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
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 413,756 387,634 358,009 386,645 327,720 330,622 318,349 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 63,250 52,594 55,821 63,276 26,758 23,798 2,692 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 -9,969 -8,767 -6,212 -3,960 -5,159 -2,544 -1,644 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 53,281 43,827 49,609 59,316 21,599 21,254 1,048 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 42,278 36,242 39,721 46,919 19,909 17,835 143 157.99%
  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 360,475 343,807 308,400 327,329 306,121 309,368 317,301 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 19,000 18,992 15,196 15,196 13,285 9,456 11,031 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 3.45 % 3.14 % 3.87 % 4.99 % 2.60 % 2.41 % 0.02 % 135.85%
  YoY % 9.87% -18.86% -22.44% 91.92% 7.88% 11,950.00% -
  Horiz. % 17,250.00% 15,700.00% 19,350.00% 24,950.00% 13,000.00% 12,050.00% 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 217.76 204.10 188.46 203.55 172.67 174.81 155.84 5.73%
  YoY % 6.69% 8.30% -7.41% 17.88% -1.22% 12.17% -
  Horiz. % 139.73% 130.97% 120.93% 130.61% 110.80% 112.17% 100.00%
EPS 22.25 19.08 20.91 24.70 10.49 9.43 0.07 161.12%
  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 10.00 10.00 8.00 8.00 7.00 5.00 5.40 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 197.14 184.69 170.57 184.22 156.14 157.53 151.68 4.46%
  YoY % 6.74% 8.28% -7.41% 17.98% -0.88% 3.86% -
  Horiz. % 129.97% 121.76% 112.45% 121.45% 102.94% 103.86% 100.00%
EPS 20.14 17.27 18.93 22.35 9.49 8.50 0.07 156.83%
  YoY % 16.62% -8.77% -15.30% 135.51% 11.65% 12,042.86% -
  Horiz. % 28,771.43% 24,671.43% 27,042.86% 31,928.57% 13,557.14% 12,142.86% 100.00%
DPS 9.05 9.05 7.24 7.24 6.33 4.51 5.26 9.46%
  YoY % 0.00% 25.00% 0.00% 14.38% 40.35% -14.26% -
  Horiz. % 172.05% 172.05% 137.64% 137.64% 120.34% 85.74% 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 5.57 6.56 4.14 3.25 3.28 1.48 1.71 21.74%
  YoY % -15.09% 58.45% 27.38% -0.91% 121.62% -13.45% -
  Horiz. % 325.73% 383.63% 242.11% 190.06% 191.81% 86.55% 100.00%
P/EPS 54.56 70.12 37.30 26.80 53.96 27.47 3,814.29 -50.71%
  YoY % -22.19% 87.99% 39.18% -50.33% 96.43% -99.28% -
  Horiz. % 1.43% 1.84% 0.98% 0.70% 1.41% 0.72% 100.00%
EY 1.83 1.43 2.68 3.73 1.85 3.64 0.03 98.34%
  YoY % 27.97% -46.64% -28.15% 101.62% -49.18% 12,033.33% -
  Horiz. % 6,100.00% 4,766.67% 8,933.33% 12,433.33% 6,166.67% 12,133.33% 100.00%
DY 0.82 0.75 1.03 1.21 1.24 1.93 2.02 -13.95%
  YoY % 9.33% -27.18% -14.88% -2.42% -35.75% -4.46% -
  Horiz. % 40.59% 37.13% 50.99% 59.90% 61.39% 95.54% 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 4.96 6.96 4.14 3.61 2.98 1.65 1.69 19.65%
  YoY % -28.74% 68.12% 14.68% 21.14% 80.61% -2.37% -
  Horiz. % 293.49% 411.83% 244.97% 213.61% 176.33% 97.63% 100.00%
P/EPS 48.54 74.42 37.30 29.76 49.09 30.54 3,757.14 -51.54%
  YoY % -34.78% 99.52% 25.34% -39.38% 60.74% -99.19% -
  Horiz. % 1.29% 1.98% 0.99% 0.79% 1.31% 0.81% 100.00%
EY 2.06 1.34 2.68 3.36 2.04 3.27 0.03 102.29%
  YoY % 53.73% -50.00% -20.24% 64.71% -37.61% 10,800.00% -
  Horiz. % 6,866.67% 4,466.67% 8,933.33% 11,200.00% 6,800.00% 10,900.00% 100.00%
DY 0.93 0.70 1.03 1.09 1.36 1.74 2.05 -12.34%
  YoY % 32.86% -32.04% -5.50% -19.85% -21.84% -15.12% -
  Horiz. % 45.37% 34.15% 50.24% 53.17% 66.34% 84.88% 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.
 


 

218  266  536  1305 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MNC-PA 0.045+0.005 
 ARMADA 0.325+0.01 
 GPACKET-WB 0.2650.00 
 HSI-C7J 0.22-0.03 
 SAPNRG 0.28-0.01 
 KNM 0.405+0.01 
 HSI-C7F 0.40-0.055 
 VSOLAR 0.0950.00 
 MNC 0.115+0.005 
 HSI-H6S 0.19+0.035 

TOP ARTICLES

1. Dayang: Investors' Dilemma - Koon Yew Yin Koon Yew Yin's Blog
2. OPCOM (0035) OPTIMAL OPTIC COMPANY : THE SUPER-STOCK OF THE DIGITAL ECONOMY, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
3. KNM: A relook into KNM from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
4. What is the thing happen with Boustead and how do we capture the oppurtunity Stevent Hee
5. KNM Break Up : Time for the Long Awaited Rally 128Huat Potential StockPick
6. [转贴] 马云最失败的投资?上百亿打造的无人超市,如今变成怎样? Good Articles to Share
7. 中东局势混乱国际油价是否会继续往上移?? 大马股市在油气(Oil & Gas)板块有没有较低风险的隐形黑马吗?(Part 2) Ten Ninety
8. 油价昨日彪涨,还能买入吗?By投资有理 投资有理·于你
Partners & Brokers