Highlights

[MPI] YoY TTM Result on 2019-06-30 [#4]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 28-Aug-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Jun-2019  [#4]
Profit Trend QoQ -     -6.54%    YoY -     -9.92%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 1,564,600 1,487,942 1,542,320 1,544,545 1,463,279 1,390,090 1,291,840 3.24%
  YoY % 5.15% -3.53% -0.14% 5.55% 5.27% 7.61% -
  Horiz. % 121.11% 115.18% 119.39% 119.56% 113.27% 107.61% 100.00%
PBT 211,462 189,792 206,970 250,987 196,386 152,986 64,817 21.76%
  YoY % 11.42% -8.30% -17.54% 27.80% 28.37% 136.03% -
  Horiz. % 326.24% 292.81% 319.31% 387.22% 302.99% 236.03% 100.00%
Tax -32,708 -29,773 -34,527 -32,247 435 -30,376 -11,172 19.59%
  YoY % -9.86% 13.77% -7.07% -7,513.10% 101.43% -171.89% -
  Horiz. % 292.77% 266.50% 309.05% 288.64% -3.89% 271.89% 100.00%
NP 178,754 160,019 172,443 218,740 196,821 122,610 53,645 22.19%
  YoY % 11.71% -7.20% -21.17% 11.14% 60.53% 128.56% -
  Horiz. % 333.22% 298.29% 321.45% 407.75% 366.90% 228.56% 100.00%
NP to SH 152,989 128,328 142,464 177,915 157,518 108,468 45,144 22.54%
  YoY % 19.22% -9.92% -19.93% 12.95% 45.22% 140.27% -
  Horiz. % 338.89% 284.26% 315.58% 394.11% 348.92% 240.27% 100.00%
Tax Rate 15.47 % 15.69 % 16.68 % 12.85 % -0.22 % 19.86 % 17.24 % -1.79%
  YoY % -1.40% -5.94% 29.81% 5,940.91% -101.11% 15.20% -
  Horiz. % 89.73% 91.01% 96.75% 74.54% -1.28% 115.20% 100.00%
Total Cost 1,385,846 1,327,923 1,369,877 1,325,805 1,266,458 1,267,480 1,238,195 1.89%
  YoY % 4.36% -3.06% 3.32% 4.69% -0.08% 2.37% -
  Horiz. % 111.92% 107.25% 110.63% 107.08% 102.28% 102.37% 100.00%
Net Worth 1,380,030 1,269,574 1,187,537 1,120,563 980,197 858,474 731,530 11.15%
  YoY % 8.70% 6.91% 5.98% 14.32% 14.18% 17.35% -
  Horiz. % 188.65% 173.55% 162.34% 153.18% 133.99% 117.35% 100.00%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 51,351 51,305 55,093 51,282 43,683 37,973 28,357 10.39%
  YoY % 0.09% -6.88% 7.43% 17.40% 15.04% 33.91% -
  Horiz. % 181.09% 180.93% 194.28% 180.84% 154.05% 133.91% 100.00%
Div Payout % 33.57 % 39.98 % 38.67 % 28.82 % 27.73 % 35.01 % 62.82 % -9.91%
  YoY % -16.03% 3.39% 34.18% 3.93% -20.79% -44.27% -
  Horiz. % 53.44% 63.64% 61.56% 45.88% 44.14% 55.73% 100.00%
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,380,030 1,269,574 1,187,537 1,120,563 980,197 858,474 731,530 11.15%
  YoY % 8.70% 6.91% 5.98% 14.32% 14.18% 17.35% -
  Horiz. % 188.65% 173.55% 162.34% 153.18% 133.99% 117.35% 100.00%
NOSH 190,612 190,056 190,006 189,926 189,960 189,928 189,025 0.14%
  YoY % 0.29% 0.03% 0.04% -0.02% 0.02% 0.48% -
  Horiz. % 100.84% 100.54% 100.52% 100.48% 100.49% 100.48% 100.00%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 11.42 % 10.75 % 11.18 % 14.16 % 13.45 % 8.82 % 4.15 % 18.36%
  YoY % 6.23% -3.85% -21.05% 5.28% 52.49% 112.53% -
  Horiz. % 275.18% 259.04% 269.40% 341.20% 324.10% 212.53% 100.00%
ROE 11.09 % 10.11 % 12.00 % 15.88 % 16.07 % 12.63 % 6.17 % 10.26%
  YoY % 9.69% -15.75% -24.43% -1.18% 27.24% 104.70% -
  Horiz. % 179.74% 163.86% 194.49% 257.37% 260.45% 204.70% 100.00%
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 820.83 782.90 811.72 813.24 770.31 731.90 683.42 3.10%
  YoY % 4.84% -3.55% -0.19% 5.57% 5.25% 7.09% -
  Horiz. % 120.11% 114.56% 118.77% 119.00% 112.71% 107.09% 100.00%
EPS 80.26 67.52 74.98 93.68 82.92 57.11 23.88 22.37%
  YoY % 18.87% -9.95% -19.96% 12.98% 45.19% 139.15% -
  Horiz. % 336.10% 282.75% 313.99% 392.29% 347.24% 239.15% 100.00%
DPS 27.00 27.00 29.00 27.00 23.00 20.00 15.00 10.28%
  YoY % 0.00% -6.90% 7.41% 17.39% 15.00% 33.33% -
  Horiz. % 180.00% 180.00% 193.33% 180.00% 153.33% 133.33% 100.00%
NAPS 7.2400 6.6800 6.2500 5.9000 5.1600 4.5200 3.8700 10.99%
  YoY % 8.38% 6.88% 5.93% 14.34% 14.16% 16.80% -
  Horiz. % 187.08% 172.61% 161.50% 152.45% 133.33% 116.80% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 745.46 708.94 734.84 735.90 697.18 662.31 615.50 3.24%
  YoY % 5.15% -3.52% -0.14% 5.55% 5.26% 7.61% -
  Horiz. % 121.11% 115.18% 119.39% 119.56% 113.27% 107.61% 100.00%
EPS 72.89 61.14 67.88 84.77 75.05 51.68 21.51 22.53%
  YoY % 19.22% -9.93% -19.92% 12.95% 45.22% 140.26% -
  Horiz. % 338.87% 284.24% 315.57% 394.10% 348.91% 240.26% 100.00%
DPS 24.47 24.44 26.25 24.43 20.81 18.09 13.51 10.40%
  YoY % 0.12% -6.90% 7.45% 17.40% 15.04% 33.90% -
  Horiz. % 181.13% 180.90% 194.30% 180.83% 154.03% 133.90% 100.00%
NAPS 6.5752 6.0489 5.6581 5.3390 4.6702 4.0902 3.4854 11.15%
  YoY % 8.70% 6.91% 5.98% 14.32% 14.18% 17.35% -
  Horiz. % 188.65% 173.55% 162.34% 153.18% 133.99% 117.35% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 11.0000 9.2200 10.2400 13.4800 7.5000 6.6600 5.0800 -
P/RPS 1.34 1.18 1.26 1.66 0.97 0.91 0.74 10.39%
  YoY % 13.56% -6.35% -24.10% 71.13% 6.59% 22.97% -
  Horiz. % 181.08% 159.46% 170.27% 224.32% 131.08% 122.97% 100.00%
P/EPS 13.71 13.65 13.66 14.39 9.04 11.66 21.27 -7.05%
  YoY % 0.44% -0.07% -5.07% 59.18% -22.47% -45.18% -
  Horiz. % 64.46% 64.17% 64.22% 67.65% 42.50% 54.82% 100.00%
EY 7.30 7.32 7.32 6.95 11.06 8.58 4.70 7.61%
  YoY % -0.27% 0.00% 5.32% -37.16% 28.90% 82.55% -
  Horiz. % 155.32% 155.74% 155.74% 147.87% 235.32% 182.55% 100.00%
DY 2.45 2.93 2.83 2.00 3.07 3.00 2.95 -3.05%
  YoY % -16.38% 3.53% 41.50% -34.85% 2.33% 1.69% -
  Horiz. % 83.05% 99.32% 95.93% 67.80% 104.07% 101.69% 100.00%
P/NAPS 1.52 1.38 1.64 2.28 1.45 1.47 1.31 2.51%
  YoY % 10.14% -15.85% -28.07% 57.24% -1.36% 12.21% -
  Horiz. % 116.03% 105.34% 125.19% 174.05% 110.69% 112.21% 100.00%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 28/08/19 23/08/18 17/08/17 18/08/16 24/08/15 27/08/14 -
Price 15.7000 8.5700 12.0000 14.1000 7.9900 6.4200 6.2400 -
P/RPS 1.91 1.09 1.48 1.73 1.04 0.88 0.91 13.14%
  YoY % 75.23% -26.35% -14.45% 66.35% 18.18% -3.30% -
  Horiz. % 209.89% 119.78% 162.64% 190.11% 114.29% 96.70% 100.00%
P/EPS 19.56 12.69 16.00 15.05 9.64 11.24 26.13 -4.71%
  YoY % 54.14% -20.69% 6.31% 56.12% -14.23% -56.98% -
  Horiz. % 74.86% 48.56% 61.23% 57.60% 36.89% 43.02% 100.00%
EY 5.11 7.88 6.25 6.64 10.38 8.90 3.83 4.92%
  YoY % -35.15% 26.08% -5.87% -36.03% 16.63% 132.38% -
  Horiz. % 133.42% 205.74% 163.19% 173.37% 271.02% 232.38% 100.00%
DY 1.72 3.15 2.42 1.91 2.88 3.12 2.40 -5.40%
  YoY % -45.40% 30.17% 26.70% -33.68% -7.69% 30.00% -
  Horiz. % 71.67% 131.25% 100.83% 79.58% 120.00% 130.00% 100.00%
P/NAPS 2.17 1.28 1.92 2.39 1.55 1.42 1.61 5.10%
  YoY % 69.53% -33.33% -19.67% 54.19% 9.15% -11.80% -
  Horiz. % 134.78% 79.50% 119.25% 148.45% 96.27% 88.20% 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.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

241  924  499  511 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 AT 0.155-0.015 
 PHB 0.030.00 
 SAPNRG 0.115-0.005 
 VIVOCOM 0.855-0.365 
 KANGER 0.18-0.015 
 PA 0.145-0.005 
 MTRONIC 0.105-0.01 
 KGROUP-WC 0.020.00 
 XDL 0.07-0.005 
 ARMADA 0.27-0.005 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!

TOP ARTICLES

1. AN OVERLOOKED FOOD STOCK, TRADING AT 62% DISCOUNT TO NTA !!!! Bursa Master
2. AT (0072) glove factory real? Have a look... Rubber Glove companies till year 2023
3. Supermax is the best performer - Koon Yew Yin Koon Yew Yin's Blog
4. TOPGLOV, please update shareholders on the Klang Factory Covid-19 outbreak. 1500 cases? How it impact the factory? gloveharicut
5. TOPGLOVE plants in Meru to be temporarily closed. CIMB says No changes to FY21-23F EPS. Maintain BUY RM10.00 gloveharicut
6. TOPGLOV (7113) - Update on Share Buyback and EPF Movement, what is their average buying price from September till November? Bursa Malaysia Free Trading Education
7. Salcon (8567) & AT (0072) Rubber Glove companies till year 2023
8. JAG - THE NEXT STRONGER PA IN THE MAKING LogicTrading Analysis
PARTNERS & BROKERS