Highlights

[MPI] YoY Annual (Unaudited) Result on 2018-06-30 [#4]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 23-Aug-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Jun-2018  [#4]
Profit Trend YoY -     -19.93%
Quarter Report


View:


Show?  YoY % Horiz. %

Annual (Unaudited) Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 1,487,942 1,542,320 1,544,545 1,463,279 1,390,090 1,291,840 1,226,284 3.27%
  YoY % -3.53% -0.14% 5.55% 5.27% 7.61% 5.35% -
  Horiz. % 121.34% 125.77% 125.95% 119.33% 113.36% 105.35% 100.00%
PBT 189,792 206,970 250,987 196,386 152,986 64,817 21,053 44.24%
  YoY % -8.30% -17.54% 27.80% 28.37% 136.03% 207.88% -
  Horiz. % 901.50% 983.09% 1,192.17% 932.82% 726.67% 307.88% 100.00%
Tax -29,773 -34,527 -32,247 435 -30,376 -11,172 -6,732 28.10%
  YoY % 13.77% -7.07% -7,513.10% 101.43% -171.89% -65.95% -
  Horiz. % 442.26% 512.88% 479.01% -6.46% 451.22% 165.95% 100.00%
NP 160,019 172,443 218,740 196,821 122,610 53,645 14,321 49.49%
  YoY % -7.20% -21.17% 11.14% 60.53% 128.56% 274.59% -
  Horiz. % 1,117.37% 1,204.13% 1,527.41% 1,374.35% 856.16% 374.59% 100.00%
NP to SH 128,328 142,464 177,915 157,518 108,468 45,144 10,948 50.69%
  YoY % -9.92% -19.93% 12.95% 45.22% 140.27% 312.35% -
  Horiz. % 1,172.16% 1,301.28% 1,625.09% 1,438.78% 990.76% 412.35% 100.00%
Tax Rate 15.69 % 16.68 % 12.85 % -0.22 % 19.86 % 17.24 % 31.98 % -11.19%
  YoY % -5.94% 29.81% 5,940.91% -101.11% 15.20% -46.09% -
  Horiz. % 49.06% 52.16% 40.18% -0.69% 62.10% 53.91% 100.00%
Total Cost 1,327,923 1,369,877 1,325,805 1,266,458 1,267,480 1,238,195 1,211,963 1.53%
  YoY % -3.06% 3.32% 4.69% -0.08% 2.37% 2.16% -
  Horiz. % 109.57% 113.03% 109.39% 104.50% 104.58% 102.16% 100.00%
Net Worth 1,269,574 1,187,537 1,120,563 979,976 858,325 731,911 727,985 9.71%
  YoY % 6.91% 5.98% 14.35% 14.17% 17.27% 0.54% -
  Horiz. % 174.40% 163.13% 153.93% 134.61% 117.90% 100.54% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 51,315 55,101 51,280 43,681 37,978 28,368 20,029 16.97%
  YoY % -6.87% 7.45% 17.40% 15.01% 33.88% 41.64% -
  Horiz. % 256.20% 275.11% 256.03% 218.09% 189.62% 141.64% 100.00%
Div Payout % 39.99 % 38.68 % 28.82 % 27.73 % 35.01 % 62.84 % 182.95 % -22.38%
  YoY % 3.39% 34.21% 3.93% -20.79% -44.29% -65.65% -
  Horiz. % 21.86% 21.14% 15.75% 15.16% 19.14% 34.35% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,269,574 1,187,537 1,120,563 979,976 858,325 731,911 727,985 9.71%
  YoY % 6.91% 5.98% 14.35% 14.17% 17.27% 0.54% -
  Horiz. % 174.40% 163.13% 153.93% 134.61% 117.90% 100.54% 100.00%
NOSH 190,056 190,006 189,926 189,918 189,894 189,124 192,588 -0.22%
  YoY % 0.03% 0.04% 0.00% 0.01% 0.41% -1.80% -
  Horiz. % 98.68% 98.66% 98.62% 98.61% 98.60% 98.20% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 10.75 % 11.18 % 14.16 % 13.45 % 8.82 % 4.15 % 1.17 % 44.70%
  YoY % -3.85% -21.05% 5.28% 52.49% 112.53% 254.70% -
  Horiz. % 918.80% 955.56% 1,210.26% 1,149.57% 753.85% 354.70% 100.00%
ROE 10.11 % 12.00 % 15.88 % 16.07 % 12.64 % 6.17 % 1.50 % 37.42%
  YoY % -15.75% -24.43% -1.18% 27.14% 104.86% 311.33% -
  Horiz. % 674.00% 800.00% 1,058.67% 1,071.33% 842.67% 411.33% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 782.90 811.72 813.24 770.48 732.03 683.06 636.74 3.50%
  YoY % -3.55% -0.19% 5.55% 5.25% 7.17% 7.27% -
  Horiz. % 122.95% 127.48% 127.72% 121.00% 114.97% 107.27% 100.00%
EPS 67.53 74.99 93.68 82.94 57.12 23.87 5.69 51.00%
  YoY % -9.95% -19.95% 12.95% 45.20% 139.30% 319.51% -
  Horiz. % 1,186.82% 1,317.93% 1,646.40% 1,457.65% 1,003.87% 419.51% 100.00%
DPS 27.00 29.00 27.00 23.00 20.00 15.00 10.40 17.23%
  YoY % -6.90% 7.41% 17.39% 15.00% 33.33% 44.23% -
  Horiz. % 259.62% 278.85% 259.62% 221.15% 192.31% 144.23% 100.00%
NAPS 6.6800 6.2500 5.9000 5.1600 4.5200 3.8700 3.7800 9.95%
  YoY % 6.88% 5.93% 14.34% 14.16% 16.80% 2.38% -
  Horiz. % 176.72% 165.34% 156.08% 136.51% 119.58% 102.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 708.94 734.84 735.90 697.18 662.31 615.50 584.27 3.27%
  YoY % -3.52% -0.14% 5.55% 5.26% 7.61% 5.35% -
  Horiz. % 121.34% 125.77% 125.95% 119.32% 113.36% 105.35% 100.00%
EPS 61.14 67.88 84.77 75.05 51.68 21.51 5.22 50.67%
  YoY % -9.93% -19.92% 12.95% 45.22% 140.26% 312.07% -
  Horiz. % 1,171.26% 1,300.38% 1,623.95% 1,437.74% 990.04% 412.07% 100.00%
DPS 24.45 26.25 24.43 20.81 18.10 13.52 9.54 16.97%
  YoY % -6.86% 7.45% 17.40% 14.97% 33.88% 41.72% -
  Horiz. % 256.29% 275.16% 256.08% 218.13% 189.73% 141.72% 100.00%
NAPS 6.0489 5.6581 5.3390 4.6691 4.0895 3.4872 3.4685 9.71%
  YoY % 6.91% 5.98% 14.35% 14.17% 17.27% 0.54% -
  Horiz. % 174.40% 163.13% 153.93% 134.61% 117.90% 100.54% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 9.2200 10.2400 13.4800 7.5000 6.6600 5.0800 2.5700 -
P/RPS 1.18 1.26 1.66 0.97 0.91 0.74 0.40 19.75%
  YoY % -6.35% -24.10% 71.13% 6.59% 22.97% 85.00% -
  Horiz. % 295.00% 315.00% 415.00% 242.50% 227.50% 185.00% 100.00%
P/EPS 13.65 13.66 14.39 9.04 11.66 21.28 45.21 -18.09%
  YoY % -0.07% -5.07% 59.18% -22.47% -45.21% -52.93% -
  Horiz. % 30.19% 30.21% 31.83% 20.00% 25.79% 47.07% 100.00%
EY 7.32 7.32 6.95 11.06 8.58 4.70 2.21 22.08%
  YoY % 0.00% 5.32% -37.16% 28.90% 82.55% 112.67% -
  Horiz. % 331.22% 331.22% 314.48% 500.45% 388.24% 212.67% 100.00%
DY 2.93 2.83 2.00 3.07 3.00 2.95 4.05 -5.25%
  YoY % 3.53% 41.50% -34.85% 2.33% 1.69% -27.16% -
  Horiz. % 72.35% 69.88% 49.38% 75.80% 74.07% 72.84% 100.00%
P/NAPS 1.38 1.64 2.28 1.45 1.47 1.31 0.68 12.51%
  YoY % -15.85% -28.07% 57.24% -1.36% 12.21% 92.65% -
  Horiz. % 202.94% 241.18% 335.29% 213.24% 216.18% 192.65% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 23/08/18 17/08/17 18/08/16 24/08/15 27/08/14 27/08/13 -
Price 8.5700 12.0000 14.1000 7.9900 6.4200 6.2400 2.4400 -
P/RPS 1.09 1.48 1.73 1.04 0.88 0.91 0.38 19.19%
  YoY % -26.35% -14.45% 66.35% 18.18% -3.30% 139.47% -
  Horiz. % 286.84% 389.47% 455.26% 273.68% 231.58% 239.47% 100.00%
P/EPS 12.69 16.00 15.05 9.63 11.24 26.14 42.92 -18.37%
  YoY % -20.69% 6.31% 56.28% -14.32% -57.00% -39.10% -
  Horiz. % 29.57% 37.28% 35.07% 22.44% 26.19% 60.90% 100.00%
EY 7.88 6.25 6.64 10.38 8.90 3.83 2.33 22.51%
  YoY % 26.08% -5.87% -36.03% 16.63% 132.38% 64.38% -
  Horiz. % 338.20% 268.24% 284.98% 445.49% 381.97% 164.38% 100.00%
DY 3.15 2.42 1.91 2.88 3.12 2.40 4.26 -4.90%
  YoY % 30.17% 26.70% -33.68% -7.69% 30.00% -43.66% -
  Horiz. % 73.94% 56.81% 44.84% 67.61% 73.24% 56.34% 100.00%
P/NAPS 1.28 1.92 2.39 1.55 1.42 1.61 0.65 11.95%
  YoY % -33.33% -19.67% 54.19% 9.15% -11.80% 147.69% -
  Horiz. % 196.92% 295.38% 367.69% 238.46% 218.46% 247.69% 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.
 


 

195  296  513  1310 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.145+0.015 
 KNM 0.405-0.005 
 ALAM-WA 0.07+0.005 
 FINTEC 0.075-0.005 
 HSI-H8F 0.36+0.07 
 SEACERA 0.42-0.07 
 MYEG 1.22+0.05 
 HSI-C7K 0.33-0.065 
 HSI-C7J 0.10-0.025 
 EKOVEST 0.83+0.015 

TOP ARTICLES

1. Construction Sectors - Big project going to announce soon? PatrickTheBull
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. ALAM MARITIM: SUPER BULL CYCLE AHEAD AND RIDE THE WAVE! Fat profit stock
6. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
7. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
8. Sedania Innovator - The next E-SPORT GIANT The Investment Journey with AlexChong
Partners & Brokers