Highlights

[MPI] YoY Cumulative 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 -     -70.32%    YoY -     16.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Cumulative 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 369,097 413,756 387,634 358,009 386,645 327,720 330,622 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 49,307 63,250 52,594 55,821 63,276 26,758 23,798 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 -5,923 -9,969 -8,767 -6,212 -3,960 -5,159 -2,544 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 43,384 53,281 43,827 49,609 59,316 21,599 21,254 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 36,793 42,278 36,242 39,721 46,919 19,909 17,835 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 325,713 360,475 343,807 308,400 327,329 306,121 309,368 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 19,005 19,000 18,992 15,196 15,196 13,285 9,456 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 2.83 % 3.45 % 3.14 % 3.87 % 4.99 % 2.60 % 2.41 % 2.71%
  YoY % -17.97% 9.87% -18.86% -22.44% 91.92% 7.88% -
  Horiz. % 117.43% 143.15% 130.29% 160.58% 207.05% 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 194.20 217.76 204.10 188.46 203.55 172.67 174.81 1.77%
  YoY % -10.82% 6.69% 8.30% -7.41% 17.88% -1.22% -
  Horiz. % 111.09% 124.57% 116.76% 107.81% 116.44% 98.78% 100.00%
EPS 19.36 22.25 19.08 20.91 24.70 10.49 9.43 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 10.00 10.00 10.00 8.00 8.00 7.00 5.00 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 175.86 197.14 184.69 170.57 184.22 156.14 157.53 1.85%
  YoY % -10.79% 6.74% 8.28% -7.41% 17.98% -0.88% -
  Horiz. % 111.64% 125.14% 117.24% 108.28% 116.94% 99.12% 100.00%
EPS 17.53 20.14 17.27 18.93 22.35 9.49 8.50 12.82%
  YoY % -12.96% 16.62% -8.77% -15.30% 135.51% 11.65% -
  Horiz. % 206.24% 236.94% 203.18% 222.71% 262.94% 111.65% 100.00%
DPS 9.06 9.05 9.05 7.24 7.24 6.33 4.51 12.32%
  YoY % 0.11% 0.00% 25.00% 0.00% 14.38% 40.35% -
  Horiz. % 200.89% 200.67% 200.67% 160.53% 160.53% 140.35% 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 4.71 5.57 6.56 4.14 3.25 3.28 1.48 21.27%
  YoY % -15.44% -15.09% 58.45% 27.38% -0.91% 121.62% -
  Horiz. % 318.24% 376.35% 443.24% 279.73% 219.59% 221.62% 100.00%
P/EPS 47.21 54.56 70.12 37.30 26.80 53.96 27.47 9.44%
  YoY % -13.47% -22.19% 87.99% 39.18% -50.33% 96.43% -
  Horiz. % 171.86% 198.62% 255.26% 135.78% 97.56% 196.43% 100.00%
EY 2.12 1.83 1.43 2.68 3.73 1.85 3.64 -8.61%
  YoY % 15.85% 27.97% -46.64% -28.15% 101.62% -49.18% -
  Horiz. % 58.24% 50.27% 39.29% 73.63% 102.47% 50.82% 100.00%
DY 1.09 0.82 0.75 1.03 1.21 1.24 1.93 -9.08%
  YoY % 32.93% 9.33% -27.18% -14.88% -2.42% -35.75% -
  Horiz. % 56.48% 42.49% 38.86% 53.37% 62.69% 64.25% 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 5.66 4.96 6.96 4.14 3.61 2.98 1.65 22.80%
  YoY % 14.11% -28.74% 68.12% 14.68% 21.14% 80.61% -
  Horiz. % 343.03% 300.61% 421.82% 250.91% 218.79% 180.61% 100.00%
P/EPS 56.82 48.54 74.42 37.30 29.76 49.09 30.54 10.90%
  YoY % 17.06% -34.78% 99.52% 25.34% -39.38% 60.74% -
  Horiz. % 186.05% 158.94% 243.68% 122.13% 97.45% 160.74% 100.00%
EY 1.76 2.06 1.34 2.68 3.36 2.04 3.27 -9.81%
  YoY % -14.56% 53.73% -50.00% -20.24% 64.71% -37.61% -
  Horiz. % 53.82% 63.00% 40.98% 81.96% 102.75% 62.39% 100.00%
DY 0.91 0.93 0.70 1.03 1.09 1.36 1.74 -10.24%
  YoY % -2.15% 32.86% -32.04% -5.50% -19.85% -21.84% -
  Horiz. % 52.30% 53.45% 40.23% 59.20% 62.64% 78.16% 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.
 


 

270  309  492  1218 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MYEG 1.28-0.02 
 ALAM 0.13-0.01 
 SAPNRG 0.2350.00 
 ARMADA 0.38-0.02 
 IRIS 0.1450.00 
 MTOUCHE 0.165-0.01 
 PWRWELL 0.3750.00 
 GAMUDA 3.64-0.34 
 MCLEAN 0.36-0.025 
 EKOVEST 0.70-0.035 

TOP ARTICLES

1. WORST IS OVER FOR THIS COMPANY !!! RENEWED BUYING INTEREST EMERGES !! Bursa Master
2. TUN DR M STAYING ON AFTER APAC END NOV 2020 & BEYOND VERY GOOD FOR NFCP BULL RUN, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. Dayang: Intelligent investors versus ignorant investors - Koon Yew Yin Koon Yew Yin's Blog
4. THE BIGGEST LOSERS IN PH'S GAME OF THRONES ARE DAP AND AMANAH save malaysia!!!
5. Government Stimulus on 27 Feb : Complete List of Stocks to Watch ! The Pelham Blue Fund
6. MYEG and Other Related Stocks to Watch on 24th Feb 2020 Weekly GreenTrades watchlist
7. Dayang: My advice for the board of directors - Koon Yew Yin Koon Yew Yin's Blog
8. TOP 10 VALUABLE INVESTMENT SECRETS MY JOHOR SIFU TAUGHT ME(REPOSTING) (Calvin Tan Research) THE INVESTMENT APPROACH OF CALVIN TAN
Partners & Brokers