Highlights

[MPI] YoY Quarter Result on 2017-09-30 [#1]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 08-Nov-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2018
Quarter 30-Sep-2017  [#1]
Profit Trend QoQ -     -9.40%    YoY -     -8.76%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 440,585 369,097 413,756 387,634 358,009 386,645 327,720 5.05%
  YoY % 19.37% -10.79% 6.74% 8.27% -7.41% 17.98% -
  Horiz. % 134.44% 112.63% 126.25% 118.28% 109.24% 117.98% 100.00%
PBT 73,085 49,307 63,250 52,594 55,821 63,276 26,758 18.21%
  YoY % 48.22% -22.04% 20.26% -5.78% -11.78% 136.48% -
  Horiz. % 273.13% 184.27% 236.38% 196.55% 208.61% 236.48% 100.00%
Tax -7,301 -5,923 -9,969 -8,767 -6,212 -3,960 -5,159 5.95%
  YoY % -23.27% 40.59% -13.71% -41.13% -56.87% 23.24% -
  Horiz. % 141.52% 114.81% 193.24% 169.94% 120.41% 76.76% 100.00%
NP 65,784 43,384 53,281 43,827 49,609 59,316 21,599 20.38%
  YoY % 51.63% -18.58% 21.57% -11.66% -16.36% 174.62% -
  Horiz. % 304.57% 200.86% 246.68% 202.91% 229.68% 274.62% 100.00%
NP to SH 55,308 36,793 42,278 36,242 39,721 46,919 19,909 18.55%
  YoY % 50.32% -12.97% 16.65% -8.76% -15.34% 135.67% -
  Horiz. % 277.80% 184.81% 212.36% 182.04% 199.51% 235.67% 100.00%
Tax Rate 9.99 % 12.01 % 15.76 % 16.67 % 11.13 % 6.26 % 19.28 % -10.37%
  YoY % -16.82% -23.79% -5.46% 49.78% 77.80% -67.53% -
  Horiz. % 51.82% 62.29% 81.74% 86.46% 57.73% 32.47% 100.00%
Total Cost 374,801 325,713 360,475 343,807 308,400 327,329 306,121 3.43%
  YoY % 15.07% -9.64% 4.85% 11.48% -5.78% 6.93% -
  Horiz. % 122.44% 106.40% 117.76% 112.31% 100.74% 106.93% 100.00%
Net Worth 1,506,485 1,298,082 1,225,538 1,154,750 1,025,793 940,279 764,854 11.95%
  YoY % 16.05% 5.92% 6.13% 12.57% 9.09% 22.94% -
  Horiz. % 196.96% 169.72% 160.23% 150.98% 134.12% 122.94% 100.00%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 19,718 19,005 19,000 18,992 15,196 15,196 13,285 6.80%
  YoY % 3.75% 0.03% 0.04% 24.98% 0.00% 14.39% -
  Horiz. % 148.42% 143.06% 143.02% 142.96% 114.39% 114.39% 100.00%
Div Payout % 35.65 % 51.66 % 44.94 % 52.40 % 38.26 % 32.39 % 66.73 % -9.91%
  YoY % -30.99% 14.95% -14.24% 36.96% 18.12% -51.46% -
  Horiz. % 53.42% 77.42% 67.35% 78.53% 57.34% 48.54% 100.00%
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,506,485 1,298,082 1,225,538 1,154,750 1,025,793 940,279 764,854 11.95%
  YoY % 16.05% 5.92% 6.13% 12.57% 9.09% 22.94% -
  Horiz. % 196.96% 169.72% 160.23% 150.98% 134.12% 122.94% 100.00%
NOSH 197,184 190,056 190,006 189,926 189,961 189,955 189,790 0.64%
  YoY % 3.75% 0.03% 0.04% -0.02% 0.00% 0.09% -
  Horiz. % 103.90% 100.14% 100.11% 100.07% 100.09% 100.09% 100.00%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 14.93 % 11.75 % 12.88 % 11.31 % 13.86 % 15.34 % 6.59 % 14.59%
  YoY % 27.06% -8.77% 13.88% -18.40% -9.65% 132.78% -
  Horiz. % 226.56% 178.30% 195.45% 171.62% 210.32% 232.78% 100.00%
ROE 3.67 % 2.83 % 3.45 % 3.14 % 3.87 % 4.99 % 2.60 % 5.91%
  YoY % 29.68% -17.97% 9.87% -18.86% -22.44% 91.92% -
  Horiz. % 141.15% 108.85% 132.69% 120.77% 148.85% 191.92% 100.00%
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 223.44 194.20 217.76 204.10 188.46 203.55 172.67 4.39%
  YoY % 15.06% -10.82% 6.69% 8.30% -7.41% 17.88% -
  Horiz. % 129.40% 112.47% 126.11% 118.20% 109.14% 117.88% 100.00%
EPS 28.05 19.36 22.25 19.08 20.91 24.70 10.49 17.80%
  YoY % 44.89% -12.99% 16.61% -8.75% -15.34% 135.46% -
  Horiz. % 267.40% 184.56% 212.11% 181.89% 199.33% 235.46% 100.00%
DPS 10.00 10.00 10.00 10.00 8.00 8.00 7.00 6.12%
  YoY % 0.00% 0.00% 0.00% 25.00% 0.00% 14.29% -
  Horiz. % 142.86% 142.86% 142.86% 142.86% 114.29% 114.29% 100.00%
NAPS 7.6400 6.8300 6.4500 6.0800 5.4000 4.9500 4.0300 11.24%
  YoY % 11.86% 5.89% 6.09% 12.59% 9.09% 22.83% -
  Horiz. % 189.58% 169.48% 160.05% 150.87% 134.00% 122.83% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 209.92 175.86 197.14 184.69 170.57 184.22 156.14 5.05%
  YoY % 19.37% -10.79% 6.74% 8.28% -7.41% 17.98% -
  Horiz. % 134.44% 112.63% 126.26% 118.28% 109.24% 117.98% 100.00%
EPS 26.35 17.53 20.14 17.27 18.93 22.35 9.49 18.54%
  YoY % 50.31% -12.96% 16.62% -8.77% -15.30% 135.51% -
  Horiz. % 277.66% 184.72% 212.22% 181.98% 199.47% 235.51% 100.00%
DPS 9.39 9.06 9.05 9.05 7.24 7.24 6.33 6.79%
  YoY % 3.64% 0.11% 0.00% 25.00% 0.00% 14.38% -
  Horiz. % 148.34% 143.13% 142.97% 142.97% 114.38% 114.38% 100.00%
NAPS 7.1777 6.1848 5.8391 5.5018 4.8874 4.4800 3.6442 11.95%
  YoY % 16.05% 5.92% 6.13% 12.57% 9.09% 22.94% -
  Horiz. % 196.96% 169.72% 160.23% 150.97% 134.11% 122.94% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 18.8000 9.1400 12.1400 13.3800 7.8000 6.6200 5.6600 -
P/RPS 8.41 4.71 5.57 6.56 4.14 3.25 3.28 16.97%
  YoY % 78.56% -15.44% -15.09% 58.45% 27.38% -0.91% -
  Horiz. % 256.40% 143.60% 169.82% 200.00% 126.22% 99.09% 100.00%
P/EPS 67.03 47.21 54.56 70.12 37.30 26.80 53.96 3.68%
  YoY % 41.98% -13.47% -22.19% 87.99% 39.18% -50.33% -
  Horiz. % 124.22% 87.49% 101.11% 129.95% 69.13% 49.67% 100.00%
EY 1.49 2.12 1.83 1.43 2.68 3.73 1.85 -3.54%
  YoY % -29.72% 15.85% 27.97% -46.64% -28.15% 101.62% -
  Horiz. % 80.54% 114.59% 98.92% 77.30% 144.86% 201.62% 100.00%
DY 0.53 1.09 0.82 0.75 1.03 1.21 1.24 -13.20%
  YoY % -51.38% 32.93% 9.33% -27.18% -14.88% -2.42% -
  Horiz. % 42.74% 87.90% 66.13% 60.48% 83.06% 97.58% 100.00%
P/NAPS 2.46 1.34 1.88 2.20 1.44 1.34 1.40 9.84%
  YoY % 83.58% -28.72% -14.55% 52.78% 7.46% -4.29% -
  Horiz. % 175.71% 95.71% 134.29% 157.14% 102.86% 95.71% 100.00%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 26/11/19 08/11/18 08/11/17 09/11/16 17/11/15 12/11/14 -
Price 23.6000 11.0000 10.8000 14.2000 7.8000 7.3500 5.1500 -
P/RPS 10.56 5.66 4.96 6.96 4.14 3.61 2.98 23.45%
  YoY % 86.57% 14.11% -28.74% 68.12% 14.68% 21.14% -
  Horiz. % 354.36% 189.93% 166.44% 233.56% 138.93% 121.14% 100.00%
P/EPS 84.14 56.82 48.54 74.42 37.30 29.76 49.09 9.39%
  YoY % 48.08% 17.06% -34.78% 99.52% 25.34% -39.38% -
  Horiz. % 171.40% 115.75% 98.88% 151.60% 75.98% 60.62% 100.00%
EY 1.19 1.76 2.06 1.34 2.68 3.36 2.04 -8.58%
  YoY % -32.39% -14.56% 53.73% -50.00% -20.24% 64.71% -
  Horiz. % 58.33% 86.27% 100.98% 65.69% 131.37% 164.71% 100.00%
DY 0.42 0.91 0.93 0.70 1.03 1.09 1.36 -17.77%
  YoY % -53.85% -2.15% 32.86% -32.04% -5.50% -19.85% -
  Horiz. % 30.88% 66.91% 68.38% 51.47% 75.74% 80.15% 100.00%
P/NAPS 3.09 1.61 1.67 2.34 1.44 1.48 1.28 15.81%
  YoY % 91.93% -3.59% -28.63% 62.50% -2.70% 15.63% -
  Horiz. % 241.41% 125.78% 130.47% 182.81% 112.50% 115.62% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

546  656  538  392 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 YONGTAI 0.365+0.07 
 MTRONIC 0.135+0.015 
 HWGB 0.88+0.035 
 SAPNRG 0.125+0.005 
 AT 0.195+0.01 
 MTRONIC-WA 0.09+0.015 
 KNM 0.23+0.02 
 PHB 0.030.00 
 INIX 0.33+0.065 
 EAH 0.03-0.005 

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