Highlights

[MPI] YoY TTM Result on 2015-03-31 [#3]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 29-Apr-2015
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2015
Quarter 31-Mar-2015  [#3]
Profit Trend QoQ -     31.15%    YoY -     75.65%
Quarter Report


View:


Show?  YoY % Horiz. %

TTM Result
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Revenue 1,538,346 1,500,236 1,491,267 1,339,154 1,296,213 1,221,163 1,212,983 4.04%
  YoY % 2.54% 0.60% 11.36% 3.31% 6.15% 0.67% -
  Horiz. % 126.82% 123.68% 122.94% 110.40% 106.86% 100.67% 100.00%
PBT 205,198 246,219 195,064 117,624 67,072 13,357 -28,365 -
  YoY % -16.66% 26.22% 65.84% 75.37% 402.15% 147.09% -
  Horiz. % -723.42% -868.04% -687.69% -414.68% -236.46% -47.09% 100.00%
Tax -32,174 -26,506 -9,346 -23,881 -9,587 1,285 -4,096 40.97%
  YoY % -21.38% -183.61% 60.86% -149.10% -846.07% 131.37% -
  Horiz. % 785.50% 647.12% 228.17% 583.03% 234.06% -31.37% 100.00%
NP 173,024 219,713 185,718 93,743 57,485 14,642 -32,461 -
  YoY % -21.25% 18.30% 98.11% 63.07% 292.60% 145.11% -
  Horiz. % -533.02% -676.85% -572.13% -288.79% -177.09% -45.11% 100.00%
NP to SH 143,427 176,591 153,162 82,881 47,186 13,669 -30,673 -
  YoY % -18.78% 15.30% 84.80% 75.65% 245.20% 144.56% -
  Horiz. % -467.60% -575.72% -499.34% -270.21% -153.84% -44.56% 100.00%
Tax Rate 15.68 % 10.77 % 4.79 % 20.30 % 14.29 % -9.62 % - % -
  YoY % 45.59% 124.84% -76.40% 42.06% 248.54% 0.00% -
  Horiz. % -162.99% -111.95% -49.79% -211.02% -148.54% 100.00% -
Total Cost 1,365,322 1,280,523 1,305,549 1,245,411 1,238,728 1,206,521 1,245,444 1.54%
  YoY % 6.62% -1.92% 4.83% 0.54% 2.67% -3.13% -
  Horiz. % 109.63% 102.82% 104.83% 100.00% 99.46% 96.87% 100.00%
Net Worth 1,189,440 1,118,664 974,250 837,511 746,585 715,202 715,455 8.84%
  YoY % 6.33% 14.82% 16.33% 12.18% 4.39% -0.04% -
  Horiz. % 166.25% 156.36% 136.17% 117.06% 104.35% 99.96% 100.00%
Dividend
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Div 55,093 51,282 43,683 37,973 28,357 20,696 19,377 19.01%
  YoY % 7.43% 17.40% 15.04% 33.91% 37.02% 6.81% -
  Horiz. % 284.32% 264.65% 225.43% 195.97% 146.34% 106.81% 100.00%
Div Payout % 38.41 % 29.04 % 28.52 % 45.82 % 60.10 % 151.41 % - % -
  YoY % 32.27% 1.82% -37.76% -23.76% -60.31% 0.00% -
  Horiz. % 25.37% 19.18% 18.84% 30.26% 39.69% 100.00% -
Equity
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Net Worth 1,189,440 1,118,664 974,250 837,511 746,585 715,202 715,455 8.84%
  YoY % 6.33% 14.82% 16.33% 12.18% 4.39% -0.04% -
  Horiz. % 166.25% 156.36% 136.17% 117.06% 104.35% 99.96% 100.00%
NOSH 190,006 189,926 189,912 189,911 189,009 193,297 193,890 -0.34%
  YoY % 0.04% 0.01% 0.00% 0.48% -2.22% -0.31% -
  Horiz. % 98.00% 97.96% 97.95% 97.95% 97.48% 99.69% 100.00%
Ratio Analysis
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
NP Margin 11.25 % 14.65 % 12.45 % 7.00 % 4.43 % 1.20 % -2.68 % -
  YoY % -23.21% 17.67% 77.86% 58.01% 269.17% 144.78% -
  Horiz. % -419.78% -546.64% -464.55% -261.19% -165.30% -44.78% 100.00%
ROE 12.06 % 15.79 % 15.72 % 9.90 % 6.32 % 1.91 % -4.29 % -
  YoY % -23.62% 0.45% 58.79% 56.65% 230.89% 144.52% -
  Horiz. % -281.12% -368.07% -366.43% -230.77% -147.32% -44.52% 100.00%
Per Share
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 809.63 789.91 785.24 705.14 685.79 631.75 625.60 4.39%
  YoY % 2.50% 0.59% 11.36% 2.82% 8.55% 0.98% -
  Horiz. % 129.42% 126.26% 125.52% 112.71% 109.62% 100.98% 100.00%
EPS 75.49 92.98 80.65 43.64 24.96 7.07 -15.82 -
  YoY % -18.81% 15.29% 84.81% 74.84% 253.04% 144.69% -
  Horiz. % -477.18% -587.74% -509.80% -275.85% -157.77% -44.69% 100.00%
DPS 29.00 27.00 23.00 20.00 15.00 10.71 10.00 19.41%
  YoY % 7.41% 17.39% 15.00% 33.33% 40.06% 7.10% -
  Horiz. % 290.00% 270.00% 230.00% 200.00% 150.00% 107.10% 100.00%
NAPS 6.2600 5.8900 5.1300 4.4100 3.9500 3.7000 3.6900 9.20%
  YoY % 6.28% 14.81% 16.33% 11.65% 6.76% 0.27% -
  Horiz. % 169.65% 159.62% 139.02% 119.51% 107.05% 100.27% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
RPS 732.95 714.79 710.52 638.04 617.59 581.83 577.93 4.04%
  YoY % 2.54% 0.60% 11.36% 3.31% 6.15% 0.67% -
  Horiz. % 126.82% 123.68% 122.94% 110.40% 106.86% 100.67% 100.00%
EPS 68.34 84.14 72.97 39.49 22.48 6.51 -14.61 -
  YoY % -18.78% 15.31% 84.78% 75.67% 245.31% 144.56% -
  Horiz. % -467.76% -575.91% -499.45% -270.29% -153.87% -44.56% 100.00%
DPS 26.25 24.43 20.81 18.09 13.51 9.86 9.23 19.02%
  YoY % 7.45% 17.40% 15.04% 33.90% 37.02% 6.83% -
  Horiz. % 284.40% 264.68% 225.46% 195.99% 146.37% 106.83% 100.00%
NAPS 5.6671 5.3299 4.6419 3.9904 3.5571 3.4076 3.4088 8.84%
  YoY % 6.33% 14.82% 16.33% 12.18% 4.39% -0.04% -
  Horiz. % 166.25% 156.36% 136.17% 117.06% 104.35% 99.96% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 -
Price 8.6200 11.5000 7.4500 7.0000 4.2000 2.5200 3.1000 -
P/RPS 1.06 1.46 0.95 0.99 0.61 0.40 0.50 13.34%
  YoY % -27.40% 53.68% -4.04% 62.30% 52.50% -20.00% -
  Horiz. % 212.00% 292.00% 190.00% 198.00% 122.00% 80.00% 100.00%
P/EPS 11.42 12.37 9.24 16.04 16.82 35.64 -19.60 -
  YoY % -7.68% 33.87% -42.39% -4.64% -52.81% 281.84% -
  Horiz. % -58.27% -63.11% -47.14% -81.84% -85.82% -181.84% 100.00%
EY 8.76 8.09 10.83 6.23 5.94 2.81 -5.10 -
  YoY % 8.28% -25.30% 73.84% 4.88% 111.39% 155.10% -
  Horiz. % -171.76% -158.63% -212.35% -122.16% -116.47% -55.10% 100.00%
DY 3.36 2.35 3.09 2.86 3.57 4.25 3.23 0.66%
  YoY % 42.98% -23.95% 8.04% -19.89% -16.00% 31.58% -
  Horiz. % 104.02% 72.76% 95.67% 88.54% 110.53% 131.58% 100.00%
P/NAPS 1.38 1.95 1.45 1.59 1.06 0.68 0.84 8.62%
  YoY % -29.23% 34.48% -8.81% 50.00% 55.88% -19.05% -
  Horiz. % 164.29% 232.14% 172.62% 189.29% 126.19% 80.95% 100.00%
Price Multiplier on Announcement Date
31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 CAGR
Date 17/05/18 18/04/17 27/04/16 29/04/15 29/04/14 03/05/13 26/04/12 -
Price 8.3800 11.8400 7.3200 6.5500 4.2400 2.4900 2.9700 -
P/RPS 1.04 1.50 0.93 0.93 0.62 0.39 0.47 14.15%
  YoY % -30.67% 61.29% 0.00% 50.00% 58.97% -17.02% -
  Horiz. % 221.28% 319.15% 197.87% 197.87% 131.91% 82.98% 100.00%
P/EPS 11.10 12.73 9.08 15.01 16.98 35.21 -18.77 -
  YoY % -12.80% 40.20% -39.51% -11.60% -51.78% 287.59% -
  Horiz. % -59.14% -67.82% -48.38% -79.97% -90.46% -187.59% 100.00%
EY 9.01 7.85 11.02 6.66 5.89 2.84 -5.33 -
  YoY % 14.78% -28.77% 65.47% 13.07% 107.39% 153.28% -
  Horiz. % -169.04% -147.28% -206.75% -124.95% -110.51% -53.28% 100.00%
DY 3.46 2.28 3.14 3.05 3.54 4.30 3.37 0.44%
  YoY % 51.75% -27.39% 2.95% -13.84% -17.67% 27.60% -
  Horiz. % 102.67% 67.66% 93.18% 90.50% 105.04% 127.60% 100.00%
P/NAPS 1.34 2.01 1.43 1.49 1.07 0.67 0.80 8.97%
  YoY % -33.33% 40.56% -4.03% 39.25% 59.70% -16.25% -
  Horiz. % 167.50% 251.25% 178.75% 186.25% 133.75% 83.75% 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
 
 

515  344  641  962 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 SAPNRG 0.125+0.01 
 AT 0.17+0.015 
 VSOLAR 0.05+0.005 
 KGROUP-WC 0.020.00 
 KGROUP 0.0550.00 
 ARMADA 0.285+0.015 
 KNM 0.205+0.01 
 HIBISCS 0.625+0.035 
 HIBISCS-WC 0.085+0.03 
 NETX 0.145+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!
PARTNERS & BROKERS