Highlights

[MPI] YoY TTM Result on 2014-09-30 [#1]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 12-Nov-2014
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 30-Sep-2014  [#1]
Profit Trend QoQ -     4.59%    YoY -     64.87%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Revenue 1,574,170 1,434,643 1,449,015 1,288,938 1,238,557 1,194,458 1,360,410 2.46%
  YoY % 9.73% -0.99% 12.42% 4.07% 3.69% -12.20% -
  Horiz. % 115.71% 105.46% 106.51% 94.75% 91.04% 87.80% 100.00%
PBT 247,760 188,931 189,504 67,777 42,159 -14,874 38,933 36.09%
  YoY % 31.14% -0.30% 179.60% 60.77% 383.44% -138.20% -
  Horiz. % 636.38% 485.27% 486.74% 174.09% 108.29% -38.20% 100.00%
Tax -34,802 -1,817 -29,177 -13,787 -7,632 4,269 -6,621 31.83%
  YoY % -1,815.35% 93.77% -111.63% -80.65% -278.78% 164.48% -
  Horiz. % 525.63% 27.44% 440.67% 208.23% 115.27% -64.48% 100.00%
NP 212,958 187,114 160,327 53,990 34,527 -10,605 32,312 36.89%
  YoY % 13.81% 16.71% 196.96% 56.37% 425.57% -132.82% -
  Horiz. % 659.07% 579.09% 496.18% 167.09% 106.86% -32.82% 100.00%
NP to SH 174,436 150,320 135,478 47,218 28,640 -9,997 23,307 39.82%
  YoY % 16.04% 10.96% 186.92% 64.87% 386.49% -142.89% -
  Horiz. % 748.43% 644.96% 581.28% 202.59% 122.88% -42.89% 100.00%
Tax Rate 14.05 % 0.96 % 15.40 % 20.34 % 18.10 % - % 17.01 % -3.13%
  YoY % 1,363.54% -93.77% -24.29% 12.38% 0.00% 0.00% -
  Horiz. % 82.60% 5.64% 90.53% 119.58% 106.41% 0.00% 100.00%
Total Cost 1,361,212 1,247,529 1,288,688 1,234,948 1,204,030 1,205,063 1,328,098 0.41%
  YoY % 9.11% -3.19% 4.35% 2.57% -0.09% -9.26% -
  Horiz. % 102.49% 93.93% 97.03% 92.99% 90.66% 90.74% 100.00%
Net Worth 1,154,750 1,025,793 940,279 764,854 739,499 757,900 753,345 7.37%
  YoY % 12.57% 9.09% 22.94% 3.43% -2.43% 0.60% -
  Horiz. % 153.28% 136.17% 124.81% 101.53% 98.16% 100.60% 100.00%
Dividend
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Div 55,078 43,683 39,884 32,186 19,121 20,725 29,043 11.25%
  YoY % 26.08% 9.52% 23.92% 68.33% -7.74% -28.64% -
  Horiz. % 189.64% 150.41% 137.33% 110.82% 65.84% 71.36% 100.00%
Div Payout % 31.58 % 29.06 % 29.44 % 68.17 % 66.76 % - % 124.61 % -20.43%
  YoY % 8.67% -1.29% -56.81% 2.11% 0.00% 0.00% -
  Horiz. % 25.34% 23.32% 23.63% 54.71% 53.58% 0.00% 100.00%
Equity
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Net Worth 1,154,750 1,025,793 940,279 764,854 739,499 757,900 753,345 7.37%
  YoY % 12.57% 9.09% 22.94% 3.43% -2.43% 0.60% -
  Horiz. % 153.28% 136.17% 124.81% 101.53% 98.16% 100.60% 100.00%
NOSH 189,926 189,961 189,955 189,790 189,130 204,285 193,661 -0.32%
  YoY % -0.02% 0.00% 0.09% 0.35% -7.42% 5.49% -
  Horiz. % 98.07% 98.09% 98.09% 98.00% 97.66% 105.49% 100.00%
Ratio Analysis
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
NP Margin 13.53 % 13.04 % 11.06 % 4.19 % 2.79 % -0.89 % 2.38 % 33.56%
  YoY % 3.76% 17.90% 163.96% 50.18% 413.48% -137.39% -
  Horiz. % 568.49% 547.90% 464.71% 176.05% 117.23% -37.39% 100.00%
ROE 15.11 % 14.65 % 14.41 % 6.17 % 3.87 % -1.32 % 3.09 % 30.25%
  YoY % 3.14% 1.67% 133.55% 59.43% 393.18% -142.72% -
  Horiz. % 489.00% 474.11% 466.34% 199.68% 125.24% -42.72% 100.00%
Per Share
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 828.83 755.23 762.82 679.14 654.87 584.70 702.47 2.79%
  YoY % 9.75% -0.99% 12.32% 3.71% 12.00% -16.77% -
  Horiz. % 117.99% 107.51% 108.59% 96.68% 93.22% 83.23% 100.00%
EPS 91.84 79.13 71.32 24.88 15.14 -4.89 12.03 40.28%
  YoY % 16.06% 10.95% 186.66% 64.33% 409.61% -140.65% -
  Horiz. % 763.42% 657.77% 592.85% 206.82% 125.85% -40.65% 100.00%
DPS 29.00 23.00 21.00 17.00 10.11 10.15 15.00 11.60%
  YoY % 26.09% 9.52% 23.53% 68.15% -0.39% -32.33% -
  Horiz. % 193.33% 153.33% 140.00% 113.33% 67.40% 67.67% 100.00%
NAPS 6.0800 5.4000 4.9500 4.0300 3.9100 3.7100 3.8900 7.72%
  YoY % 12.59% 9.09% 22.83% 3.07% 5.39% -4.63% -
  Horiz. % 156.30% 138.82% 127.25% 103.60% 100.51% 95.37% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
RPS 750.02 683.54 690.39 614.12 590.12 569.10 648.17 2.46%
  YoY % 9.73% -0.99% 12.42% 4.07% 3.69% -12.20% -
  Horiz. % 115.71% 105.46% 106.51% 94.75% 91.04% 87.80% 100.00%
EPS 83.11 71.62 64.55 22.50 13.65 -4.76 11.10 39.83%
  YoY % 16.04% 10.95% 186.89% 64.84% 386.76% -142.88% -
  Horiz. % 748.74% 645.23% 581.53% 202.70% 122.97% -42.88% 100.00%
DPS 26.24 20.81 19.00 15.34 9.11 9.87 13.84 11.24%
  YoY % 26.09% 9.53% 23.86% 68.39% -7.70% -28.68% -
  Horiz. % 189.60% 150.36% 137.28% 110.84% 65.82% 71.32% 100.00%
NAPS 5.5018 4.8874 4.4800 3.6442 3.5234 3.6110 3.5893 7.37%
  YoY % 12.57% 9.09% 22.94% 3.43% -2.43% 0.60% -
  Horiz. % 153.28% 136.17% 124.82% 101.53% 98.16% 100.60% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 -
Price 13.3800 7.8000 6.6200 5.6600 2.5900 2.6700 3.0100 -
P/RPS 1.61 1.03 0.87 0.83 0.40 0.46 0.43 24.59%
  YoY % 56.31% 18.39% 4.82% 107.50% -13.04% 6.98% -
  Horiz. % 374.42% 239.53% 202.33% 193.02% 93.02% 106.98% 100.00%
P/EPS 14.57 9.86 9.28 22.75 17.10 -54.56 25.01 -8.60%
  YoY % 47.77% 6.25% -59.21% 33.04% 131.34% -318.15% -
  Horiz. % 58.26% 39.42% 37.11% 90.96% 68.37% -218.15% 100.00%
EY 6.86 10.15 10.77 4.40 5.85 -1.83 4.00 9.40%
  YoY % -32.41% -5.76% 144.77% -24.79% 419.67% -145.75% -
  Horiz. % 171.50% 253.75% 269.25% 110.00% 146.25% -45.75% 100.00%
DY 2.17 2.95 3.17 3.00 3.90 3.80 4.98 -12.92%
  YoY % -26.44% -6.94% 5.67% -23.08% 2.63% -23.69% -
  Horiz. % 43.57% 59.24% 63.65% 60.24% 78.31% 76.31% 100.00%
P/NAPS 2.20 1.44 1.34 1.40 0.66 0.72 0.77 19.10%
  YoY % 52.78% 7.46% -4.29% 112.12% -8.33% -6.49% -
  Horiz. % 285.71% 187.01% 174.03% 181.82% 85.71% 93.51% 100.00%
Price Multiplier on Announcement Date
30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 CAGR
Date 08/11/17 09/11/16 17/11/15 12/11/14 14/11/13 20/11/12 08/11/11 -
Price 14.2000 7.8000 7.3500 5.1500 2.8800 2.6300 3.2100 -
P/RPS 1.71 1.03 0.96 0.76 0.44 0.45 0.46 24.44%
  YoY % 66.02% 7.29% 26.32% 72.73% -2.22% -2.17% -
  Horiz. % 371.74% 223.91% 208.70% 165.22% 95.65% 97.83% 100.00%
P/EPS 15.46 9.86 10.31 20.70 19.02 -53.74 26.67 -8.68%
  YoY % 56.80% -4.36% -50.19% 8.83% 135.39% -301.50% -
  Horiz. % 57.97% 36.97% 38.66% 77.62% 71.32% -201.50% 100.00%
EY 6.47 10.15 9.70 4.83 5.26 -1.86 3.75 9.51%
  YoY % -36.26% 4.64% 100.83% -8.17% 382.80% -149.60% -
  Horiz. % 172.53% 270.67% 258.67% 128.80% 140.27% -49.60% 100.00%
DY 2.04 2.95 2.86 3.30 3.51 3.86 4.67 -12.88%
  YoY % -30.85% 3.15% -13.33% -5.98% -9.07% -17.34% -
  Horiz. % 43.68% 63.17% 61.24% 70.66% 75.16% 82.66% 100.00%
P/NAPS 2.34 1.44 1.48 1.28 0.74 0.71 0.83 18.84%
  YoY % 62.50% -2.70% 15.63% 72.97% 4.23% -14.46% -
  Horiz. % 281.93% 173.49% 178.31% 154.22% 89.16% 85.54% 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
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

268  670  531  700 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 MRDIY 1.75+0.15 
 VSOLAR 0.03-0.005 
 ASB 0.185+0.02 
 MAHSING 0.98-0.06 
 LUSTER 0.17-0.005 
 KGROUP-OR 0.0050.00 
 IRIS 0.26-0.005 
 KANGER 0.1750.00 
 CAREPLS 3.71-0.07 
 SAPNRG 0.100.00 

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!
PARTNERS & BROKERS