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.
 


 

402  326  492  672 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 ARMADA 0.22+0.06 
 SAPNRG 0.285-0.005 
 SUMATEC 0.005-0.01 
 MYEG 1.01-0.06 
 BARAKAH 0.08+0.02 
 NEXGRAM 0.020.00 
 IRIS 0.15+0.005 
 XINGHE 0.045+0.005 
 KNM 0.09+0.01 
 ECONBHD 0.515+0.045 

TOP ARTICLES

1. 当遇上基本面投资法(上) “反向”战略非唱反调/冷眼 【冷眼专栏】漫漫投资路
2. Stocks on Radar - AirAsia Group (5099) AmInvest Research Reports
3. Stocks on Radar - Elsoft Research (0090) AmInvest Research Reports
4. FPI FY19 revenue growth expected to hit 15% FPI 2大因素前景看好台灣聯友今年再 尋突破
5. [转贴] 真实还原97亚洲金融风暴,韩国从暴富到破产仅用时7天! Good Articles to Share
6. JAKS Resources Berhad - RM25.5m P&L Hit PublicInvest Research
7. Fear on Bumi Armada is probably overdone - felicity Good Articles to Share
8. THE PERCEPTION OF P/E or: How I learned to fear my Wife the bursa journey that worked for me. 2000-2019
Partners & Brokers