Highlights

[MPI] YoY Quarter Result on 2020-06-30 [#4]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Jun-2020  [#4]
Profit Trend QoQ -     122.39%    YoY -     63.17%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 405,451 345,916 393,101 389,127 344,818 372,806 321,870 3.92%
  YoY % 17.21% -12.00% 1.02% 12.85% -7.51% 15.83% -
  Horiz. % 125.97% 107.47% 122.13% 120.90% 107.13% 115.83% 100.00%
PBT 62,454 40,894 55,052 53,280 48,512 47,190 11,828 31.93%
  YoY % 52.72% -25.72% 3.33% 9.83% 2.80% 298.97% -
  Horiz. % 528.02% 345.74% 465.44% 450.46% 410.15% 398.97% 100.00%
Tax -6,866 -5,210 -6,951 -4,598 1,143 -8,638 -2,143 21.40%
  YoY % -31.79% 25.05% -51.17% -502.27% 113.23% -303.08% -
  Horiz. % 320.39% 243.12% 324.36% 214.56% -53.34% 403.08% 100.00%
NP 55,588 35,684 48,101 48,682 49,655 38,552 9,685 33.77%
  YoY % 55.78% -25.81% -1.19% -1.96% 28.80% 298.06% -
  Horiz. % 573.96% 368.45% 496.65% 502.65% 512.70% 398.06% 100.00%
NP to SH 49,045 30,058 39,037 40,000 38,676 34,320 8,733 33.29%
  YoY % 63.17% -23.00% -2.41% 3.42% 12.69% 292.99% -
  Horiz. % 561.61% 344.19% 447.01% 458.03% 442.87% 392.99% 100.00%
Tax Rate 10.99 % 12.74 % 12.63 % 8.63 % -2.36 % 18.30 % 18.12 % -7.99%
  YoY % -13.74% 0.87% 46.35% 465.68% -112.90% 0.99% -
  Horiz. % 60.65% 70.31% 69.70% 47.63% -13.02% 100.99% 100.00%
Total Cost 349,863 310,232 345,000 340,445 295,163 334,254 312,185 1.92%
  YoY % 12.77% -10.08% 1.34% 15.34% -11.69% 7.07% -
  Horiz. % 112.07% 99.37% 110.51% 109.05% 94.55% 107.07% 100.00%
Net Worth 1,380,030 1,269,574 1,187,537 1,120,563 980,197 858,474 731,530 11.15%
  YoY % 8.70% 6.91% 5.98% 14.32% 14.18% 17.35% -
  Horiz. % 188.65% 173.55% 162.34% 153.18% 133.99% 117.35% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 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
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,380,030 1,269,574 1,187,537 1,120,563 980,197 858,474 731,530 11.15%
  YoY % 8.70% 6.91% 5.98% 14.32% 14.18% 17.35% -
  Horiz. % 188.65% 173.55% 162.34% 153.18% 133.99% 117.35% 100.00%
NOSH 190,612 190,056 190,006 189,926 189,960 189,928 189,025 0.14%
  YoY % 0.29% 0.03% 0.04% -0.02% 0.02% 0.48% -
  Horiz. % 100.84% 100.54% 100.52% 100.48% 100.49% 100.48% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 13.71 % 10.32 % 12.24 % 12.51 % 14.40 % 10.34 % 3.01 % 28.72%
  YoY % 32.85% -15.69% -2.16% -13.12% 39.26% 243.52% -
  Horiz. % 455.48% 342.86% 406.64% 415.61% 478.41% 343.52% 100.00%
ROE 3.55 % 2.37 % 3.29 % 3.57 % 3.95 % 4.00 % 1.19 % 19.96%
  YoY % 49.79% -27.96% -7.84% -9.62% -1.25% 236.13% -
  Horiz. % 298.32% 199.16% 276.47% 300.00% 331.93% 336.13% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 212.71 182.01 206.89 204.88 181.52 196.29 170.28 3.77%
  YoY % 16.87% -12.03% 0.98% 12.87% -7.52% 15.27% -
  Horiz. % 124.92% 106.89% 121.50% 120.32% 106.60% 115.27% 100.00%
EPS 25.73 15.82 20.55 21.06 20.36 18.07 4.62 33.10%
  YoY % 62.64% -23.02% -2.42% 3.44% 12.67% 291.13% -
  Horiz. % 556.93% 342.42% 444.81% 455.84% 440.69% 391.13% 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 7.2400 6.6800 6.2500 5.9000 5.1600 4.5200 3.8700 10.99%
  YoY % 8.38% 6.88% 5.93% 14.34% 14.16% 16.80% -
  Horiz. % 187.08% 172.61% 161.50% 152.45% 133.33% 116.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 193.18 164.81 187.29 185.40 164.29 177.62 153.36 3.92%
  YoY % 17.21% -12.00% 1.02% 12.85% -7.50% 15.82% -
  Horiz. % 125.97% 107.47% 122.12% 120.89% 107.13% 115.82% 100.00%
EPS 23.37 14.32 18.60 19.06 18.43 16.35 4.16 33.29%
  YoY % 63.20% -23.01% -2.41% 3.42% 12.72% 293.03% -
  Horiz. % 561.78% 344.23% 447.12% 458.17% 443.03% 393.03% 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 6.5752 6.0489 5.6581 5.3390 4.6702 4.0902 3.4854 11.15%
  YoY % 8.70% 6.91% 5.98% 14.32% 14.18% 17.35% -
  Horiz. % 188.65% 173.55% 162.34% 153.18% 133.99% 117.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 11.0000 9.2200 10.2400 13.4800 7.5000 6.6600 5.0800 -
P/RPS 5.17 5.07 4.95 6.58 4.13 3.39 2.98 9.61%
  YoY % 1.97% 2.42% -24.77% 59.32% 21.83% 13.76% -
  Horiz. % 173.49% 170.13% 166.11% 220.81% 138.59% 113.76% 100.00%
P/EPS 42.75 58.30 49.84 64.01 36.84 36.86 109.96 -14.56%
  YoY % -26.67% 16.97% -22.14% 73.75% -0.05% -66.48% -
  Horiz. % 38.88% 53.02% 45.33% 58.21% 33.50% 33.52% 100.00%
EY 2.34 1.72 2.01 1.56 2.71 2.71 0.91 17.03%
  YoY % 36.05% -14.43% 28.85% -42.44% 0.00% 197.80% -
  Horiz. % 257.14% 189.01% 220.88% 171.43% 297.80% 297.80% 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 1.52 1.38 1.64 2.28 1.45 1.47 1.31 2.51%
  YoY % 10.14% -15.85% -28.07% 57.24% -1.36% 12.21% -
  Horiz. % 116.03% 105.34% 125.19% 174.05% 110.69% 112.21% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 28/08/19 23/08/18 17/08/17 18/08/16 24/08/15 27/08/14 -
Price 15.7000 8.5700 12.0000 14.1000 7.9900 6.4200 6.2400 -
P/RPS 7.38 4.71 5.80 6.88 4.40 3.27 3.66 12.39%
  YoY % 56.69% -18.79% -15.70% 56.36% 34.56% -10.66% -
  Horiz. % 201.64% 128.69% 158.47% 187.98% 120.22% 89.34% 100.00%
P/EPS 61.02 54.19 58.41 66.95 39.24 35.53 135.06 -12.39%
  YoY % 12.60% -7.22% -12.76% 70.62% 10.44% -73.69% -
  Horiz. % 45.18% 40.12% 43.25% 49.57% 29.05% 26.31% 100.00%
EY 1.64 1.85 1.71 1.49 2.55 2.81 0.74 14.17%
  YoY % -11.35% 8.19% 14.77% -41.57% -9.25% 279.73% -
  Horiz. % 221.62% 250.00% 231.08% 201.35% 344.59% 379.73% 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 2.17 1.28 1.92 2.39 1.55 1.42 1.61 5.10%
  YoY % 69.53% -33.33% -19.67% 54.19% 9.15% -11.80% -
  Horiz. % 134.78% 79.50% 119.25% 148.45% 96.27% 88.20% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

262  356  537  1291 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 LUSTER 0.21-0.015 
 IMPIANA 0.105+0.025 
 AT 0.090.00 
 VC 0.055-0.005 
 DGSB 0.21+0.015 
 MLAB 0.03-0.005 
 MAHSING 1.13-0.05 
 DNEX 0.215-0.02 
 LUSTER-WA 0.115-0.01 
 ISTONE 0.235+0.02 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS