[MPI] QoQ Annualized Quarter Result on 30-Sep-2015 [#1]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

17-Nov-2015

Admission Sponsor

Sponsor

Financial Year

30-Jun-2016

Quarter

30-Sep-2015 [#1]

Profit Trend

QoQ- 73.02%

YoY- 135.67%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Annualized Quarter Result
Revenue	1,463,279	1,491,281	1,532,676	1,546,580	1,390,090	1,356,378	1,332,028	6.47%
YoY %	-1.88%	-2.70%	-0.90%	11.26%	2.49%	1.83%	-	-
Horiz. %	109.85%	111.96%	115.06%	116.11%	104.36%	101.83%	100.00%	-
PBT	196,386	197,165	200,714	253,104	152,986	141,061	124,066	35.86%
YoY %	-0.40%	-1.77%	-20.70%	65.44%	8.45%	13.70%	-	-
Horiz. %	158.29%	158.92%	161.78%	204.01%	123.31%	113.70%	100.00%	-
Tax	435	-944	4,148	-15,840	-30,376	-28,984	-28,698	-
YoY %	146.08%	-122.76%	126.19%	47.85%	-4.80%	-1.00%	-	-
Horiz. %	-1.52%	3.29%	-14.45%	55.20%	105.85%	101.00%	100.00%	-
NP	196,821	196,221	204,862	237,264	122,610	112,077	95,368	62.17%
YoY %	0.31%	-4.22%	-13.66%	93.51%	9.40%	17.52%	-	-
Horiz. %	206.38%	205.75%	214.81%	248.79%	128.57%	117.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	157,518	158,456	159,706	187,676	108,468	98,864	87,942	47.54%
YoY %	-0.59%	-0.78%	-14.90%	73.02%	9.71%	12.42%	-	-
Horiz. %	179.12%	180.18%	181.60%	213.41%	123.34%	112.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.22%	0.48%	-2.07%	6.26%	19.86%	20.55%	23.13%	-
YoY %	-145.83%	123.19%	-133.07%	-68.48%	-3.36%	-11.15%	-	-
Horiz. %	-0.95%	2.08%	-8.95%	27.06%	85.86%	88.85%	100.00%	-
Total Cost	1,266,458	1,295,060	1,327,814	1,309,316	1,267,480	1,244,301	1,236,660	1.60%
YoY %	-2.21%	-2.47%	1.41%	3.30%	1.86%	0.62%	-	-
Horiz. %	102.41%	104.72%	107.37%	105.88%	102.49%	100.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	979,976	974,363	951,625	940,279	858,325	837,369	795,502	14.93%
YoY %	0.58%	2.39%	1.21%	9.55%	2.50%	5.26%	-	-
Horiz. %	123.19%	122.48%	119.63%	118.20%	107.90%	105.26%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Dividend
Div	43,681	58,246	30,391	60,785	37,978	50,634	26,580	39.30%
YoY %	-25.01%	91.66%	-50.00%	60.05%	-25.00%	90.50%	-	-
Horiz. %	164.34%	219.13%	114.34%	228.69%	142.88%	190.50%	100.00%	-
Div Payout %	27.73%	36.76%	19.03%	32.39%	35.01%	51.22%	30.22%	-
YoY %	-24.56%	93.17%	-41.25%	-7.48%	-31.65%	69.49%	-	-
Horiz. %	91.76%	121.64%	62.97%	107.18%	115.85%	169.49%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Equity
Net Worth	979,976	974,363	951,625	940,279	858,325	837,369	795,502	14.93%
YoY %	0.58%	2.39%	1.21%	9.55%	2.50%	5.26%	-	-
Horiz. %	123.19%	122.48%	119.63%	118.20%	107.90%	105.26%	100.00%	-
NOSH	189,918	189,934	189,945	189,955	189,894	189,879	189,857	0.02%
YoY %	-0.01%	-0.01%	-0.01%	0.03%	0.01%	0.01%	-	-
Horiz. %	100.03%	100.04%	100.05%	100.05%	100.02%	100.01%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Ratio Analysis
NP Margin	13.45%	13.16%	13.37%	15.34%	8.82%	8.26%	7.16%	-
YoY %	2.20%	-1.57%	-12.84%	73.92%	6.78%	15.36%	-	-
Horiz. %	187.85%	183.80%	186.73%	214.25%	123.18%	115.36%	100.00%	-
ROE	16.07%	16.26%	16.78%	19.96%	12.64%	11.81%	11.05%	-
YoY %	-1.17%	-3.10%	-15.93%	57.91%	7.03%	6.88%	-	-
Horiz. %	145.43%	147.15%	151.86%	180.63%	114.39%	106.88%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Per Share
RPS	770.48	785.16	806.90	814.18	732.03	714.34	701.59	6.44%
YoY %	-1.87%	-2.69%	-0.89%	11.22%	2.48%	1.82%	-	-
Horiz. %	109.82%	111.91%	115.01%	116.05%	104.34%	101.82%	100.00%	-
EPS	82.94	83.43	84.08	98.80	57.12	52.07	46.32	47.50%
YoY %	-0.59%	-0.77%	-14.90%	72.97%	9.70%	12.41%	-	-
Horiz. %	179.06%	180.12%	181.52%	213.30%	123.32%	112.41%	100.00%	-
DPS	23.00	30.67	16.00	32.00	20.00	26.67	14.00	39.27%
YoY %	-25.01%	91.69%	-50.00%	60.00%	-25.01%	90.50%	-	-
Horiz. %	164.29%	219.07%	114.29%	228.57%	142.86%	190.50%	100.00%	-
NAPS	5.16	5.13	5.01	4.95	4.52	4.41	4.19	14.90%
YoY %	0.58%	2.40%	1.21%	9.51%	2.49%	5.25%	-	-
Horiz. %	123.15%	122.43%	119.57%	118.14%	107.88%	105.25%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 189,955
RPS	734.38	748.44	769.21	776.19	697.65	680.73	668.51	6.47%
YoY %	-1.88%	-2.70%	-0.90%	11.26%	2.49%	1.83%	-	-
Horiz. %	109.85%	111.96%	115.06%	116.11%	104.36%	101.83%	100.00%	-
EPS	79.05	79.53	80.15	94.19	54.44	49.62	44.14	47.52%
YoY %	-0.60%	-0.77%	-14.91%	73.02%	9.71%	12.42%	-	-
Horiz. %	179.09%	180.18%	181.58%	213.39%	123.33%	112.42%	100.00%	-
DPS	21.92	29.23	15.25	30.51	19.06	25.41	13.34	39.29%
YoY %	-25.01%	91.67%	-50.02%	60.07%	-24.99%	90.48%	-	-
Horiz. %	164.32%	219.12%	114.32%	228.71%	142.88%	190.48%	100.00%	-
NAPS	4.9183	4.8901	4.776	4.719	4.3077	4.2026	3.9924	14.93%
YoY %	0.58%	2.39%	1.21%	9.55%	2.50%	5.27%	-	-
Horiz. %	123.19%	122.49%	119.63%	118.20%	107.90%	105.27%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	-
Price	7.50	7.45	9.31	6.62	6.66	7.00	4.53	-
P/RPS	0.97	0.95	1.15	0.81	0.91	0.98	0.65	30.62%
YoY %	2.11%	-17.39%	41.98%	-10.99%	-7.14%	50.77%	-	-
Horiz. %	149.23%	146.15%	176.92%	124.62%	140.00%	150.77%	100.00%	-
P/EPS	9.04	8.93	11.07	6.70	11.66	13.44	9.78	-5.11%
YoY %	1.23%	-19.33%	65.22%	-42.54%	-13.24%	37.42%	-	-
Horiz. %	92.43%	91.31%	113.19%	68.51%	119.22%	137.42%	100.00%	-
EY	11.06	11.20	9.03	14.92	8.58	7.44	10.23	5.34%
YoY %	-1.25%	24.03%	-39.48%	73.89%	15.32%	-27.27%	-	-
Horiz. %	108.11%	109.48%	88.27%	145.85%	83.87%	72.73%	100.00%	-
DY	3.07	4.12	1.72	4.83	3.00	3.81	3.09	-0.43%
YoY %	-25.49%	139.53%	-64.39%	61.00%	-21.26%	23.30%	-	-
Horiz. %	99.35%	133.33%	55.66%	156.31%	97.09%	123.30%	100.00%	-
P/NAPS	1.45	1.45	1.86	1.34	1.47	1.59	1.08	21.72%
YoY %	0.00%	-22.04%	38.81%	-8.84%	-7.55%	47.22%	-	-
Horiz. %	134.26%	134.26%	172.22%	124.07%	136.11%	147.22%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	18/08/16	27/04/16	28/01/16	17/11/15	24/08/15	29/04/15	22/01/15	-
Price	7.99	7.32	8.66	7.35	6.42	6.55	5.50	-
P/RPS	1.04	0.93	1.07	0.90	0.88	0.92	0.78	21.16%
YoY %	11.83%	-13.08%	18.89%	2.27%	-4.35%	17.95%	-	-
Horiz. %	133.33%	119.23%	137.18%	115.38%	112.82%	117.95%	100.00%	-
P/EPS	9.63	8.77	10.30	7.44	11.24	12.58	11.87	-13.02%
YoY %	9.81%	-14.85%	38.44%	-33.81%	-10.65%	5.98%	-	-
Horiz. %	81.13%	73.88%	86.77%	62.68%	94.69%	105.98%	100.00%	-
EY	10.38	11.40	9.71	13.44	8.90	7.95	8.42	14.98%
YoY %	-8.95%	17.40%	-27.75%	51.01%	11.95%	-5.58%	-	-
Horiz. %	123.28%	135.39%	115.32%	159.62%	105.70%	94.42%	100.00%	-
DY	2.88	4.19	1.85	4.35	3.12	4.07	2.55	8.45%
YoY %	-31.26%	126.49%	-57.47%	39.42%	-23.34%	59.61%	-	-
Horiz. %	112.94%	164.31%	72.55%	170.59%	122.35%	159.61%	100.00%	-
P/NAPS	1.55	1.43	1.73	1.48	1.42	1.49	1.31	11.87%
YoY %	8.39%	-17.34%	16.89%	4.23%	-4.70%	13.74%	-	-
Horiz. %	118.32%	109.16%	132.06%	112.98%	108.40%	113.74%	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 ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos