Highlights

[MPI] YoY Annualized Quarter Result on 2016-06-30 [#4]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 18-Aug-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2016
Quarter 30-Jun-2016  [#4]
Profit Trend QoQ -     -0.59%    YoY -     45.22%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter 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.
 


 

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