Highlights

[MPI] YoY Annualized Quarter Result on 2016-09-30 [#1]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 09-Nov-2016
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Sep-2016  [#1]
Profit Trend QoQ -     0.87%    YoY -     -15.34%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,655,024 1,550,536 1,432,036 1,546,580 1,310,880 1,322,488 1,273,396 4.46%
  YoY % 6.74% 8.27% -7.41% 17.98% -0.88% 3.86% -
  Horiz. % 129.97% 121.76% 112.46% 121.45% 102.94% 103.86% 100.00%
PBT 253,000 210,376 223,284 253,104 107,032 95,192 10,768 69.20%
  YoY % 20.26% -5.78% -11.78% 136.48% 12.44% 784.03% -
  Horiz. % 2,349.55% 1,953.71% 2,073.59% 2,350.52% 993.98% 884.03% 100.00%
Tax -39,876 -35,068 -24,848 -15,840 -20,636 -10,176 -6,576 35.02%
  YoY % -13.71% -41.13% -56.87% 23.24% -102.79% -54.74% -
  Horiz. % 606.39% 533.27% 377.86% 240.88% 313.81% 154.74% 100.00%
NP 213,124 175,308 198,436 237,264 86,396 85,016 4,192 92.41%
  YoY % 21.57% -11.66% -16.36% 174.62% 1.62% 1,928.05% -
  Horiz. % 5,084.06% 4,181.97% 4,733.68% 5,659.92% 2,060.97% 2,028.05% 100.00%
NP to SH 169,112 144,968 158,884 187,676 79,636 71,340 572 157.99%
  YoY % 16.65% -8.76% -15.34% 135.67% 11.63% 12,372.03% -
  Horiz. % 29,565.04% 25,344.06% 27,776.92% 32,810.49% 13,922.38% 12,472.03% 100.00%
Tax Rate 15.76 % 16.67 % 11.13 % 6.26 % 19.28 % 10.69 % 61.07 % -20.20%
  YoY % -5.46% 49.78% 77.80% -67.53% 80.36% -82.50% -
  Horiz. % 25.81% 27.30% 18.22% 10.25% 31.57% 17.50% 100.00%
Total Cost 1,441,900 1,375,228 1,233,600 1,309,316 1,224,484 1,237,472 1,269,204 2.15%
  YoY % 4.85% 11.48% -5.78% 6.93% -1.05% -2.50% -
  Horiz. % 113.61% 108.35% 97.19% 103.16% 96.48% 97.50% 100.00%
Net Worth 1,225,538 1,154,750 1,025,793 940,279 764,854 739,499 757,900 8.34%
  YoY % 6.13% 12.57% 9.09% 22.94% 3.43% -2.43% -
  Horiz. % 161.70% 152.36% 135.35% 124.06% 100.92% 97.57% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 76,002 75,970 60,787 60,785 53,141 37,826 44,125 9.48%
  YoY % 0.04% 24.98% 0.00% 14.39% 40.49% -14.28% -
  Horiz. % 172.24% 172.17% 137.76% 137.76% 120.43% 85.72% 100.00%
Div Payout % 44.94 % 52.40 % 38.26 % 32.39 % 66.73 % 53.02 % 7,714.29 % -57.56%
  YoY % -14.24% 36.96% 18.12% -51.46% 25.86% -99.31% -
  Horiz. % 0.58% 0.68% 0.50% 0.42% 0.87% 0.69% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,225,538 1,154,750 1,025,793 940,279 764,854 739,499 757,900 8.34%
  YoY % 6.13% 12.57% 9.09% 22.94% 3.43% -2.43% -
  Horiz. % 161.70% 152.36% 135.35% 124.06% 100.92% 97.57% 100.00%
NOSH 190,006 189,926 189,961 189,955 189,790 189,130 204,285 -1.20%
  YoY % 0.04% -0.02% 0.00% 0.09% 0.35% -7.42% -
  Horiz. % 93.01% 92.97% 92.99% 92.99% 92.90% 92.58% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 12.88 % 11.31 % 13.86 % 15.34 % 6.59 % 6.43 % 0.33 % 84.12%
  YoY % 13.88% -18.40% -9.65% 132.78% 2.49% 1,848.48% -
  Horiz. % 3,903.03% 3,427.27% 4,200.00% 4,648.48% 1,996.97% 1,948.48% 100.00%
ROE 13.80 % 12.55 % 15.49 % 19.96 % 10.41 % 9.65 % 0.08 % 135.85%
  YoY % 9.96% -18.98% -22.39% 91.74% 7.88% 11,962.50% -
  Horiz. % 17,250.00% 15,687.50% 19,362.50% 24,950.00% 13,012.50% 12,062.50% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 871.04 816.39 753.86 814.18 690.70 699.25 623.34 5.73%
  YoY % 6.69% 8.29% -7.41% 17.88% -1.22% 12.18% -
  Horiz. % 139.74% 130.97% 120.94% 130.62% 110.81% 112.18% 100.00%
EPS 89.00 76.32 83.64 98.80 41.96 37.72 0.28 161.12%
  YoY % 16.61% -8.75% -15.34% 135.46% 11.24% 13,371.43% -
  Horiz. % 31,785.71% 27,257.14% 29,871.43% 35,285.71% 14,985.71% 13,471.43% 100.00%
DPS 40.00 40.00 32.00 32.00 28.00 20.00 21.60 10.81%
  YoY % 0.00% 25.00% 0.00% 14.29% 40.00% -7.41% -
  Horiz. % 185.19% 185.19% 148.15% 148.15% 129.63% 92.59% 100.00%
NAPS 6.4500 6.0800 5.4000 4.9500 4.0300 3.9100 3.7100 9.65%
  YoY % 6.09% 12.59% 9.09% 22.83% 3.07% 5.39% -
  Horiz. % 173.85% 163.88% 145.55% 133.42% 108.63% 105.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 788.54 738.76 682.30 736.87 624.57 630.10 606.71 4.46%
  YoY % 6.74% 8.27% -7.41% 17.98% -0.88% 3.86% -
  Horiz. % 129.97% 121.76% 112.46% 121.45% 102.94% 103.86% 100.00%
EPS 80.57 69.07 75.70 89.42 37.94 33.99 0.27 158.39%
  YoY % 16.65% -8.76% -15.34% 135.69% 11.62% 12,488.89% -
  Horiz. % 29,840.74% 25,581.48% 28,037.04% 33,118.52% 14,051.85% 12,588.89% 100.00%
DPS 36.21 36.20 28.96 28.96 25.32 18.02 21.02 9.48%
  YoY % 0.03% 25.00% 0.00% 14.38% 40.51% -14.27% -
  Horiz. % 172.26% 172.22% 137.77% 137.77% 120.46% 85.73% 100.00%
NAPS 5.8391 5.5018 4.8874 4.4800 3.6442 3.5234 3.6110 8.34%
  YoY % 6.13% 12.57% 9.09% 22.94% 3.43% -2.43% -
  Horiz. % 161.70% 152.36% 135.35% 124.07% 100.92% 97.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 12.1400 13.3800 7.8000 6.6200 5.6600 2.5900 2.6700 -
P/RPS 1.39 1.64 1.03 0.81 0.82 0.37 0.43 21.59%
  YoY % -15.24% 59.22% 27.16% -1.22% 121.62% -13.95% -
  Horiz. % 323.26% 381.40% 239.53% 188.37% 190.70% 86.05% 100.00%
P/EPS 13.64 17.53 9.33 6.70 13.49 6.87 953.57 -50.71%
  YoY % -22.19% 87.89% 39.25% -50.33% 96.36% -99.28% -
  Horiz. % 1.43% 1.84% 0.98% 0.70% 1.41% 0.72% 100.00%
EY 7.33 5.70 10.72 14.92 7.41 14.56 0.10 104.51%
  YoY % 28.60% -46.83% -28.15% 101.35% -49.11% 14,460.00% -
  Horiz. % 7,330.00% 5,700.00% 10,720.00% 14,920.00% 7,410.00% 14,560.00% 100.00%
DY 3.29 2.99 4.10 4.83 4.95 7.72 8.09 -13.92%
  YoY % 10.03% -27.07% -15.11% -2.42% -35.88% -4.57% -
  Horiz. % 40.67% 36.96% 50.68% 59.70% 61.19% 95.43% 100.00%
P/NAPS 1.88 2.20 1.44 1.34 1.40 0.66 0.72 17.34%
  YoY % -14.55% 52.78% 7.46% -4.29% 112.12% -8.33% -
  Horiz. % 261.11% 305.56% 200.00% 186.11% 194.44% 91.67% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 08/11/18 08/11/17 09/11/16 17/11/15 12/11/14 14/11/13 20/11/12 -
Price 10.8000 14.2000 7.8000 7.3500 5.1500 2.8800 2.6300 -
P/RPS 1.24 1.74 1.03 0.90 0.75 0.41 0.42 19.76%
  YoY % -28.74% 68.93% 14.44% 20.00% 82.93% -2.38% -
  Horiz. % 295.24% 414.29% 245.24% 214.29% 178.57% 97.62% 100.00%
P/EPS 12.13 18.60 9.33 7.44 12.27 7.64 939.29 -51.55%
  YoY % -34.78% 99.36% 25.40% -39.36% 60.60% -99.19% -
  Horiz. % 1.29% 1.98% 0.99% 0.79% 1.31% 0.81% 100.00%
EY 8.24 5.38 10.72 13.44 8.15 13.10 0.11 105.25%
  YoY % 53.16% -49.81% -20.24% 64.91% -37.79% 11,809.09% -
  Horiz. % 7,490.91% 4,890.91% 9,745.46% 12,218.18% 7,409.09% 11,909.09% 100.00%
DY 3.70 2.82 4.10 4.35 5.44 6.94 8.21 -12.43%
  YoY % 31.21% -31.22% -5.75% -20.04% -21.61% -15.47% -
  Horiz. % 45.07% 34.35% 49.94% 52.98% 66.26% 84.53% 100.00%
P/NAPS 1.67 2.34 1.44 1.48 1.28 0.74 0.71 15.31%
  YoY % -28.63% 62.50% -2.70% 15.63% 72.97% 4.23% -
  Horiz. % 235.21% 329.58% 202.82% 208.45% 180.28% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
2. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
3. Dayang: Points to ponder & can you advise me? Koon Yew Yin Koon Yew Yin's Blog
4. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
5. 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
6. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
7. Rohas Tecnic - More to Come HLBank Research Highlights
8. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
Partners & Brokers