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
30/09/18 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 - 190,013
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.
 


FEATURED EVENT
 

460  208  540  938 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.32+0.01 
 SAPNRG-WA 0.105+0.005 
 HSI-H4Y 0.19-0.01 
 HSI-C3W 0.40+0.015 
 HIBISCS 1.08+0.03 
 VS 0.99+0.06 
 HSI-H6F 0.405-0.01 
 ARMADA 0.22+0.005 
 HSI-C3V 0.145+0.01 
 KNM 0.115+0.01 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
Partners & Brokers