.10 13.52 9.54 9.23 19.02%
  YoY % 7.45% 17.40% 14.97% 33.88% 41.72% 3.36% -
  Horiz. % 284.40% 264.68% 225.46% 196.10% 146.48% 103.36% 100.00%
NAPS 5.6581 5.3390 4.6691 4.0895 3.4872 3.4685 3.4529 8.58%
  YoY % 5.98% 14.35% 14.17% 17.27% 0.54% 0.45% -
  Horiz. % 163.87% 154.62% 135.22% 118.44% 100.99% 100.45% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 10.2400 13.4800 7.5000 6.6600 5.0800 2.5700 2.9900 -
P/RPS 1.26 1.66 0.97 0.91 0.74 0.40 0.49 17.04%
  YoY % -24.10% 71.13% 6.59% 22.97% 85.00% -18.37% -
  Horiz. % 257.14% 338.78% 197.96% 185.71% 151.02% 81.63% 100.00%
P/EPS 13.66 14.39 9.04 11.66 21.28 45.21 -29.31 -
  YoY % -5.07% 59.18% -22.47% -45.21% -52.93% 254.25% -
  Horiz. % -46.61% -49.10% -30.84% -39.78% -72.60% -154.25% 100.00%
EY 7.32 6.95 11.06 8.58 4.70 2.21 -3.41 -
  YoY % 5.32% -37.16% 28.90% 82.55% 112.67% 164.81% -
  Horiz. % -214.66% -203.81% -324.34% -251.61% -137.83% -64.81% 100.00%
DY 2.83 2.00 3.07 3.00 2.95 4.05 3.34 -2.72%
  YoY % 41.50% -34.85% 2.33% 1.69% -27.16% 21.26% -
  Horiz. % 84.73% 59.88% 91.92% 89.82% 88.32% 121.26% 100.00%
P/NAPS 1.64 2.28 1.45 1.47 1.31 0.68 0.80 12.70%
  YoY % -28.07% 57.24% -1.36% 12.21% 92.65% -15.00% -
  Horiz. % 205.00% 285.00% 181.25% 183.75% 163.75% 85.00% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 23/08/18 17/08/17 18/08/16 24/08/15 27/08/14 27/08/13 28/08/12 -
Price 12.0000 14.1000 7.9900 6.4200 6.2400 2.4400 2.6400 -
P/RPS 1.48 1.73 1.04 0.88 0.91 0.38 0.43 22.86%
  YoY % -14.45% 66.35% 18.18% -3.30% 139.47% -11.63% -
  Horiz. % 344.19% 402.33% 241.86% 204.65% 211.63% 88.37% 100.00%
P/EPS 16.00 15.05 9.63 11.24 26.14 42.92 -25.88 -
  YoY % 6.31% 56.28% -14.32% -57.00% -39.10% 265.84% -
  Horiz. % -61.82% -58.15% -37.21% -43.43% -101.00% -165.84% 100.00%
EY 6.25 6.64 10.38 8.90 3.83 2.33 -3.86 -
  YoY % -5.87% -36.03% 16.63% 132.38% 64.38% 160.36% -
  Horiz. % -161.92% -172.02% -268.91% -230.57% -99.22% -60.36% 100.00%
DY 2.42 1.91 2.88 3.12 2.40 4.26 3.79 -7.20%
  YoY % 26.70% -33.68% -7.69% 30.00% -43.66% 12.40% -
  Horiz. % 63.85% 50.40% 75.99% 82.32% 63.32% 112.40% 100.00%
P/NAPS 1.92 2.39 1.55 1.42 1.61 0.65 0.71 18.03%
  YoY % -19.67% 54.19% 9.15% -11.80% 147.69% -8.45% -
  Horiz. % 270.42% 336.62% 218.31% 200.00% 226.76% 91.55% 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.
 


 

298  397  545  753 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.29-0.005 
 VELESTO 0.385-0.01 
 HSI-H8F 0.305+0.095 
 TRIVE 0.0150.00 
 HSI-C7F 0.30-0.16 
 NETX 0.020.00 
 IBHD-PR 0.02-0.02 
 SAPNRG-WA 0.1350.00 
 ARMADA 0.48+0.005 
 HSI-C7J 0.16-0.08 
Partners & Brokers