Highlights

[MPI] YoY Quarter Result on 2015-06-30 [#4]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 24-Aug-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Jun-2015  [#4]
Profit Trend QoQ -     13.73%    YoY -     292.99%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 393,101 389,127 344,818 372,806 321,870 326,243 321,122 3.43%
  YoY % 1.02% 12.85% -7.51% 15.83% -1.34% 1.59% -
  Horiz. % 122.41% 121.18% 107.38% 116.09% 100.23% 101.59% 100.00%
PBT 55,052 53,280 48,512 47,190 11,828 14,083 6,387 43.17%
  YoY % 3.33% 9.83% 2.80% 298.97% -16.01% 120.49% -
  Horiz. % 861.94% 834.19% 759.54% 738.84% 185.19% 220.49% 100.00%
Tax -6,951 -4,598 1,143 -8,638 -2,143 -558 7,459 -
  YoY % -51.17% -502.27% 113.23% -303.08% -284.05% -107.48% -
  Horiz. % -93.19% -61.64% 15.32% -115.81% -28.73% -7.48% 100.00%
NP 48,101 48,682 49,655 38,552 9,685 13,525 13,846 23.05%
  YoY % -1.19% -1.96% 28.80% 298.06% -28.39% -2.32% -
  Horiz. % 347.40% 351.60% 358.62% 278.43% 69.95% 97.68% 100.00%
NP to SH 39,037 40,000 38,676 34,320 8,733 10,775 13,496 19.36%
  YoY % -2.41% 3.42% 12.69% 292.99% -18.95% -20.16% -
  Horiz. % 289.25% 296.38% 286.57% 254.30% 64.71% 79.84% 100.00%
Tax Rate 12.63 % 8.63 % -2.36 % 18.30 % 18.12 % 3.96 % -116.78 % -
  YoY % 46.35% 465.68% -112.90% 0.99% 357.58% 103.39% -
  Horiz. % -10.82% -7.39% 2.02% -15.67% -15.52% -3.39% 100.00%
Total Cost 345,000 340,445 295,163 334,254 312,185 312,718 307,276 1.95%
  YoY % 1.34% 15.34% -11.69% 7.07% -0.17% 1.77% -
  Horiz. % 112.28% 110.79% 96.06% 108.78% 101.60% 101.77% 100.00%
Net Worth 1,187,537 1,120,563 980,197 858,474 731,530 724,093 724,175 8.59%
  YoY % 5.98% 14.32% 14.18% 17.35% 1.03% -0.01% -
  Horiz. % 163.98% 154.74% 135.35% 118.55% 101.02% 99.99% 100.00%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 1,187,537 1,120,563 980,197 858,474 731,530 724,093 724,175 8.59%
  YoY % 5.98% 14.32% 14.18% 17.35% 1.03% -0.01% -
  Horiz. % 163.98% 154.74% 135.35% 118.55% 101.02% 99.99% 100.00%
NOSH 190,006 189,926 189,960 189,928 189,025 191,559 193,629 -0.31%
  YoY % 0.04% -0.02% 0.02% 0.48% -1.32% -1.07% -
  Horiz. % 98.13% 98.09% 98.11% 98.09% 97.62% 98.93% 100.00%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 12.24 % 12.51 % 14.40 % 10.34 % 3.01 % 4.15 % 4.31 % 18.99%
  YoY % -2.16% -13.12% 39.26% 243.52% -27.47% -3.71% -
  Horiz. % 283.99% 290.26% 334.11% 239.91% 69.84% 96.29% 100.00%
ROE 3.29 % 3.57 % 3.95 % 4.00 % 1.19 % 1.49 % 1.86 % 9.97%
  YoY % -7.84% -9.62% -1.25% 236.13% -20.13% -19.89% -
  Horiz. % 176.88% 191.94% 212.37% 215.05% 63.98% 80.11% 100.00%
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 206.89 204.88 181.52 196.29 170.28 170.31 165.84 3.75%
  YoY % 0.98% 12.87% -7.52% 15.27% -0.02% 2.70% -
  Horiz. % 124.75% 123.54% 109.45% 118.36% 102.68% 102.70% 100.00%
EPS 20.55 21.06 20.36 18.07 4.62 5.62 6.97 19.74%
  YoY % -2.42% 3.44% 12.67% 291.13% -17.79% -19.37% -
  Horiz. % 294.83% 302.15% 292.11% 259.25% 66.28% 80.63% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 6.2500 5.9000 5.1600 4.5200 3.8700 3.7800 3.7400 8.93%
  YoY % 5.93% 14.34% 14.16% 16.80% 2.38% 1.07% -
  Horiz. % 167.11% 157.75% 137.97% 120.86% 103.48% 101.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 187.29 185.40 164.29 177.62 153.36 155.44 153.00 3.43%
  YoY % 1.02% 12.85% -7.50% 15.82% -1.34% 1.59% -
  Horiz. % 122.41% 121.18% 107.38% 116.09% 100.24% 101.59% 100.00%
EPS 18.60 19.06 18.43 16.35 4.16 5.13 6.43 19.36%
  YoY % -2.41% 3.42% 12.72% 293.03% -18.91% -20.22% -
  Horiz. % 289.27% 296.42% 286.63% 254.28% 64.70% 79.78% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 5.6581 5.3390 4.6702 4.0902 3.4854 3.4500 3.4504 8.59%
  YoY % 5.98% 14.32% 14.18% 17.35% 1.03% -0.01% -
  Horiz. % 163.98% 154.74% 135.35% 118.54% 101.01% 99.99% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 10.2400 13.4800 7.5000 6.6600 5.0800 2.5700 2.9900 -
P/RPS 4.95 6.58 4.13 3.39 2.98 1.51 1.80 18.36%
  YoY % -24.77% 59.32% 21.83% 13.76% 97.35% -16.11% -
  Horiz. % 275.00% 365.56% 229.44% 188.33% 165.56% 83.89% 100.00%
P/EPS 49.84 64.01 36.84 36.86 109.96 45.69 42.90 2.53%
  YoY % -22.14% 73.75% -0.05% -66.48% 140.67% 6.50% -
  Horiz. % 116.18% 149.21% 85.87% 85.92% 256.32% 106.50% 100.00%
EY 2.01 1.56 2.71 2.71 0.91 2.19 2.33 -2.43%
  YoY % 28.85% -42.44% 0.00% 197.80% -58.45% -6.01% -
  Horiz. % 86.27% 66.95% 116.31% 116.31% 39.06% 93.99% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.64 2.28 1.45 1.47 1.31 0.68 0.80 12.70%
  YoY % -28.07% 57.24% -1.36% 12.21% 92.65% -15.00% -
  Horiz. % 205.00% 285.00% 181.25% 183.75% 163.75% 85.00% 100.00%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 23/08/18 17/08/17 18/08/16 24/08/15 27/08/14 27/08/13 28/08/12 -
Price 12.0000 14.1000 7.9900 6.4200 6.2400 2.4400 2.6400 -
P/RPS 5.80 6.88 4.40 3.27 3.66 1.43 1.59 24.06%
  YoY % -15.70% 56.36% 34.56% -10.66% 155.94% -10.06% -
  Horiz. % 364.78% 432.70% 276.73% 205.66% 230.19% 89.94% 100.00%
P/EPS 58.41 66.95 39.24 35.53 135.06 43.38 37.88 7.48%
  YoY % -12.76% 70.62% 10.44% -73.69% 211.34% 14.52% -
  Horiz. % 154.20% 176.74% 103.59% 93.80% 356.55% 114.52% 100.00%
EY 1.71 1.49 2.55 2.81 0.74 2.31 2.64 -6.98%
  YoY % 14.77% -41.57% -9.25% 279.73% -67.97% -12.50% -
  Horiz. % 64.77% 56.44% 96.59% 106.44% 28.03% 87.50% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 1.92 2.39 1.55 1.42 1.61 0.65 0.71 18.03%
  YoY % -19.67% 54.19% 9.15% -11.80% 147.69% -8.45% -
  Horiz. % 270.42% 336.62% 218.31% 200.00% 226.76% 91.55% 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.
 


 

237  232  526  1293 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.295+0.005 
 ARMADA 0.495+0.015 
 DGB 0.18+0.01 
 HSI-H8F 0.315+0.01 
 TANCO 0.075+0.005 
 AAX 0.175+0.01 
 SAPNRG-WA 0.1350.00 
 VELESTO 0.39+0.005 
 HSI-C7J 0.15-0.01 
 RSAWIT 0.17+0.02 

TOP ARTICLES

1. Sapura Energy : Rebuilding Its Empire Weekly GreenTrade$ watchlist
2. Stocks on Radar - Sapura Energy (5218) AmInvest Research Reports
3. THIS IS NOW THE BEST TIME TO DEPLOY MONEY FULLY INTO THE COMING BULL YEAR OF 2020, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
4. The Opium wars (How Hong Kong Began) - Koon Yew Yin Koon Yew Yin's Blog
5. LKL International Berhad - The Hidden Star in the Healthcare Sector LKL International Berhad
6. ALAM MARITIM (5115) Bull Searcher
7. [转贴] 阿里巴巴不缺钱 为何还要在港上市? Good Articles to Share
8. [转贴] [PESTECH INTERNATIONAL BHD:订单额达16.3亿令吉,并对本地及海外的进一步业务发展抱有积极的期望;决定着手参与了2019年8月19日提交的大规模太阳能3项目的招标] - James的股票投资James Share Investing James的股票投资James Share Investing
Partners & Brokers