Highlights

[MPI] YoY Quarter Result on 2014-09-30 [#1]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 12-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     127.97%    YoY -     11.63%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 387,634 358,009 386,645 327,720 330,622 318,349 315,613 3.48%
  YoY % 8.27% -7.41% 17.98% -0.88% 3.86% 0.87% -
  Horiz. % 122.82% 113.43% 122.51% 103.84% 104.76% 100.87% 100.00%
PBT 52,594 55,821 63,276 26,758 23,798 2,692 -9,935 -
  YoY % -5.78% -11.78% 136.48% 12.44% 784.03% 127.10% -
  Horiz. % -529.38% -561.86% -636.90% -269.33% -239.54% -27.10% 100.00%
Tax -8,767 -6,212 -3,960 -5,159 -2,544 -1,644 -1,593 32.84%
  YoY % -41.13% -56.87% 23.24% -102.79% -54.74% -3.20% -
  Horiz. % 550.35% 389.96% 248.59% 323.85% 159.70% 103.20% 100.00%
NP 43,827 49,609 59,316 21,599 21,254 1,048 -11,528 -
  YoY % -11.66% -16.36% 174.62% 1.62% 1,928.05% 109.09% -
  Horiz. % -380.18% -430.33% -514.54% -187.36% -184.37% -9.09% 100.00%
NP to SH 36,242 39,721 46,919 19,909 17,835 143 -9,625 -
  YoY % -8.76% -15.34% 135.67% 11.63% 12,372.03% 101.49% -
  Horiz. % -376.54% -412.69% -487.47% -206.85% -185.30% -1.49% 100.00%
Tax Rate 16.67 % 11.13 % 6.26 % 19.28 % 10.69 % 61.07 % - % -
  YoY % 49.78% 77.80% -67.53% 80.36% -82.50% 0.00% -
  Horiz. % 27.30% 18.22% 10.25% 31.57% 17.50% 100.00% -
Total Cost 343,807 308,400 327,329 306,121 309,368 317,301 327,141 0.83%
  YoY % 11.48% -5.78% 6.93% -1.05% -2.50% -3.01% -
  Horiz. % 105.09% 94.27% 100.06% 93.57% 94.57% 96.99% 100.00%
Net Worth 1,154,750 1,025,793 940,279 764,854 739,499 757,900 753,345 7.37%
  YoY % 12.57% 9.09% 22.94% 3.43% -2.43% 0.60% -
  Horiz. % 153.28% 136.17% 124.81% 101.53% 98.16% 100.60% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 18,992 15,196 15,196 13,285 9,456 11,031 9,683 11.87%
  YoY % 24.98% 0.00% 14.39% 40.49% -14.28% 13.92% -
  Horiz. % 196.14% 156.94% 156.94% 137.20% 97.66% 113.92% 100.00%
Div Payout % 52.40 % 38.26 % 32.39 % 66.73 % 53.02 % 7,714.29 % - % -
  YoY % 36.96% 18.12% -51.46% 25.86% -99.31% 0.00% -
  Horiz. % 0.68% 0.50% 0.42% 0.87% 0.69% 100.00% -
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,154,750 1,025,793 940,279 764,854 739,499 757,900 753,345 7.37%
  YoY % 12.57% 9.09% 22.94% 3.43% -2.43% 0.60% -
  Horiz. % 153.28% 136.17% 124.81% 101.53% 98.16% 100.60% 100.00%
NOSH 189,926 189,961 189,955 189,790 189,130 204,285 193,661 -0.32%
  YoY % -0.02% 0.00% 0.09% 0.35% -7.42% 5.49% -
  Horiz. % 98.07% 98.09% 98.09% 98.00% 97.66% 105.49% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 11.31 % 13.86 % 15.34 % 6.59 % 6.43 % 0.33 % -3.65 % -
  YoY % -18.40% -9.65% 132.78% 2.49% 1,848.48% 109.04% -
  Horiz. % -309.86% -379.73% -420.27% -180.55% -176.16% -9.04% 100.00%
ROE 3.14 % 3.87 % 4.99 % 2.60 % 2.41 % 0.02 % -1.28 % -
  YoY % -18.86% -22.44% 91.92% 7.88% 11,950.00% 101.56% -
  Horiz. % -245.31% -302.34% -389.84% -203.12% -188.28% -1.56% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 204.10 188.46 203.55 172.67 174.81 155.84 162.97 3.82%
  YoY % 8.30% -7.41% 17.88% -1.22% 12.17% -4.38% -
  Horiz. % 125.24% 115.64% 124.90% 105.95% 107.27% 95.62% 100.00%
EPS 19.08 20.91 24.70 10.49 9.43 0.07 -4.97 -
  YoY % -8.75% -15.34% 135.46% 11.24% 13,371.43% 101.41% -
  Horiz. % -383.90% -420.72% -496.98% -211.07% -189.74% -1.41% 100.00%
DPS 10.00 8.00 8.00 7.00 5.00 5.40 5.00 12.23%
  YoY % 25.00% 0.00% 14.29% 40.00% -7.41% 8.00% -
  Horiz. % 200.00% 160.00% 160.00% 140.00% 100.00% 108.00% 100.00%
NAPS 6.0800 5.4000 4.9500 4.0300 3.9100 3.7100 3.8900 7.72%
  YoY % 12.59% 9.09% 22.83% 3.07% 5.39% -4.63% -
  Horiz. % 156.30% 138.82% 127.25% 103.60% 100.51% 95.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 184.69 170.57 184.22 156.14 157.53 151.68 150.37 3.48%
  YoY % 8.28% -7.41% 17.98% -0.88% 3.86% 0.87% -
  Horiz. % 122.82% 113.43% 122.51% 103.84% 104.76% 100.87% 100.00%
EPS 17.27 18.93 22.35 9.49 8.50 0.07 -4.59 -
  YoY % -8.77% -15.30% 135.51% 11.65% 12,042.86% 101.53% -
  Horiz. % -376.25% -412.42% -486.93% -206.75% -185.19% -1.53% 100.00%
DPS 9.05 7.24 7.24 6.33 4.51 5.26 4.61 11.89%
  YoY % 25.00% 0.00% 14.38% 40.35% -14.26% 14.10% -
  Horiz. % 196.31% 157.05% 157.05% 137.31% 97.83% 114.10% 100.00%
NAPS 5.5018 4.8874 4.4800 3.6442 3.5234 3.6110 3.5893 7.37%
  YoY % 12.57% 9.09% 22.94% 3.43% -2.43% 0.60% -
  Horiz. % 153.28% 136.17% 124.82% 101.53% 98.16% 100.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 13.3800 7.8000 6.6200 5.6600 2.5900 2.6700 3.0100 -
P/RPS 6.56 4.14 3.25 3.28 1.48 1.71 1.85 23.46%
  YoY % 58.45% 27.38% -0.91% 121.62% -13.45% -7.57% -
  Horiz. % 354.59% 223.78% 175.68% 177.30% 80.00% 92.43% 100.00%
P/EPS 70.12 37.30 26.80 53.96 27.47 3,814.29 -60.56 -
  YoY % 87.99% 39.18% -50.33% 96.43% -99.28% 6,398.37% -
  Horiz. % -115.79% -61.59% -44.25% -89.10% -45.36% -6,298.37% 100.00%
EY 1.43 2.68 3.73 1.85 3.64 0.03 -1.65 -
  YoY % -46.64% -28.15% 101.62% -49.18% 12,033.33% 101.82% -
  Horiz. % -86.67% -162.42% -226.06% -112.12% -220.61% -1.82% 100.00%
DY 0.75 1.03 1.21 1.24 1.93 2.02 1.66 -12.39%
  YoY % -27.18% -14.88% -2.42% -35.75% -4.46% 21.69% -
  Horiz. % 45.18% 62.05% 72.89% 74.70% 116.27% 121.69% 100.00%
P/NAPS 2.20 1.44 1.34 1.40 0.66 0.72 0.77 19.10%
  YoY % 52.78% 7.46% -4.29% 112.12% -8.33% -6.49% -
  Horiz. % 285.71% 187.01% 174.03% 181.82% 85.71% 93.51% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 08/11/17 09/11/16 17/11/15 12/11/14 14/11/13 20/11/12 08/11/11 -
Price 14.2000 7.8000 7.3500 5.1500 2.8800 2.6300 3.2100 -
P/RPS 6.96 4.14 3.61 2.98 1.65 1.69 1.97 23.39%
  YoY % 68.12% 14.68% 21.14% 80.61% -2.37% -14.21% -
  Horiz. % 353.30% 210.15% 183.25% 151.27% 83.76% 85.79% 100.00%
P/EPS 74.42 37.30 29.76 49.09 30.54 3,757.14 -64.59 -
  YoY % 99.52% 25.34% -39.38% 60.74% -99.19% 5,916.91% -
  Horiz. % -115.22% -57.75% -46.08% -76.00% -47.28% -5,816.91% 100.00%
EY 1.34 2.68 3.36 2.04 3.27 0.03 -1.55 -
  YoY % -50.00% -20.24% 64.71% -37.61% 10,800.00% 101.94% -
  Horiz. % -86.45% -172.90% -216.77% -131.61% -210.97% -1.94% 100.00%
DY 0.70 1.03 1.09 1.36 1.74 2.05 1.56 -12.49%
  YoY % -32.04% -5.50% -19.85% -21.84% -15.12% 31.41% -
  Horiz. % 44.87% 66.03% 69.87% 87.18% 111.54% 131.41% 100.00%
P/NAPS 2.34 1.44 1.48 1.28 0.74 0.71 0.83 18.84%
  YoY % 62.50% -2.70% 15.63% 72.97% 4.23% -14.46% -
  Horiz. % 281.93% 173.49% 178.31% 154.22% 89.16% 85.54% 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.
 


 

335  331  567  754 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.34+0.01 
 NETX 0.010.00 
 HSI-H6S 0.21+0.025 
 HSI-H8B 0.40+0.04 
 IKHMAS 0.1250.00 
 MNC-PA 0.0350.00 
 HSI-C7J 0.18-0.035 
 VSOLAR 0.090.00 
 FGV 0.915+0.02 
 GPACKET-WB 0.26-0.01 

TOP ARTICLES

1. WHY SCOMI ENERGY (7045) CAN FOLLOW CARIMIN AND GO UP 400% FROM ITS LOWS, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
2. GENM: A relook into Genting Malaysia from Profitability, Volume Spread Analysis and what’s Insiders Report are telling they are doing now ? TradeVSA - Case Study
3. Who is Najib’s most-hated opponent in Pakatan? save malaysia!!!
4. Jaks Resources - An excellent joint venture deal with CPECC DK66
5. [转贴] 明年不管你是做什麼行業的,都要看看這篇文章 Good Articles to Share
6. Jaks Resources - 1200MW power to fire up Soon ! DK66
7. Technical View - Genting Malaysia Bhd (GENM, 4715) Rakuten Trade Research Reports
8. Beneficiary From National Fiberisation and Connectivity Plan ( NFCP ) : GPACKET, NETX, OCK, OPCOM, REDTONE Treasure seeker
Partners & Brokers