Highlights

[MPI] YoY Quarter Result on 2018-09-30 [#1]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 08-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     8.30%    YoY -     16.65%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 413,756 387,634 358,009 386,645 327,720 330,622 318,349 4.46%
  YoY % 6.74% 8.27% -7.41% 17.98% -0.88% 3.86% -
  Horiz. % 129.97% 121.76% 112.46% 121.45% 102.94% 103.86% 100.00%
PBT 63,250 52,594 55,821 63,276 26,758 23,798 2,692 69.20%
  YoY % 20.26% -5.78% -11.78% 136.48% 12.44% 784.03% -
  Horiz. % 2,349.55% 1,953.71% 2,073.59% 2,350.52% 993.98% 884.03% 100.00%
Tax -9,969 -8,767 -6,212 -3,960 -5,159 -2,544 -1,644 35.02%
  YoY % -13.71% -41.13% -56.87% 23.24% -102.79% -54.74% -
  Horiz. % 606.39% 533.27% 377.86% 240.88% 313.81% 154.74% 100.00%
NP 53,281 43,827 49,609 59,316 21,599 21,254 1,048 92.41%
  YoY % 21.57% -11.66% -16.36% 174.62% 1.62% 1,928.05% -
  Horiz. % 5,084.06% 4,181.97% 4,733.68% 5,659.92% 2,060.97% 2,028.05% 100.00%
NP to SH 42,278 36,242 39,721 46,919 19,909 17,835 143 157.99%
  YoY % 16.65% -8.76% -15.34% 135.67% 11.63% 12,372.03% -
  Horiz. % 29,565.04% 25,344.06% 27,776.92% 32,810.49% 13,922.38% 12,472.03% 100.00%
Tax Rate 15.76 % 16.67 % 11.13 % 6.26 % 19.28 % 10.69 % 61.07 % -20.20%
  YoY % -5.46% 49.78% 77.80% -67.53% 80.36% -82.50% -
  Horiz. % 25.81% 27.30% 18.22% 10.25% 31.57% 17.50% 100.00%
Total Cost 360,475 343,807 308,400 327,329 306,121 309,368 317,301 2.15%
  YoY % 4.85% 11.48% -5.78% 6.93% -1.05% -2.50% -
  Horiz. % 113.61% 108.35% 97.19% 103.16% 96.48% 97.50% 100.00%
Net Worth 1,225,538 1,154,750 1,025,793 940,279 764,854 739,499 757,900 8.34%
  YoY % 6.13% 12.57% 9.09% 22.94% 3.43% -2.43% -
  Horiz. % 161.70% 152.36% 135.35% 124.06% 100.92% 97.57% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 19,000 18,992 15,196 15,196 13,285 9,456 11,031 9.48%
  YoY % 0.04% 24.98% 0.00% 14.39% 40.49% -14.28% -
  Horiz. % 172.24% 172.17% 137.76% 137.76% 120.43% 85.72% 100.00%
Div Payout % 44.94 % 52.40 % 38.26 % 32.39 % 66.73 % 53.02 % 7,714.29 % -57.56%
  YoY % -14.24% 36.96% 18.12% -51.46% 25.86% -99.31% -
  Horiz. % 0.58% 0.68% 0.50% 0.42% 0.87% 0.69% 100.00%
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,225,538 1,154,750 1,025,793 940,279 764,854 739,499 757,900 8.34%
  YoY % 6.13% 12.57% 9.09% 22.94% 3.43% -2.43% -
  Horiz. % 161.70% 152.36% 135.35% 124.06% 100.92% 97.57% 100.00%
NOSH 190,006 189,926 189,961 189,955 189,790 189,130 204,285 -1.20%
  YoY % 0.04% -0.02% 0.00% 0.09% 0.35% -7.42% -
  Horiz. % 93.01% 92.97% 92.99% 92.99% 92.90% 92.58% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 12.88 % 11.31 % 13.86 % 15.34 % 6.59 % 6.43 % 0.33 % 84.12%
  YoY % 13.88% -18.40% -9.65% 132.78% 2.49% 1,848.48% -
  Horiz. % 3,903.03% 3,427.27% 4,200.00% 4,648.48% 1,996.97% 1,948.48% 100.00%
ROE 3.45 % 3.14 % 3.87 % 4.99 % 2.60 % 2.41 % 0.02 % 135.85%
  YoY % 9.87% -18.86% -22.44% 91.92% 7.88% 11,950.00% -
  Horiz. % 17,250.00% 15,700.00% 19,350.00% 24,950.00% 13,000.00% 12,050.00% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 217.76 204.10 188.46 203.55 172.67 174.81 155.84 5.73%
  YoY % 6.69% 8.30% -7.41% 17.88% -1.22% 12.17% -
  Horiz. % 139.73% 130.97% 120.93% 130.61% 110.80% 112.17% 100.00%
EPS 22.25 19.08 20.91 24.70 10.49 9.43 0.07 161.12%
  YoY % 16.61% -8.75% -15.34% 135.46% 11.24% 13,371.43% -
  Horiz. % 31,785.71% 27,257.14% 29,871.43% 35,285.71% 14,985.71% 13,471.43% 100.00%
DPS 10.00 10.00 8.00 8.00 7.00 5.00 5.40 10.81%
  YoY % 0.00% 25.00% 0.00% 14.29% 40.00% -7.41% -
  Horiz. % 185.19% 185.19% 148.15% 148.15% 129.63% 92.59% 100.00%
NAPS 6.4500 6.0800 5.4000 4.9500 4.0300 3.9100 3.7100 9.65%
  YoY % 6.09% 12.59% 9.09% 22.83% 3.07% 5.39% -
  Horiz. % 173.85% 163.88% 145.55% 133.42% 108.63% 105.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 190,013
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 197.14 184.69 170.57 184.22 156.14 157.53 151.68 4.46%
  YoY % 6.74% 8.28% -7.41% 17.98% -0.88% 3.86% -
  Horiz. % 129.97% 121.76% 112.45% 121.45% 102.94% 103.86% 100.00%
EPS 20.14 17.27 18.93 22.35 9.49 8.50 0.07 156.83%
  YoY % 16.62% -8.77% -15.30% 135.51% 11.65% 12,042.86% -
  Horiz. % 28,771.43% 24,671.43% 27,042.86% 31,928.57% 13,557.14% 12,142.86% 100.00%
DPS 9.05 9.05 7.24 7.24 6.33 4.51 5.26 9.46%
  YoY % 0.00% 25.00% 0.00% 14.38% 40.35% -14.26% -
  Horiz. % 172.05% 172.05% 137.64% 137.64% 120.34% 85.74% 100.00%
NAPS 5.8391 5.5018 4.8874 4.4800 3.6442 3.5234 3.6110 8.34%
  YoY % 6.13% 12.57% 9.09% 22.94% 3.43% -2.43% -
  Horiz. % 161.70% 152.36% 135.35% 124.07% 100.92% 97.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 12.1400 13.3800 7.8000 6.6200 5.6600 2.5900 2.6700 -
P/RPS 5.57 6.56 4.14 3.25 3.28 1.48 1.71 21.74%
  YoY % -15.09% 58.45% 27.38% -0.91% 121.62% -13.45% -
  Horiz. % 325.73% 383.63% 242.11% 190.06% 191.81% 86.55% 100.00%
P/EPS 54.56 70.12 37.30 26.80 53.96 27.47 3,814.29 -50.71%
  YoY % -22.19% 87.99% 39.18% -50.33% 96.43% -99.28% -
  Horiz. % 1.43% 1.84% 0.98% 0.70% 1.41% 0.72% 100.00%
EY 1.83 1.43 2.68 3.73 1.85 3.64 0.03 98.34%
  YoY % 27.97% -46.64% -28.15% 101.62% -49.18% 12,033.33% -
  Horiz. % 6,100.00% 4,766.67% 8,933.33% 12,433.33% 6,166.67% 12,133.33% 100.00%
DY 0.82 0.75 1.03 1.21 1.24 1.93 2.02 -13.95%
  YoY % 9.33% -27.18% -14.88% -2.42% -35.75% -4.46% -
  Horiz. % 40.59% 37.13% 50.99% 59.90% 61.39% 95.54% 100.00%
P/NAPS 1.88 2.20 1.44 1.34 1.40 0.66 0.72 17.34%
  YoY % -14.55% 52.78% 7.46% -4.29% 112.12% -8.33% -
  Horiz. % 261.11% 305.56% 200.00% 186.11% 194.44% 91.67% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 08/11/18 08/11/17 09/11/16 17/11/15 12/11/14 14/11/13 20/11/12 -
Price 10.8000 14.2000 7.8000 7.3500 5.1500 2.8800 2.6300 -
P/RPS 4.96 6.96 4.14 3.61 2.98 1.65 1.69 19.65%
  YoY % -28.74% 68.12% 14.68% 21.14% 80.61% -2.37% -
  Horiz. % 293.49% 411.83% 244.97% 213.61% 176.33% 97.63% 100.00%
P/EPS 48.54 74.42 37.30 29.76 49.09 30.54 3,757.14 -51.54%
  YoY % -34.78% 99.52% 25.34% -39.38% 60.74% -99.19% -
  Horiz. % 1.29% 1.98% 0.99% 0.79% 1.31% 0.81% 100.00%
EY 2.06 1.34 2.68 3.36 2.04 3.27 0.03 102.29%
  YoY % 53.73% -50.00% -20.24% 64.71% -37.61% 10,800.00% -
  Horiz. % 6,866.67% 4,466.67% 8,933.33% 11,200.00% 6,800.00% 10,900.00% 100.00%
DY 0.93 0.70 1.03 1.09 1.36 1.74 2.05 -12.34%
  YoY % 32.86% -32.04% -5.50% -19.85% -21.84% -15.12% -
  Horiz. % 45.37% 34.15% 50.24% 53.17% 66.34% 84.88% 100.00%
P/NAPS 1.67 2.34 1.44 1.48 1.28 0.74 0.71 15.31%
  YoY % -28.63% 62.50% -2.70% 15.63% 72.97% 4.23% -
  Horiz. % 235.21% 329.58% 202.82% 208.45% 180.28% 104.23% 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.
 


 

380  314  491  696 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 PERMAJU 0.35-0.05 
 SAPNRG 0.36-0.005 
 MYEG 1.13-0.05 
 PUC 0.135-0.01 
 HIBISCS 1.07+0.01 
 HSI-H4O 0.455-0.005 
 HSI-C3X 0.59+0.005 
 PRESBHD 0.625-0.06 
 NGGB 0.585+0.03 
 NGGB-WA 0.295+0.01 
Partners & Brokers