Highlights

[MPI] YoY Quarter Result on 2017-03-31 [#3]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 18-Apr-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 31-Mar-2017  [#3]
Profit Trend QoQ -     -21.40%    YoY -     10.83%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Revenue 330,108 366,333 396,000 352,123 351,270 322,952 286,317 2.40%
  YoY % -9.89% -7.49% 12.46% 0.24% 8.77% 12.80% -
  Horiz. % 115.29% 127.95% 138.31% 122.98% 122.69% 112.80% 100.00%
PBT 25,488 39,895 62,288 47,517 43,763 17,221 3,975 36.28%
  YoY % -36.11% -35.95% 31.09% 8.58% 154.13% 333.23% -
  Horiz. % 641.21% 1,003.65% 1,566.99% 1,195.40% 1,100.96% 433.23% 100.00%
Tax -4,006 -8,186 -8,998 -2,782 -7,389 -4,512 -1,964 12.61%
  YoY % 51.06% 9.02% -223.44% 62.35% -63.76% -129.74% -
  Horiz. % 203.97% 416.80% 458.15% 141.65% 376.22% 229.74% 100.00%
NP 21,482 31,709 53,290 44,735 36,374 12,709 2,011 48.38%
  YoY % -32.25% -40.50% 19.12% 22.99% 186.21% 531.97% -
  Horiz. % 1,068.22% 1,576.78% 2,649.93% 2,224.52% 1,808.75% 631.97% 100.00%
NP to SH 16,767 25,984 43,213 38,989 30,177 10,490 1,817 44.80%
  YoY % -35.47% -39.87% 10.83% 29.20% 187.67% 477.33% -
  Horiz. % 922.78% 1,430.05% 2,378.26% 2,145.79% 1,660.81% 577.33% 100.00%
Tax Rate 15.72 % 20.52 % 14.45 % 5.85 % 16.88 % 26.20 % 49.41 % -17.37%
  YoY % -23.39% 42.01% 147.01% -65.34% -35.57% -46.97% -
  Horiz. % 31.82% 41.53% 29.25% 11.84% 34.16% 53.03% 100.00%
Total Cost 308,626 334,624 342,710 307,388 314,896 310,243 284,306 1.38%
  YoY % -7.77% -2.36% 11.49% -2.38% 1.50% 9.12% -
  Horiz. % 108.55% 117.70% 120.54% 108.12% 110.76% 109.12% 100.00%
Net Worth 1,273,207 1,189,440 1,118,664 974,250 837,511 746,585 715,202 10.08%
  YoY % 7.04% 6.33% 14.82% 16.33% 12.18% 4.39% -
  Horiz. % 178.02% 166.31% 156.41% 136.22% 117.10% 104.39% 100.00%
Dividend
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Div 32,305 36,101 36,085 28,486 24,688 18,900 9,664 22.27%
  YoY % -10.51% 0.04% 26.68% 15.38% 30.62% 95.56% -
  Horiz. % 334.25% 373.53% 373.37% 294.75% 255.45% 195.56% 100.00%
Div Payout % 192.67 % 138.94 % 83.51 % 73.06 % 81.81 % 180.18 % 531.91 % -15.56%
  YoY % 38.67% 66.38% 14.30% -10.70% -54.60% -66.13% -
  Horiz. % 36.22% 26.12% 15.70% 13.74% 15.38% 33.87% 100.00%
Equity
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Net Worth 1,273,207 1,189,440 1,118,664 974,250 837,511 746,585 715,202 10.08%
  YoY % 7.04% 6.33% 14.82% 16.33% 12.18% 4.39% -
  Horiz. % 178.02% 166.31% 156.41% 136.22% 117.10% 104.39% 100.00%
NOSH 190,031 190,006 189,926 189,912 189,911 189,009 193,297 -0.28%
  YoY % 0.01% 0.04% 0.01% 0.00% 0.48% -2.22% -
  Horiz. % 98.31% 98.30% 98.26% 98.25% 98.25% 97.78% 100.00%
Ratio Analysis
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
NP Margin 6.51 % 8.66 % 13.46 % 12.70 % 10.35 % 3.94 % 0.70 % 44.99%
  YoY % -24.83% -35.66% 5.98% 22.71% 162.69% 462.86% -
  Horiz. % 930.00% 1,237.14% 1,922.86% 1,814.29% 1,478.57% 562.86% 100.00%
ROE 1.32 % 2.18 % 3.86 % 4.00 % 3.60 % 1.41 % 0.25 % 31.94%
  YoY % -39.45% -43.52% -3.50% 11.11% 155.32% 464.00% -
  Horiz. % 528.00% 872.00% 1,544.00% 1,600.00% 1,440.00% 564.00% 100.00%
Per Share
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 173.71 192.80 208.50 185.41 184.96 170.87 148.12 2.69%
  YoY % -9.90% -7.53% 12.45% 0.24% 8.25% 15.36% -
  Horiz. % 117.28% 130.16% 140.76% 125.18% 124.87% 115.36% 100.00%
EPS 8.82 13.68 22.75 20.53 15.89 5.55 0.94 45.21%
  YoY % -35.53% -39.87% 10.81% 29.20% 186.31% 490.43% -
  Horiz. % 938.30% 1,455.32% 2,420.21% 2,184.04% 1,690.43% 590.43% 100.00%
DPS 17.00 19.00 19.00 15.00 13.00 10.00 5.00 22.61%
  YoY % -10.53% 0.00% 26.67% 15.38% 30.00% 100.00% -
  Horiz. % 340.00% 380.00% 380.00% 300.00% 260.00% 200.00% 100.00%
NAPS 6.7000 6.2600 5.8900 5.1300 4.4100 3.9500 3.7000 10.40%
  YoY % 7.03% 6.28% 14.81% 16.33% 11.65% 6.76% -
  Horiz. % 181.08% 169.19% 159.19% 138.65% 119.19% 106.76% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
RPS 157.28 174.54 188.68 167.77 167.36 153.87 136.42 2.40%
  YoY % -9.89% -7.49% 12.46% 0.24% 8.77% 12.79% -
  Horiz. % 115.29% 127.94% 138.31% 122.98% 122.68% 112.79% 100.00%
EPS 7.99 12.38 20.59 18.58 14.38 5.00 0.87 44.69%
  YoY % -35.46% -39.87% 10.82% 29.21% 187.60% 474.71% -
  Horiz. % 918.39% 1,422.99% 2,366.67% 2,135.63% 1,652.87% 574.71% 100.00%
DPS 15.39 17.20 17.19 13.57 11.76 9.01 4.60 22.29%
  YoY % -10.52% 0.06% 26.68% 15.39% 30.52% 95.87% -
  Horiz. % 334.57% 373.91% 373.70% 295.00% 255.65% 195.87% 100.00%
NAPS 6.0662 5.6671 5.3299 4.6419 3.9904 3.5571 3.4076 10.08%
  YoY % 7.04% 6.33% 14.82% 16.33% 12.18% 4.39% -
  Horiz. % 178.02% 166.31% 156.41% 136.22% 117.10% 104.39% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 -
Price 10.0000 8.6200 11.5000 7.4500 7.0000 4.2000 2.5200 -
P/RPS 5.76 4.47 5.52 4.02 3.78 2.46 1.70 22.54%
  YoY % 28.86% -19.02% 37.31% 6.35% 53.66% 44.71% -
  Horiz. % 338.82% 262.94% 324.71% 236.47% 222.35% 144.71% 100.00%
P/EPS 113.34 63.03 50.54 36.29 44.05 75.68 268.09 -13.36%
  YoY % 79.82% 24.71% 39.27% -17.62% -41.79% -71.77% -
  Horiz. % 42.28% 23.51% 18.85% 13.54% 16.43% 28.23% 100.00%
EY 0.88 1.59 1.98 2.76 2.27 1.32 0.37 15.53%
  YoY % -44.65% -19.70% -28.26% 21.59% 71.97% 256.76% -
  Horiz. % 237.84% 429.73% 535.14% 745.95% 613.51% 356.76% 100.00%
DY 1.70 2.20 1.65 2.01 1.86 2.38 1.98 -2.51%
  YoY % -22.73% 33.33% -17.91% 8.06% -21.85% 20.20% -
  Horiz. % 85.86% 111.11% 83.33% 101.52% 93.94% 120.20% 100.00%
P/NAPS 1.49 1.38 1.95 1.45 1.59 1.06 0.68 13.96%
  YoY % 7.97% -29.23% 34.48% -8.81% 50.00% 55.88% -
  Horiz. % 219.12% 202.94% 286.76% 213.24% 233.82% 155.88% 100.00%
Price Multiplier on Announcement Date
31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 CAGR
Date 24/05/19 17/05/18 18/04/17 27/04/16 29/04/15 29/04/14 03/05/13 -
Price 8.8000 8.3800 11.8400 7.3200 6.5500 4.2400 2.4900 -
P/RPS 5.07 4.35 5.68 3.95 3.54 2.48 1.68 20.20%
  YoY % 16.55% -23.42% 43.80% 11.58% 42.74% 47.62% -
  Horiz. % 301.79% 258.93% 338.10% 235.12% 210.71% 147.62% 100.00%
P/EPS 99.74 61.28 52.04 35.66 41.22 76.40 264.89 -15.02%
  YoY % 62.76% 17.76% 45.93% -13.49% -46.05% -71.16% -
  Horiz. % 37.65% 23.13% 19.65% 13.46% 15.56% 28.84% 100.00%
EY 1.00 1.63 1.92 2.80 2.43 1.31 0.38 17.49%
  YoY % -38.65% -15.10% -31.43% 15.23% 85.50% 244.74% -
  Horiz. % 263.16% 428.95% 505.26% 736.84% 639.47% 344.74% 100.00%
DY 1.93 2.27 1.60 2.05 1.98 2.36 2.01 -0.67%
  YoY % -14.98% 41.87% -21.95% 3.54% -16.10% 17.41% -
  Horiz. % 96.02% 112.94% 79.60% 101.99% 98.51% 117.41% 100.00%
P/NAPS 1.31 1.34 2.01 1.43 1.49 1.07 0.67 11.82%
  YoY % -2.24% -33.33% 40.56% -4.03% 39.25% 59.70% -
  Horiz. % 195.52% 200.00% 300.00% 213.43% 222.39% 159.70% 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.
 


 

2017 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SCOMNET 0.8650.00 
 KOTRA 1.900.00 
 UCREST 0.170.00 
 PINEAPP 0.330.00 
 PUC 0.0550.00 
 WILLOW 0.4350.00 
 IRIS 0.150.00 
 TOPGLOV-C60 0.0550.00 
 BTECH 0.2150.00 
 3A 0.7950.00 

FEATURED POSTS

1. MQ Trader Workshop @ Kulai - Trading Strategy in Volatile Market MQ Trader Announcement!
Partners & Brokers