Highlights

[MPI] YoY Quarter Result on 2019-06-30 [#4]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 28-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Jun-2019  [#4]
Profit Trend QoQ -     79.27%    YoY -     -23.00%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 345,916 393,101 389,127 344,818 372,806 321,870 326,243 0.98%
  YoY % -12.00% 1.02% 12.85% -7.51% 15.83% -1.34% -
  Horiz. % 106.03% 120.49% 119.28% 105.69% 114.27% 98.66% 100.00%
PBT 40,894 55,052 53,280 48,512 47,190 11,828 14,083 19.43%
  YoY % -25.72% 3.33% 9.83% 2.80% 298.97% -16.01% -
  Horiz. % 290.38% 390.91% 378.33% 344.47% 335.08% 83.99% 100.00%
Tax -5,210 -6,951 -4,598 1,143 -8,638 -2,143 -558 45.09%
  YoY % 25.05% -51.17% -502.27% 113.23% -303.08% -284.05% -
  Horiz. % 933.69% 1,245.70% 824.01% -204.84% 1,548.03% 384.05% 100.00%
NP 35,684 48,101 48,682 49,655 38,552 9,685 13,525 17.54%
  YoY % -25.81% -1.19% -1.96% 28.80% 298.06% -28.39% -
  Horiz. % 263.84% 355.65% 359.94% 367.13% 285.04% 71.61% 100.00%
NP to SH 30,058 39,037 40,000 38,676 34,320 8,733 10,775 18.64%
  YoY % -23.00% -2.41% 3.42% 12.69% 292.99% -18.95% -
  Horiz. % 278.96% 362.29% 371.23% 358.94% 318.52% 81.05% 100.00%
Tax Rate 12.74 % 12.63 % 8.63 % -2.36 % 18.30 % 18.12 % 3.96 % 21.49%
  YoY % 0.87% 46.35% 465.68% -112.90% 0.99% 357.58% -
  Horiz. % 321.72% 318.94% 217.93% -59.60% 462.12% 457.58% 100.00%
Total Cost 310,232 345,000 340,445 295,163 334,254 312,185 312,718 -0.13%
  YoY % -10.08% 1.34% 15.34% -11.69% 7.07% -0.17% -
  Horiz. % 99.21% 110.32% 108.87% 94.39% 106.89% 99.83% 100.00%
Net Worth 1,269,574 1,187,537 1,120,563 980,197 858,474 731,530 724,093 9.81%
  YoY % 6.91% 5.98% 14.32% 14.18% 17.35% 1.03% -
  Horiz. % 175.33% 164.00% 154.75% 135.37% 118.56% 101.03% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 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
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,269,574 1,187,537 1,120,563 980,197 858,474 731,530 724,093 9.81%
  YoY % 6.91% 5.98% 14.32% 14.18% 17.35% 1.03% -
  Horiz. % 175.33% 164.00% 154.75% 135.37% 118.56% 101.03% 100.00%
NOSH 190,056 190,006 189,926 189,960 189,928 189,025 191,559 -0.13%
  YoY % 0.03% 0.04% -0.02% 0.02% 0.48% -1.32% -
  Horiz. % 99.22% 99.19% 99.15% 99.17% 99.15% 98.68% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 10.32 % 12.24 % 12.51 % 14.40 % 10.34 % 3.01 % 4.15 % 16.39%
  YoY % -15.69% -2.16% -13.12% 39.26% 243.52% -27.47% -
  Horiz. % 248.67% 294.94% 301.45% 346.99% 249.16% 72.53% 100.00%
ROE 2.37 % 3.29 % 3.57 % 3.95 % 4.00 % 1.19 % 1.49 % 8.04%
  YoY % -27.96% -7.84% -9.62% -1.25% 236.13% -20.13% -
  Horiz. % 159.06% 220.81% 239.60% 265.10% 268.46% 79.87% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 182.01 206.89 204.88 181.52 196.29 170.28 170.31 1.11%
  YoY % -12.03% 0.98% 12.87% -7.52% 15.27% -0.02% -
  Horiz. % 106.87% 121.48% 120.30% 106.58% 115.25% 99.98% 100.00%
EPS 15.82 20.55 21.06 20.36 18.07 4.62 5.62 18.82%
  YoY % -23.02% -2.42% 3.44% 12.67% 291.13% -17.79% -
  Horiz. % 281.49% 365.66% 374.73% 362.28% 321.53% 82.21% 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 6.6800 6.2500 5.9000 5.1600 4.5200 3.8700 3.7800 9.95%
  YoY % 6.88% 5.93% 14.34% 14.16% 16.80% 2.38% -
  Horiz. % 176.72% 165.34% 156.08% 136.51% 119.58% 102.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 164.81 187.29 185.40 164.29 177.62 153.36 155.44 0.98%
  YoY % -12.00% 1.02% 12.85% -7.50% 15.82% -1.34% -
  Horiz. % 106.03% 120.49% 119.27% 105.69% 114.27% 98.66% 100.00%
EPS 14.32 18.60 19.06 18.43 16.35 4.16 5.13 18.65%
  YoY % -23.01% -2.41% 3.42% 12.72% 293.03% -18.91% -
  Horiz. % 279.14% 362.57% 371.54% 359.26% 318.71% 81.09% 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 6.0489 5.6581 5.3390 4.6702 4.0902 3.4854 3.4500 9.81%
  YoY % 6.91% 5.98% 14.32% 14.18% 17.35% 1.03% -
  Horiz. % 175.33% 164.00% 154.75% 135.37% 118.56% 101.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 9.2200 10.2400 13.4800 7.5000 6.6600 5.0800 2.5700 -
P/RPS 5.07 4.95 6.58 4.13 3.39 2.98 1.51 22.36%
  YoY % 2.42% -24.77% 59.32% 21.83% 13.76% 97.35% -
  Horiz. % 335.76% 327.81% 435.76% 273.51% 224.50% 197.35% 100.00%
P/EPS 58.30 49.84 64.01 36.84 36.86 109.96 45.69 4.14%
  YoY % 16.97% -22.14% 73.75% -0.05% -66.48% 140.67% -
  Horiz. % 127.60% 109.08% 140.10% 80.63% 80.67% 240.67% 100.00%
EY 1.72 2.01 1.56 2.71 2.71 0.91 2.19 -3.94%
  YoY % -14.43% 28.85% -42.44% 0.00% 197.80% -58.45% -
  Horiz. % 78.54% 91.78% 71.23% 123.74% 123.74% 41.55% 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 1.38 1.64 2.28 1.45 1.47 1.31 0.68 12.51%
  YoY % -15.85% -28.07% 57.24% -1.36% 12.21% 92.65% -
  Horiz. % 202.94% 241.18% 335.29% 213.24% 216.18% 192.65% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 23/08/18 17/08/17 18/08/16 24/08/15 27/08/14 27/08/13 -
Price 8.5700 12.0000 14.1000 7.9900 6.4200 6.2400 2.4400 -
P/RPS 4.71 5.80 6.88 4.40 3.27 3.66 1.43 21.97%
  YoY % -18.79% -15.70% 56.36% 34.56% -10.66% 155.94% -
  Horiz. % 329.37% 405.59% 481.12% 307.69% 228.67% 255.94% 100.00%
P/EPS 54.19 58.41 66.95 39.24 35.53 135.06 43.38 3.78%
  YoY % -7.22% -12.76% 70.62% 10.44% -73.69% 211.34% -
  Horiz. % 124.92% 134.65% 154.33% 90.46% 81.90% 311.34% 100.00%
EY 1.85 1.71 1.49 2.55 2.81 0.74 2.31 -3.63%
  YoY % 8.19% 14.77% -41.57% -9.25% 279.73% -67.97% -
  Horiz. % 80.09% 74.03% 64.50% 110.39% 121.65% 32.03% 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 1.28 1.92 2.39 1.55 1.42 1.61 0.65 11.95%
  YoY % -33.33% -19.67% 54.19% 9.15% -11.80% 147.69% -
  Horiz. % 196.92% 295.38% 367.69% 238.46% 218.46% 247.69% 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.
 


 

426  261  559  762 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ALAM 0.13+0.03 
 FINTEC 0.080.00 
 ARMADA 0.545+0.015 
 TIGER 0.09+0.015 
 EKOVEST 0.815+0.035 
 SAPNRG 0.2950.00 
 DGB 0.165+0.005 
 TRIVE 0.010.00 
 HSI-H8F 0.29+0.04 
 KNM 0.41-0.015 

TOP ARTICLES

1. (Icon) Why You Should Learn To Invest In Overseas Stocks Icon8888 Gossips About Stocks
2. Formosa Prosonic Industries - Divesting the Last Australian Project - Solid Net Cash, Strong DY and Attractive Valuations HLBank Research Highlights
3. Construction Sectors - Big project going to announce soon? PatrickTheBull
4. Jaks Resources Bhd: A relook into Jaks Resources from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing Now? TradeVSA - Case Study
5. Challenging Times for Retirees with Ultra-Low Interest Rates. BFM Podcast
6. Cold Eye 5 Yardsticks of Value Investing kcchongnz kcchongnz blog
7. M+ Online Technical Focus - 20 Nov 2019 M+ Online Research Articles
8. [12Invest] 我要投资 - 浅谈以Reverse Takeover 上市的Widad Group(0162) [12Invest] - 我要投资
Partners & Brokers