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
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,476,388 1,655,024 1,550,536 1,432,036 1,546,580 1,310,880 1,322,488 1.85%
  YoY % -10.79% 6.74% 8.27% -7.41% 17.98% -0.88% -
  Horiz. % 111.64% 125.14% 117.24% 108.28% 116.94% 99.12% 100.00%
PBT 197,228 253,000 210,376 223,284 253,104 107,032 95,192 12.90%
  YoY % -22.04% 20.26% -5.78% -11.78% 136.48% 12.44% -
  Horiz. % 207.19% 265.78% 221.00% 234.56% 265.89% 112.44% 100.00%
Tax -23,692 -39,876 -35,068 -24,848 -15,840 -20,636 -10,176 15.12%
  YoY % 40.59% -13.71% -41.13% -56.87% 23.24% -102.79% -
  Horiz. % 232.82% 391.86% 344.61% 244.18% 155.66% 202.79% 100.00%
NP 173,536 213,124 175,308 198,436 237,264 86,396 85,016 12.62%
  YoY % -18.58% 21.57% -11.66% -16.36% 174.62% 1.62% -
  Horiz. % 204.12% 250.69% 206.21% 233.41% 279.08% 101.62% 100.00%
NP to SH 147,172 169,112 144,968 158,884 187,676 79,636 71,340 12.82%
  YoY % -12.97% 16.65% -8.76% -15.34% 135.67% 11.63% -
  Horiz. % 206.30% 237.05% 203.21% 222.71% 263.07% 111.63% 100.00%
Tax Rate 12.01 % 15.76 % 16.67 % 11.13 % 6.26 % 19.28 % 10.69 % 1.96%
  YoY % -23.79% -5.46% 49.78% 77.80% -67.53% 80.36% -
  Horiz. % 112.35% 147.43% 155.94% 104.12% 58.56% 180.36% 100.00%
Total Cost 1,302,852 1,441,900 1,375,228 1,233,600 1,309,316 1,224,484 1,237,472 0.86%
  YoY % -9.64% 4.85% 11.48% -5.78% 6.93% -1.05% -
  Horiz. % 105.28% 116.52% 111.13% 99.69% 105.81% 98.95% 100.00%
Net Worth 1,298,082 1,225,538 1,154,750 1,025,793 940,279 764,854 739,499 9.83%
  YoY % 5.92% 6.13% 12.57% 9.09% 22.94% 3.43% -
  Horiz. % 175.54% 165.73% 156.15% 138.71% 127.15% 103.43% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 76,022 76,002 75,970 60,787 60,785 53,141 37,826 12.33%
  YoY % 0.03% 0.04% 24.98% 0.00% 14.39% 40.49% -
  Horiz. % 200.98% 200.93% 200.84% 160.70% 160.70% 140.49% 100.00%
Div Payout % 51.66 % 44.94 % 52.40 % 38.26 % 32.39 % 66.73 % 53.02 % -0.43%
  YoY % 14.95% -14.24% 36.96% 18.12% -51.46% 25.86% -
  Horiz. % 97.43% 84.76% 98.83% 72.16% 61.09% 125.86% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,298,082 1,225,538 1,154,750 1,025,793 940,279 764,854 739,499 9.83%
  YoY % 5.92% 6.13% 12.57% 9.09% 22.94% 3.43% -
  Horiz. % 175.54% 165.73% 156.15% 138.71% 127.15% 103.43% 100.00%
NOSH 190,056 190,006 189,926 189,961 189,955 189,790 189,130 0.08%
  YoY % 0.03% 0.04% -0.02% 0.00% 0.09% 0.35% -
  Horiz. % 100.49% 100.46% 100.42% 100.44% 100.44% 100.35% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 11.75 % 12.88 % 11.31 % 13.86 % 15.34 % 6.59 % 6.43 % 10.57%
  YoY % -8.77% 13.88% -18.40% -9.65% 132.78% 2.49% -
  Horiz. % 182.74% 200.31% 175.89% 215.55% 238.57% 102.49% 100.00%
ROE 11.34 % 13.80 % 12.55 % 15.49 % 19.96 % 10.41 % 9.65 % 2.72%
  YoY % -17.83% 9.96% -18.98% -22.39% 91.74% 7.88% -
  Horiz. % 117.51% 143.01% 130.05% 160.52% 206.84% 107.88% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 776.82 871.04 816.39 753.86 814.18 690.70 699.25 1.77%
  YoY % -10.82% 6.69% 8.29% -7.41% 17.88% -1.22% -
  Horiz. % 111.09% 124.57% 116.75% 107.81% 116.44% 98.78% 100.00%
EPS 77.44 89.00 76.32 83.64 98.80 41.96 37.72 12.73%
  YoY % -12.99% 16.61% -8.75% -15.34% 135.46% 11.24% -
  Horiz. % 205.30% 235.95% 202.33% 221.74% 261.93% 111.24% 100.00%
DPS 40.00 40.00 40.00 32.00 32.00 28.00 20.00 12.24%
  YoY % 0.00% 0.00% 25.00% 0.00% 14.29% 40.00% -
  Horiz. % 200.00% 200.00% 200.00% 160.00% 160.00% 140.00% 100.00%
NAPS 6.8300 6.4500 6.0800 5.4000 4.9500 4.0300 3.9100 9.74%
  YoY % 5.89% 6.09% 12.59% 9.09% 22.83% 3.07% -
  Horiz. % 174.68% 164.96% 155.50% 138.11% 126.60% 103.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 703.43 788.54 738.76 682.30 736.87 624.57 630.10 1.85%
  YoY % -10.79% 6.74% 8.27% -7.41% 17.98% -0.88% -
  Horiz. % 111.64% 125.15% 117.24% 108.28% 116.94% 99.12% 100.00%
EPS 70.12 80.57 69.07 75.70 89.42 37.94 33.99 12.82%
  YoY % -12.97% 16.65% -8.76% -15.34% 135.69% 11.62% -
  Horiz. % 206.30% 237.04% 203.21% 222.71% 263.08% 111.62% 100.00%
DPS 36.22 36.21 36.20 28.96 28.96 25.32 18.02 12.33%
  YoY % 0.03% 0.03% 25.00% 0.00% 14.38% 40.51% -
  Horiz. % 201.00% 200.94% 200.89% 160.71% 160.71% 140.51% 100.00%
NAPS 6.1848 5.8391 5.5018 4.8874 4.4800 3.6442 3.5234 9.83%
  YoY % 5.92% 6.13% 12.57% 9.09% 22.94% 3.43% -
  Horiz. % 175.54% 165.72% 156.15% 138.71% 127.15% 103.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 9.1400 12.1400 13.3800 7.8000 6.6200 5.6600 2.5900 -
P/RPS 1.18 1.39 1.64 1.03 0.81 0.82 0.37 21.31%
  YoY % -15.11% -15.24% 59.22% 27.16% -1.22% 121.62% -
  Horiz. % 318.92% 375.68% 443.24% 278.38% 218.92% 221.62% 100.00%
P/EPS 11.80 13.64 17.53 9.33 6.70 13.49 6.87 9.43%
  YoY % -13.49% -22.19% 87.89% 39.25% -50.33% 96.36% -
  Horiz. % 171.76% 198.54% 255.17% 135.81% 97.53% 196.36% 100.00%
EY 8.47 7.33 5.70 10.72 14.92 7.41 14.56 -8.63%
  YoY % 15.55% 28.60% -46.83% -28.15% 101.35% -49.11% -
  Horiz. % 58.17% 50.34% 39.15% 73.63% 102.47% 50.89% 100.00%
DY 4.38 3.29 2.99 4.10 4.83 4.95 7.72 -9.01%
  YoY % 33.13% 10.03% -27.07% -15.11% -2.42% -35.88% -
  Horiz. % 56.74% 42.62% 38.73% 53.11% 62.56% 64.12% 100.00%
P/NAPS 1.34 1.88 2.20 1.44 1.34 1.40 0.66 12.52%
  YoY % -28.72% -14.55% 52.78% 7.46% -4.29% 112.12% -
  Horiz. % 203.03% 284.85% 333.33% 218.18% 203.03% 212.12% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 08/11/18 08/11/17 09/11/16 17/11/15 12/11/14 14/11/13 -
Price 11.0000 10.8000 14.2000 7.8000 7.3500 5.1500 2.8800 -
P/RPS 1.42 1.24 1.74 1.03 0.90 0.75 0.41 22.99%
  YoY % 14.52% -28.74% 68.93% 14.44% 20.00% 82.93% -
  Horiz. % 346.34% 302.44% 424.39% 251.22% 219.51% 182.93% 100.00%
P/EPS 14.21 12.13 18.60 9.33 7.44 12.27 7.64 10.89%
  YoY % 17.15% -34.78% 99.36% 25.40% -39.36% 60.60% -
  Horiz. % 185.99% 158.77% 243.46% 122.12% 97.38% 160.60% 100.00%
EY 7.04 8.24 5.38 10.72 13.44 8.15 13.10 -9.83%
  YoY % -14.56% 53.16% -49.81% -20.24% 64.91% -37.79% -
  Horiz. % 53.74% 62.90% 41.07% 81.83% 102.60% 62.21% 100.00%
DY 3.64 3.70 2.82 4.10 4.35 5.44 6.94 -10.19%
  YoY % -1.62% 31.21% -31.22% -5.75% -20.04% -21.61% -
  Horiz. % 52.45% 53.31% 40.63% 59.08% 62.68% 78.39% 100.00%
P/NAPS 1.61 1.67 2.34 1.44 1.48 1.28 0.74 13.83%
  YoY % -3.59% -28.63% 62.50% -2.70% 15.63% 72.97% -
  Horiz. % 217.57% 225.68% 316.22% 194.59% 200.00% 172.97% 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.
 


 

420  316  517  739 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 EDUSPEC 0.03+0.005 
 XOX 0.050.00 
 PWORTH 0.02-0.005 
 XDL 0.17+0.01 
 PWRWELL 0.3750.00 
 PERDANA 0.47-0.01 
 ISTONE 0.24+0.015 
 MTOUCHE 0.175-0.015 
 INNATURE 0.59-0.065 
 HSI-H8T 0.48+0.045 
Partners & Brokers