Highlights

[MPI] YoY TTM Result on 2018-09-30 [#1]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 08-Nov-2018
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2019
Quarter 30-Sep-2018  [#1]
Profit Trend QoQ -     4.24%    YoY -     -14.87%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 1,568,442 1,574,170 1,434,643 1,449,015 1,288,938 1,238,557 1,194,458 4.64%
  YoY % -0.36% 9.73% -0.99% 12.42% 4.07% 3.69% -
  Horiz. % 131.31% 131.79% 120.11% 121.31% 107.91% 103.69% 100.00%
PBT 217,626 247,760 188,931 189,504 67,777 42,159 -14,874 -
  YoY % -12.16% 31.14% -0.30% 179.60% 60.77% 383.44% -
  Horiz. % -1,463.13% -1,665.73% -1,270.21% -1,274.06% -455.67% -283.44% 100.00%
Tax -35,729 -34,802 -1,817 -29,177 -13,787 -7,632 4,269 -
  YoY % -2.66% -1,815.35% 93.77% -111.63% -80.65% -278.78% -
  Horiz. % -836.94% -815.23% -42.56% -683.46% -322.96% -178.78% 100.00%
NP 181,897 212,958 187,114 160,327 53,990 34,527 -10,605 -
  YoY % -14.59% 13.81% 16.71% 196.96% 56.37% 425.57% -
  Horiz. % -1,715.20% -2,008.09% -1,764.39% -1,511.81% -509.10% -325.57% 100.00%
NP to SH 148,500 174,436 150,320 135,478 47,218 28,640 -9,997 -
  YoY % -14.87% 16.04% 10.96% 186.92% 64.87% 386.49% -
  Horiz. % -1,485.45% -1,744.88% -1,503.65% -1,355.19% -472.32% -286.49% 100.00%
Tax Rate 16.42 % 14.05 % 0.96 % 15.40 % 20.34 % 18.10 % - % -
  YoY % 16.87% 1,363.54% -93.77% -24.29% 12.38% 0.00% -
  Horiz. % 90.72% 77.62% 5.30% 85.08% 112.38% 100.00% -
Total Cost 1,386,545 1,361,212 1,247,529 1,288,688 1,234,948 1,204,030 1,205,063 2.36%
  YoY % 1.86% 9.11% -3.19% 4.35% 2.57% -0.09% -
  Horiz. % 115.06% 112.96% 103.52% 106.94% 102.48% 99.91% 100.00%
Net Worth 1,225,538 1,154,750 1,025,793 940,279 764,854 739,499 757,900 8.34%
  YoY % 6.13% 12.57% 9.09% 22.94% 3.43% -2.43% -
  Horiz. % 161.70% 152.36% 135.35% 124.06% 100.92% 97.57% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div 55,101 55,078 43,683 39,884 32,186 19,121 20,725 17.69%
  YoY % 0.04% 26.08% 9.52% 23.92% 68.33% -7.74% -
  Horiz. % 265.86% 265.75% 210.77% 192.44% 155.29% 92.26% 100.00%
Div Payout % 37.11 % 31.58 % 29.06 % 29.44 % 68.17 % 66.76 % - % -
  YoY % 17.51% 8.67% -1.29% -56.81% 2.11% 0.00% -
  Horiz. % 55.59% 47.30% 43.53% 44.10% 102.11% 100.00% -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,225,538 1,154,750 1,025,793 940,279 764,854 739,499 757,900 8.34%
  YoY % 6.13% 12.57% 9.09% 22.94% 3.43% -2.43% -
  Horiz. % 161.70% 152.36% 135.35% 124.06% 100.92% 97.57% 100.00%
NOSH 190,006 189,926 189,961 189,955 189,790 189,130 204,285 -1.20%
  YoY % 0.04% -0.02% 0.00% 0.09% 0.35% -7.42% -
  Horiz. % 93.01% 92.97% 92.99% 92.99% 92.90% 92.58% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin 11.60 % 13.53 % 13.04 % 11.06 % 4.19 % 2.79 % -0.89 % -
  YoY % -14.26% 3.76% 17.90% 163.96% 50.18% 413.48% -
  Horiz. % -1,303.37% -1,520.22% -1,465.17% -1,242.70% -470.79% -313.48% 100.00%
ROE 12.12 % 15.11 % 14.65 % 14.41 % 6.17 % 3.87 % -1.32 % -
  YoY % -19.79% 3.14% 1.67% 133.55% 59.43% 393.18% -
  Horiz. % -918.18% -1,144.70% -1,109.85% -1,091.67% -467.42% -293.18% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 825.47 828.83 755.23 762.82 679.14 654.87 584.70 5.91%
  YoY % -0.41% 9.75% -0.99% 12.32% 3.71% 12.00% -
  Horiz. % 141.18% 141.75% 129.17% 130.46% 116.15% 112.00% 100.00%
EPS 78.16 91.84 79.13 71.32 24.88 15.14 -4.89 -
  YoY % -14.90% 16.06% 10.95% 186.66% 64.33% 409.61% -
  Horiz. % -1,598.36% -1,878.12% -1,618.20% -1,458.49% -508.79% -309.61% 100.00%
DPS 29.00 29.00 23.00 21.00 17.00 10.11 10.15 19.11%
  YoY % 0.00% 26.09% 9.52% 23.53% 68.15% -0.39% -
  Horiz. % 285.71% 285.71% 226.60% 206.90% 167.49% 99.61% 100.00%
NAPS 6.4500 6.0800 5.4000 4.9500 4.0300 3.9100 3.7100 9.65%
  YoY % 6.09% 12.59% 9.09% 22.83% 3.07% 5.39% -
  Horiz. % 173.85% 163.88% 145.55% 133.42% 108.63% 105.39% 100.00%
Adjusted Per Share Value based on latest NOSH - 190,043
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 747.29 750.02 683.54 690.39 614.12 590.12 569.10 4.64%
  YoY % -0.36% 9.73% -0.99% 12.42% 4.07% 3.69% -
  Horiz. % 131.31% 131.79% 120.11% 121.31% 107.91% 103.69% 100.00%
EPS 70.75 83.11 71.62 64.55 22.50 13.65 -4.76 -
  YoY % -14.87% 16.04% 10.95% 186.89% 64.84% 386.76% -
  Horiz. % -1,486.34% -1,746.01% -1,504.62% -1,356.09% -472.69% -286.76% 100.00%
DPS 26.25 26.24 20.81 19.00 15.34 9.11 9.87 17.70%
  YoY % 0.04% 26.09% 9.53% 23.86% 68.39% -7.70% -
  Horiz. % 265.96% 265.86% 210.84% 192.50% 155.42% 92.30% 100.00%
NAPS 5.8391 5.5018 4.8874 4.4800 3.6442 3.5234 3.6110 8.34%
  YoY % 6.13% 12.57% 9.09% 22.94% 3.43% -2.43% -
  Horiz. % 161.70% 152.36% 135.35% 124.07% 100.92% 97.57% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 12.1400 13.3800 7.8000 6.6200 5.6600 2.5900 2.6700 -
P/RPS 1.47 1.61 1.03 0.87 0.83 0.40 0.46 21.35%
  YoY % -8.70% 56.31% 18.39% 4.82% 107.50% -13.04% -
  Horiz. % 319.57% 350.00% 223.91% 189.13% 180.43% 86.96% 100.00%
P/EPS 15.53 14.57 9.86 9.28 22.75 17.10 -54.56 -
  YoY % 6.59% 47.77% 6.25% -59.21% 33.04% 131.34% -
  Horiz. % -28.46% -26.70% -18.07% -17.01% -41.70% -31.34% 100.00%
EY 6.44 6.86 10.15 10.77 4.40 5.85 -1.83 -
  YoY % -6.12% -32.41% -5.76% 144.77% -24.79% 419.67% -
  Horiz. % -351.91% -374.86% -554.64% -588.52% -240.44% -319.67% 100.00%
DY 2.39 2.17 2.95 3.17 3.00 3.90 3.80 -7.43%
  YoY % 10.14% -26.44% -6.94% 5.67% -23.08% 2.63% -
  Horiz. % 62.89% 57.11% 77.63% 83.42% 78.95% 102.63% 100.00%
P/NAPS 1.88 2.20 1.44 1.34 1.40 0.66 0.72 17.34%
  YoY % -14.55% 52.78% 7.46% -4.29% 112.12% -8.33% -
  Horiz. % 261.11% 305.56% 200.00% 186.11% 194.44% 91.67% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 08/11/18 08/11/17 09/11/16 17/11/15 12/11/14 14/11/13 20/11/12 -
Price 10.8000 14.2000 7.8000 7.3500 5.1500 2.8800 2.6300 -
P/RPS 1.31 1.71 1.03 0.96 0.76 0.44 0.45 19.48%
  YoY % -23.39% 66.02% 7.29% 26.32% 72.73% -2.22% -
  Horiz. % 291.11% 380.00% 228.89% 213.33% 168.89% 97.78% 100.00%
P/EPS 13.82 15.46 9.86 10.31 20.70 19.02 -53.74 -
  YoY % -10.61% 56.80% -4.36% -50.19% 8.83% 135.39% -
  Horiz. % -25.72% -28.77% -18.35% -19.18% -38.52% -35.39% 100.00%
EY 7.24 6.47 10.15 9.70 4.83 5.26 -1.86 -
  YoY % 11.90% -36.26% 4.64% 100.83% -8.17% 382.80% -
  Horiz. % -389.25% -347.85% -545.70% -521.51% -259.68% -282.80% 100.00%
DY 2.69 2.04 2.95 2.86 3.30 3.51 3.86 -5.84%
  YoY % 31.86% -30.85% 3.15% -13.33% -5.98% -9.07% -
  Horiz. % 69.69% 52.85% 76.42% 74.09% 85.49% 90.93% 100.00%
P/NAPS 1.67 2.34 1.44 1.48 1.28 0.74 0.71 15.31%
  YoY % -28.63% 62.50% -2.70% 15.63% 72.97% 4.23% -
  Horiz. % 235.21% 329.58% 202.82% 208.45% 180.28% 104.23% 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.
 


FEATURED EVENT
 

324  458  490  595 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.315-0.01 
 IWCITY 0.63+0.04 
 AAX 0.26-0.03 
 VS 0.985-0.035 
 HSI-C3W 0.485+0.045 
 DAYANG 0.795+0.005 
 SAPNRG-WA 0.1050.00 
 BARAKAH 0.10-0.02 
 HSI-H4Y 0.135-0.03 
 DNEX 0.3250.00 

SPONSORED POSTS

1. Investment Bloggers Day 2019 MQ Trader Announcement!
2. Investment Bloggers Day - Get your sponsored ticket from MQ Trader today! MQ Trader Announcement!

TOP ARTICLES

1. PANTECH(5125) OR ALL-TECHNOLOGY STOCK IN THE OIL AND GAS SUPER BOOM TIME, CALVIN TAN RESEARCH THE INVESTMENT APPROACH OF CALVIN TAN
2. The Bonuses of Airasia Windfall Profit
3. FPI - Earnings dragged by higher operating cost (HLIB maintain BUY rating with TP of RM2.22) FPI 2大因素前景看好台灣聯友今年再 尋突破
4. Tony Fernandes: This will be best year for Airasia. New platform business will grow ancillary Good Articles to Share
5. This company got 5G network prospect + Mahathir factor, ready to punch all the way into glorious moment again Target Invest - We Target, We Invest
6. DIALOG (O&G Stock) : Will This Be Another QL RESOURCES DUTCH LADY OR NESTLE, Calvin Tan Research THE INVESTMENT APPROACH OF CALVIN TAN
7. [SELL] Carimin - Exposing KYY's Nonsense Real Talk
8. Dayang Will Fly on Monday - Koon Yew Yin Koon Yew Yin's Blog
Partners & Brokers