Highlights

[MPI] YoY TTM Result on 2019-09-30 [#1]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 26-Nov-2019
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Sep-2019  [#1]
Profit Trend QoQ -     -4.27%    YoY -     -17.28%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 1,443,283 1,568,442 1,574,170 1,434,643 1,449,015 1,288,938 1,238,557 2.58%
  YoY % -7.98% -0.36% 9.73% -0.99% 12.42% 4.07% -
  Horiz. % 116.53% 126.63% 127.10% 115.83% 116.99% 104.07% 100.00%
PBT 175,849 217,626 247,760 188,931 189,504 67,777 42,159 26.86%
  YoY % -19.20% -12.16% 31.14% -0.30% 179.60% 60.77% -
  Horiz. % 417.11% 516.20% 587.68% 448.14% 449.50% 160.77% 100.00%
Tax -25,727 -35,729 -34,802 -1,817 -29,177 -13,787 -7,632 22.44%
  YoY % 27.99% -2.66% -1,815.35% 93.77% -111.63% -80.65% -
  Horiz. % 337.09% 468.15% 456.00% 23.81% 382.30% 180.65% 100.00%
NP 150,122 181,897 212,958 187,114 160,327 53,990 34,527 27.74%
  YoY % -17.47% -14.59% 13.81% 16.71% 196.96% 56.37% -
  Horiz. % 434.80% 526.83% 616.79% 541.94% 464.35% 156.37% 100.00%
NP to SH 122,843 148,500 174,436 150,320 135,478 47,218 28,640 27.45%
  YoY % -17.28% -14.87% 16.04% 10.96% 186.92% 64.87% -
  Horiz. % 428.92% 518.51% 609.06% 524.86% 473.04% 164.87% 100.00%
Tax Rate 14.63 % 16.42 % 14.05 % 0.96 % 15.40 % 20.34 % 18.10 % -3.48%
  YoY % -10.90% 16.87% 1,363.54% -93.77% -24.29% 12.38% -
  Horiz. % 80.83% 90.72% 77.62% 5.30% 85.08% 112.38% 100.00%
Total Cost 1,293,161 1,386,545 1,361,212 1,247,529 1,288,688 1,234,948 1,204,030 1.20%
  YoY % -6.74% 1.86% 9.11% -3.19% 4.35% 2.57% -
  Horiz. % 107.40% 115.16% 113.05% 103.61% 107.03% 102.57% 100.00%
Net Worth 1,298,082 1,225,538 1,154,750 1,025,793 940,279 764,854 739,499 9.83%
  YoY % 5.92% 6.13% 12.57% 9.09% 22.94% 3.43% -
  Horiz. % 175.54% 165.73% 156.15% 138.71% 127.15% 103.43% 100.00%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 51,310 55,101 55,078 43,683 39,884 32,186 19,121 17.87%
  YoY % -6.88% 0.04% 26.08% 9.52% 23.92% 68.33% -
  Horiz. % 268.34% 288.17% 288.05% 228.45% 208.59% 168.33% 100.00%
Div Payout % 41.77 % 37.11 % 31.58 % 29.06 % 29.44 % 68.17 % 66.76 % -7.51%
  YoY % 12.56% 17.51% 8.67% -1.29% -56.81% 2.11% -
  Horiz. % 62.57% 55.59% 47.30% 43.53% 44.10% 102.11% 100.00%
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 1,298,082 1,225,538 1,154,750 1,025,793 940,279 764,854 739,499 9.83%
  YoY % 5.92% 6.13% 12.57% 9.09% 22.94% 3.43% -
  Horiz. % 175.54% 165.73% 156.15% 138.71% 127.15% 103.43% 100.00%
NOSH 190,056 190,006 189,926 189,961 189,955 189,790 189,130 0.08%
  YoY % 0.03% 0.04% -0.02% 0.00% 0.09% 0.35% -
  Horiz. % 100.49% 100.46% 100.42% 100.44% 100.44% 100.35% 100.00%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 10.40 % 11.60 % 13.53 % 13.04 % 11.06 % 4.19 % 2.79 % 24.51%
  YoY % -10.34% -14.26% 3.76% 17.90% 163.96% 50.18% -
  Horiz. % 372.76% 415.77% 484.95% 467.38% 396.42% 150.18% 100.00%
ROE 9.46 % 12.12 % 15.11 % 14.65 % 14.41 % 6.17 % 3.87 % 16.06%
  YoY % -21.95% -19.79% 3.14% 1.67% 133.55% 59.43% -
  Horiz. % 244.44% 313.18% 390.44% 378.55% 372.35% 159.43% 100.00%
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 759.40 825.47 828.83 755.23 762.82 679.14 654.87 2.50%
  YoY % -8.00% -0.41% 9.75% -0.99% 12.32% 3.71% -
  Horiz. % 115.96% 126.05% 126.56% 115.33% 116.48% 103.71% 100.00%
EPS 64.64 78.16 91.84 79.13 71.32 24.88 15.14 27.35%
  YoY % -17.30% -14.90% 16.06% 10.95% 186.66% 64.33% -
  Horiz. % 426.95% 516.25% 606.60% 522.66% 471.07% 164.33% 100.00%
DPS 27.00 29.00 29.00 23.00 21.00 17.00 10.11 17.78%
  YoY % -6.90% 0.00% 26.09% 9.52% 23.53% 68.15% -
  Horiz. % 267.06% 286.84% 286.84% 227.50% 207.72% 168.15% 100.00%
NAPS 6.8300 6.4500 6.0800 5.4000 4.9500 4.0300 3.9100 9.74%
  YoY % 5.89% 6.09% 12.59% 9.09% 22.83% 3.07% -
  Horiz. % 174.68% 164.96% 155.50% 138.11% 126.60% 103.07% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 687.66 747.29 750.02 683.54 690.39 614.12 590.12 2.58%
  YoY % -7.98% -0.36% 9.73% -0.99% 12.42% 4.07% -
  Horiz. % 116.53% 126.63% 127.10% 115.83% 116.99% 104.07% 100.00%
EPS 58.53 70.75 83.11 71.62 64.55 22.50 13.65 27.45%
  YoY % -17.27% -14.87% 16.04% 10.95% 186.89% 64.84% -
  Horiz. % 428.79% 518.32% 608.86% 524.69% 472.89% 164.84% 100.00%
DPS 24.45 26.25 26.24 20.81 19.00 15.34 9.11 17.88%
  YoY % -6.86% 0.04% 26.09% 9.53% 23.86% 68.39% -
  Horiz. % 268.39% 288.14% 288.04% 228.43% 208.56% 168.39% 100.00%
NAPS 6.1848 5.8391 5.5018 4.8874 4.4800 3.6442 3.5234 9.83%
  YoY % 5.92% 6.13% 12.57% 9.09% 22.94% 3.43% -
  Horiz. % 175.54% 165.72% 156.15% 138.71% 127.15% 103.43% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 9.1400 12.1400 13.3800 7.8000 6.6200 5.6600 2.5900 -
P/RPS 1.20 1.47 1.61 1.03 0.87 0.83 0.40 20.08%
  YoY % -18.37% -8.70% 56.31% 18.39% 4.82% 107.50% -
  Horiz. % 300.00% 367.50% 402.50% 257.50% 217.50% 207.50% 100.00%
P/EPS 14.14 15.53 14.57 9.86 9.28 22.75 17.10 -3.12%
  YoY % -8.95% 6.59% 47.77% 6.25% -59.21% 33.04% -
  Horiz. % 82.69% 90.82% 85.20% 57.66% 54.27% 133.04% 100.00%
EY 7.07 6.44 6.86 10.15 10.77 4.40 5.85 3.21%
  YoY % 9.78% -6.12% -32.41% -5.76% 144.77% -24.79% -
  Horiz. % 120.85% 110.09% 117.26% 173.50% 184.10% 75.21% 100.00%
DY 2.95 2.39 2.17 2.95 3.17 3.00 3.90 -4.54%
  YoY % 23.43% 10.14% -26.44% -6.94% 5.67% -23.08% -
  Horiz. % 75.64% 61.28% 55.64% 75.64% 81.28% 76.92% 100.00%
P/NAPS 1.34 1.88 2.20 1.44 1.34 1.40 0.66 12.52%
  YoY % -28.72% -14.55% 52.78% 7.46% -4.29% 112.12% -
  Horiz. % 203.03% 284.85% 333.33% 218.18% 203.03% 212.12% 100.00%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 26/11/19 08/11/18 08/11/17 09/11/16 17/11/15 12/11/14 14/11/13 -
Price 11.0000 10.8000 14.2000 7.8000 7.3500 5.1500 2.8800 -
P/RPS 1.45 1.31 1.71 1.03 0.96 0.76 0.44 21.98%
  YoY % 10.69% -23.39% 66.02% 7.29% 26.32% 72.73% -
  Horiz. % 329.55% 297.73% 388.64% 234.09% 218.18% 172.73% 100.00%
P/EPS 17.02 13.82 15.46 9.86 10.31 20.70 19.02 -1.83%
  YoY % 23.15% -10.61% 56.80% -4.36% -50.19% 8.83% -
  Horiz. % 89.48% 72.66% 81.28% 51.84% 54.21% 108.83% 100.00%
EY 5.88 7.24 6.47 10.15 9.70 4.83 5.26 1.87%
  YoY % -18.78% 11.90% -36.26% 4.64% 100.83% -8.17% -
  Horiz. % 111.79% 137.64% 123.00% 192.97% 184.41% 91.83% 100.00%
DY 2.45 2.69 2.04 2.95 2.86 3.30 3.51 -5.81%
  YoY % -8.92% 31.86% -30.85% 3.15% -13.33% -5.98% -
  Horiz. % 69.80% 76.64% 58.12% 84.05% 81.48% 94.02% 100.00%
P/NAPS 1.61 1.67 2.34 1.44 1.48 1.28 0.74 13.83%
  YoY % -3.59% -28.63% 62.50% -2.70% 15.63% 72.97% -
  Horiz. % 217.57% 225.68% 316.22% 194.59% 200.00% 172.97% 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
 
 

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