Highlights

[MPI] YoY Annualized Quarter Result on 2018-09-30 [#1]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 08-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     18.71%    YoY -     16.65%
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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

143  381  575  1352 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.05-0.005 
 AT 0.090.00 
 DATAPRP 0.20-0.02 
 SUPERMX-C1I 0.15-0.005 
 VIVOCOM 0.0450.00 
 SUPERMX 9.59-0.19 
 MAHSING 0.975-0.025 
 HWGB 0.75+0.035 
 LBICAP-WB 0.2050.00 
 DGSB 0.225+0.01 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. A LOOK AT CALVIN TAN RESEARCH STOCK PICKS (AS RECORDED BY PHILIP NOT PERFECTLY BUT CLEAR ENOUGH THE INVESTMENT APPROACH OF CALVIN TAN
2. Najib Facebook Post comments on GLOVES. What's the message? gloveharicut
3. US has 2 Incurable Chronic Diseases - Koon Yew Yin Koon Yew Yin's Blog
4. Supermax: The Best Is Yet To Come- Myth or Truth Van Gogh of Financial
5. Traders Brief 26 Oct 2020 - Key Support At 200D SMA To Prevent Further Slide HLBank Research Highlights
6. LUXCHEM RESULT VERSUS HARTALEGA RESULT (COMPARE & CONTRAST) Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. DOW CRASHED BY 650 POINTS ? NO FEAR AT ALL IF YOU KNOW THIS STOCK PROSPERED DURING ASIAN FINANCIAL CRISIS & SUBPRIME CRISIS OF 2007/8 COLLAPSE (WHAT? THE INVESTMENT APPROACH OF CALVIN TAN
8. [Humbled Investor] Supermx - Superb results - Estimation on Next QR Results HumbledInvestor
PARTNERS & BROKERS