Highlights

[MPI] YoY TTM Result on 2017-06-30 [#4]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 17-Aug-2017
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2017
Quarter 30-Jun-2017  [#4]
Profit Trend QoQ -     0.75%    YoY -     12.95%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 1,487,942 1,542,320 1,544,545 1,463,279 1,390,090 1,291,840 1,226,284 3.27%
  YoY % -3.53% -0.14% 5.55% 5.27% 7.61% 5.35% -
  Horiz. % 121.34% 125.77% 125.95% 119.33% 113.36% 105.35% 100.00%
PBT 189,792 206,970 250,987 196,386 152,986 64,817 21,053 44.24%
  YoY % -8.30% -17.54% 27.80% 28.37% 136.03% 207.88% -
  Horiz. % 901.50% 983.09% 1,192.17% 932.82% 726.67% 307.88% 100.00%
Tax -29,773 -34,527 -32,247 435 -30,376 -11,172 -6,732 28.10%
  YoY % 13.77% -7.07% -7,513.10% 101.43% -171.89% -65.95% -
  Horiz. % 442.26% 512.88% 479.01% -6.46% 451.22% 165.95% 100.00%
NP 160,019 172,443 218,740 196,821 122,610 53,645 14,321 49.49%
  YoY % -7.20% -21.17% 11.14% 60.53% 128.56% 274.59% -
  Horiz. % 1,117.37% 1,204.13% 1,527.41% 1,374.35% 856.16% 374.59% 100.00%
NP to SH 128,328 142,464 177,915 157,518 108,468 45,144 10,948 50.69%
  YoY % -9.92% -19.93% 12.95% 45.22% 140.27% 312.35% -
  Horiz. % 1,172.16% 1,301.28% 1,625.09% 1,438.78% 990.76% 412.35% 100.00%
Tax Rate 15.69 % 16.68 % 12.85 % -0.22 % 19.86 % 17.24 % 31.98 % -11.19%
  YoY % -5.94% 29.81% 5,940.91% -101.11% 15.20% -46.09% -
  Horiz. % 49.06% 52.16% 40.18% -0.69% 62.10% 53.91% 100.00%
Total Cost 1,327,923 1,369,877 1,325,805 1,266,458 1,267,480 1,238,195 1,211,963 1.53%
  YoY % -3.06% 3.32% 4.69% -0.08% 2.37% 2.16% -
  Horiz. % 109.57% 113.03% 109.39% 104.50% 104.58% 102.16% 100.00%
Net Worth 1,269,574 1,187,537 1,120,563 980,197 858,474 731,530 724,093 9.81%
  YoY % 6.91% 5.98% 14.32% 14.18% 17.35% 1.03% -
  Horiz. % 175.33% 164.00% 154.75% 135.37% 118.56% 101.03% 100.00%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 51,305 55,093 51,282 43,683 37,973 28,357 20,696 16.33%
  YoY % -6.88% 7.43% 17.40% 15.04% 33.91% 37.02% -
  Horiz. % 247.90% 266.20% 247.79% 211.07% 183.48% 137.02% 100.00%
Div Payout % 39.98 % 38.67 % 28.82 % 27.73 % 35.01 % 62.82 % 189.04 % -22.80%
  YoY % 3.39% 34.18% 3.93% -20.79% -44.27% -66.77% -
  Horiz. % 21.15% 20.46% 15.25% 14.67% 18.52% 33.23% 100.00%
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 1,269,574 1,187,537 1,120,563 980,197 858,474 731,530 724,093 9.81%
  YoY % 6.91% 5.98% 14.32% 14.18% 17.35% 1.03% -
  Horiz. % 175.33% 164.00% 154.75% 135.37% 118.56% 101.03% 100.00%
NOSH 190,056 190,006 189,926 189,960 189,928 189,025 191,559 -0.13%
  YoY % 0.03% 0.04% -0.02% 0.02% 0.48% -1.32% -
  Horiz. % 99.22% 99.19% 99.15% 99.17% 99.15% 98.68% 100.00%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 10.75 % 11.18 % 14.16 % 13.45 % 8.82 % 4.15 % 1.17 % 44.70%
  YoY % -3.85% -21.05% 5.28% 52.49% 112.53% 254.70% -
  Horiz. % 918.80% 955.56% 1,210.26% 1,149.57% 753.85% 354.70% 100.00%
ROE 10.11 % 12.00 % 15.88 % 16.07 % 12.63 % 6.17 % 1.51 % 37.27%
  YoY % -15.75% -24.43% -1.18% 27.24% 104.70% 308.61% -
  Horiz. % 669.54% 794.70% 1,051.66% 1,064.24% 836.42% 408.61% 100.00%
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 782.90 811.72 813.24 770.31 731.90 683.42 640.16 3.41%
  YoY % -3.55% -0.19% 5.57% 5.25% 7.09% 6.76% -
  Horiz. % 122.30% 126.80% 127.04% 120.33% 114.33% 106.76% 100.00%
EPS 67.52 74.98 93.68 82.92 57.11 23.88 5.72 50.87%
  YoY % -9.95% -19.96% 12.98% 45.19% 139.15% 317.48% -
  Horiz. % 1,180.42% 1,310.84% 1,637.76% 1,449.65% 998.43% 417.48% 100.00%
DPS 27.00 29.00 27.00 23.00 20.00 15.00 10.80 16.49%
  YoY % -6.90% 7.41% 17.39% 15.00% 33.33% 38.89% -
  Horiz. % 250.00% 268.52% 250.00% 212.96% 185.19% 138.89% 100.00%
NAPS 6.6800 6.2500 5.9000 5.1600 4.5200 3.8700 3.7800 9.95%
  YoY % 6.88% 5.93% 14.34% 14.16% 16.80% 2.38% -
  Horiz. % 176.72% 165.34% 156.08% 136.51% 119.58% 102.38% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 708.94 734.84 735.90 697.18 662.31 615.50 584.27 3.27%
  YoY % -3.52% -0.14% 5.55% 5.26% 7.61% 5.35% -
  Horiz. % 121.34% 125.77% 125.95% 119.32% 113.36% 105.35% 100.00%
EPS 61.14 67.88 84.77 75.05 51.68 21.51 5.22 50.67%
  YoY % -9.93% -19.92% 12.95% 45.22% 140.26% 312.07% -
  Horiz. % 1,171.26% 1,300.38% 1,623.95% 1,437.74% 990.04% 412.07% 100.00%
DPS 24.44 26.25 24.43 20.81 18.09 13.51 9.86 16.33%
  YoY % -6.90% 7.45% 17.40% 15.04% 33.90% 37.02% -
  Horiz. % 247.87% 266.23% 247.77% 211.05% 183.47% 137.02% 100.00%
NAPS 6.0489 5.6581 5.3390 4.6702 4.0902 3.4854 3.4500 9.81%
  YoY % 6.91% 5.98% 14.32% 14.18% 17.35% 1.03% -
  Horiz. % 175.33% 164.00% 154.75% 135.37% 118.56% 101.03% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 9.2200 10.2400 13.4800 7.5000 6.6600 5.0800 2.5700 -
P/RPS 1.18 1.26 1.66 0.97 0.91 0.74 0.40 19.75%
  YoY % -6.35% -24.10% 71.13% 6.59% 22.97% 85.00% -
  Horiz. % 295.00% 315.00% 415.00% 242.50% 227.50% 185.00% 100.00%
P/EPS 13.65 13.66 14.39 9.04 11.66 21.27 44.97 -18.01%
  YoY % -0.07% -5.07% 59.18% -22.47% -45.18% -52.70% -
  Horiz. % 30.35% 30.38% 32.00% 20.10% 25.93% 47.30% 100.00%
EY 7.32 7.32 6.95 11.06 8.58 4.70 2.22 21.99%
  YoY % 0.00% 5.32% -37.16% 28.90% 82.55% 111.71% -
  Horiz. % 329.73% 329.73% 313.06% 498.20% 386.49% 211.71% 100.00%
DY 2.93 2.83 2.00 3.07 3.00 2.95 4.20 -5.82%
  YoY % 3.53% 41.50% -34.85% 2.33% 1.69% -29.76% -
  Horiz. % 69.76% 67.38% 47.62% 73.10% 71.43% 70.24% 100.00%
P/NAPS 1.38 1.64 2.28 1.45 1.47 1.31 0.68 12.51%
  YoY % -15.85% -28.07% 57.24% -1.36% 12.21% 92.65% -
  Horiz. % 202.94% 241.18% 335.29% 213.24% 216.18% 192.65% 100.00%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/08/19 23/08/18 17/08/17 18/08/16 24/08/15 27/08/14 27/08/13 -
Price 8.5700 12.0000 14.1000 7.9900 6.4200 6.2400 2.4400 -
P/RPS 1.09 1.48 1.73 1.04 0.88 0.91 0.38 19.19%
  YoY % -26.35% -14.45% 66.35% 18.18% -3.30% 139.47% -
  Horiz. % 286.84% 389.47% 455.26% 273.68% 231.58% 239.47% 100.00%
P/EPS 12.69 16.00 15.05 9.64 11.24 26.13 42.69 -18.30%
  YoY % -20.69% 6.31% 56.12% -14.23% -56.98% -38.79% -
  Horiz. % 29.73% 37.48% 35.25% 22.58% 26.33% 61.21% 100.00%
EY 7.88 6.25 6.64 10.38 8.90 3.83 2.34 22.42%
  YoY % 26.08% -5.87% -36.03% 16.63% 132.38% 63.68% -
  Horiz. % 336.75% 267.09% 283.76% 443.59% 380.34% 163.68% 100.00%
DY 3.15 2.42 1.91 2.88 3.12 2.40 4.43 -5.52%
  YoY % 30.17% 26.70% -33.68% -7.69% 30.00% -45.82% -
  Horiz. % 71.11% 54.63% 43.12% 65.01% 70.43% 54.18% 100.00%
P/NAPS 1.28 1.92 2.39 1.55 1.42 1.61 0.65 11.95%
  YoY % -33.33% -19.67% 54.19% 9.15% -11.80% 147.69% -
  Horiz. % 196.92% 295.38% 367.69% 238.46% 218.46% 247.69% 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.
 


 

429  281  549  742 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.30+0.01 
 ARMADA 0.525+0.035 
 DGB 0.15-0.015 
 PWORTH 0.04-0.005 
 MLAB 0.065+0.02 
 HSI-H8F 0.420.00 
 HSI-C7K 0.315-0.02 
 VELESTO 0.380.00 
 ISTONE 0.21-0.015 
 FPGROUP 0.54+0.045 
Partners & Brokers