Highlights

[MPI] YoY Quarter Result on 2014-12-31 [#2]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 22-Jan-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Dec-2014  [#2]
Profit Trend QoQ -     20.86%    YoY -     197.58%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Revenue 395,252 401,409 379,693 338,294 316,396 295,375 279,226 5.96%
  YoY % -1.53% 5.72% 12.24% 6.92% 7.12% 5.78% -
  Horiz. % 141.55% 143.76% 135.98% 121.15% 113.31% 105.78% 100.00%
PBT 59,429 79,598 37,081 35,275 11,970 303 -16,405 -
  YoY % -25.34% 114.66% 5.12% 194.70% 3,850.50% 101.85% -
  Horiz. % -362.26% -485.21% -226.03% -215.03% -72.97% -1.85% 100.00%
Tax -10,623 -12,439 6,034 -9,190 -1,973 -2,566 -1,120 45.44%
  YoY % 14.60% -306.15% 165.66% -365.79% 23.11% -129.11% -
  Horiz. % 948.48% 1,110.62% -538.75% 820.54% 176.16% 229.11% 100.00%
NP 48,806 67,159 43,115 26,085 9,997 -2,263 -17,525 -
  YoY % -27.33% 55.77% 65.29% 160.93% 541.76% 87.09% -
  Horiz. % -278.49% -383.22% -246.02% -148.84% -57.04% 12.91% 100.00%
NP to SH 41,201 54,981 32,934 24,062 8,086 -1,787 -16,210 -
  YoY % -25.06% 66.94% 36.87% 197.58% 552.49% 88.98% -
  Horiz. % -254.17% -339.18% -203.17% -148.44% -49.88% 11.02% 100.00%
Tax Rate 17.88 % 15.63 % -16.27 % 26.05 % 16.48 % 846.86 % - % -
  YoY % 14.40% 196.07% -162.46% 58.07% -98.05% 0.00% -
  Horiz. % 2.11% 1.85% -1.92% 3.08% 1.95% 100.00% -
Total Cost 346,446 334,250 336,578 312,209 306,399 297,638 296,751 2.61%
  YoY % 3.65% -0.69% 7.81% 1.90% 2.94% 0.30% -
  Horiz. % 116.75% 112.64% 113.42% 105.21% 103.25% 100.30% 100.00%
Net Worth 1,170,319 1,071,182 951,553 795,736 744,365 705,192 730,127 8.17%
  YoY % 9.25% 12.57% 19.58% 6.90% 5.55% -3.42% -
  Horiz. % 160.29% 146.71% 130.33% 108.99% 101.95% 96.58% 100.00%
Dividend
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 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
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Net Worth 1,170,319 1,071,182 951,553 795,736 744,365 705,192 730,127 8.17%
  YoY % 9.25% 12.57% 19.58% 6.90% 5.55% -3.42% -
  Horiz. % 160.29% 146.71% 130.33% 108.99% 101.95% 96.58% 100.00%
NOSH 189,987 189,926 189,930 189,913 188,925 192,150 193,667 -0.32%
  YoY % 0.03% -0.00% 0.01% 0.52% -1.68% -0.78% -
  Horiz. % 98.10% 98.07% 98.07% 98.06% 97.55% 99.22% 100.00%
Ratio Analysis
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
NP Margin 12.35 % 16.73 % 11.36 % 7.71 % 3.16 % -0.77 % -6.28 % -
  YoY % -26.18% 47.27% 47.34% 143.99% 510.39% 87.74% -
  Horiz. % -196.66% -266.40% -180.89% -122.77% -50.32% 12.26% 100.00%
ROE 3.52 % 5.13 % 3.46 % 3.02 % 1.09 % -0.25 % -2.22 % -
  YoY % -31.38% 48.27% 14.57% 177.06% 536.00% 88.74% -
  Horiz. % -158.56% -231.08% -155.86% -136.04% -49.10% 11.26% 100.00%
Per Share
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 208.04 211.35 199.91 178.13 167.47 153.72 144.18 6.30%
  YoY % -1.57% 5.72% 12.23% 6.37% 8.94% 6.62% -
  Horiz. % 144.29% 146.59% 138.65% 123.55% 116.15% 106.62% 100.00%
EPS 21.69 28.95 17.34 12.67 4.28 -0.93 -8.37 -
  YoY % -25.08% 66.96% 36.86% 196.03% 560.22% 88.89% -
  Horiz. % -259.14% -345.88% -207.17% -151.37% -51.14% 11.11% 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 6.1600 5.6400 5.0100 4.1900 3.9400 3.6700 3.7700 8.52%
  YoY % 9.22% 12.57% 19.57% 6.35% 7.36% -2.65% -
  Horiz. % 163.40% 149.60% 132.89% 111.14% 104.51% 97.35% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
RPS 188.32 191.25 180.91 161.18 150.75 140.73 133.04 5.96%
  YoY % -1.53% 5.72% 12.24% 6.92% 7.12% 5.78% -
  Horiz. % 141.55% 143.75% 135.98% 121.15% 113.31% 105.78% 100.00%
EPS 19.63 26.20 15.69 11.46 3.85 -0.85 -7.72 -
  YoY % -25.08% 66.99% 36.91% 197.66% 552.94% 88.99% -
  Horiz. % -254.27% -339.38% -203.24% -148.45% -49.87% 11.01% 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 5.5760 5.1037 4.5337 3.7913 3.5466 3.3599 3.4787 8.17%
  YoY % 9.25% 12.57% 19.58% 6.90% 5.56% -3.42% -
  Horiz. % 160.29% 146.71% 130.33% 108.99% 101.95% 96.58% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 -
Price 12.6200 7.4100 9.3100 4.5300 3.1800 2.4600 2.7700 -
P/RPS 6.07 3.51 4.66 2.54 1.90 1.60 1.92 21.13%
  YoY % 72.93% -24.68% 83.46% 33.68% 18.75% -16.67% -
  Horiz. % 316.15% 182.81% 242.71% 132.29% 98.96% 83.33% 100.00%
P/EPS 58.19 25.60 53.69 35.75 74.30 -264.52 -33.09 -
  YoY % 127.30% -52.32% 50.18% -51.88% 128.09% -699.40% -
  Horiz. % -175.85% -77.36% -162.25% -108.04% -224.54% 799.40% 100.00%
EY 1.72 3.91 1.86 2.80 1.35 -0.38 -3.02 -
  YoY % -56.01% 110.22% -33.57% 107.41% 455.26% 87.42% -
  Horiz. % -56.95% -129.47% -61.59% -92.72% -44.70% 12.58% 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 2.05 1.31 1.86 1.08 0.81 0.67 0.73 18.76%
  YoY % 56.49% -29.57% 72.22% 33.33% 20.90% -8.22% -
  Horiz. % 280.82% 179.45% 254.79% 147.95% 110.96% 91.78% 100.00%
Price Multiplier on Announcement Date
31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 CAGR
Date 29/01/18 25/01/17 28/01/16 22/01/15 27/01/14 29/01/13 30/01/12 -
Price 11.2400 7.9500 8.6600 5.5000 3.9100 2.5600 3.6800 -
P/RPS 5.40 3.76 4.33 3.09 2.33 1.67 2.55 13.31%
  YoY % 43.62% -13.16% 40.13% 32.62% 39.52% -34.51% -
  Horiz. % 211.76% 147.45% 169.80% 121.18% 91.37% 65.49% 100.00%
P/EPS 51.83 27.46 49.94 43.41 91.36 -275.27 -43.97 -
  YoY % 88.75% -45.01% 15.04% -52.48% 133.19% -526.04% -
  Horiz. % -117.88% -62.45% -113.58% -98.73% -207.78% 626.04% 100.00%
EY 1.93 3.64 2.00 2.30 1.09 -0.36 -2.27 -
  YoY % -46.98% 82.00% -13.04% 111.01% 402.78% 84.14% -
  Horiz. % -85.02% -160.35% -88.11% -101.32% -48.02% 15.86% 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 1.82 1.41 1.73 1.31 0.99 0.70 0.98 10.86%
  YoY % 29.08% -18.50% 32.06% 32.32% 41.43% -28.57% -
  Horiz. % 185.71% 143.88% 176.53% 133.67% 101.02% 71.43% 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.
 


 

413  296  522  772 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KNM 0.455+0.01 
 PUC 0.0550.00 
 MTAG 0.51+0.025 
 SAPNRG 0.27-0.005 
 ARMADA 0.445+0.005 
 MYEG 1.26+0.01 
 GPACKET-WB 0.325+0.005 
 KNM-WB 0.185+0.005 
 HSI-C7F 0.335-0.035 
 HSI-H8B 0.205+0.02 
Partners & Brokers