[MPI] QoQ Annualized Quarter Result on 30-Sep-2016 [#1]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

09-Nov-2016

Admission Sponsor

Sponsor

Financial Year

30-Jun-2017

Quarter

30-Sep-2016 [#1]

Profit Trend

QoQ- 0.87%

YoY- -15.34%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Annualized Quarter Result
Revenue	1,544,545	1,540,557	1,518,836	1,432,036	1,463,279	1,491,281	1,532,676	0.51%
YoY %	0.26%	1.43%	6.06%	-2.14%	-1.88%	-2.70%	-	-
Horiz. %	100.77%	100.51%	99.10%	93.43%	95.47%	97.30%	100.00%	-
PBT	250,987	263,609	270,838	223,284	196,386	197,165	200,714	16.08%
YoY %	-4.79%	-2.67%	21.30%	13.70%	-0.40%	-1.77%	-	-
Horiz. %	125.05%	131.34%	134.94%	111.24%	97.84%	98.23%	100.00%	-
Tax	-32,247	-36,865	-37,302	-24,848	435	-944	4,148	-
YoY %	12.53%	1.17%	-50.12%	-5,812.18%	146.08%	-122.76%	-	-
Horiz. %	-777.41%	-888.74%	-899.28%	-599.04%	10.49%	-22.76%	100.00%	-
NP	218,740	226,744	233,536	198,436	196,821	196,221	204,862	4.47%
YoY %	-3.53%	-2.91%	17.69%	0.82%	0.31%	-4.22%	-	-
Horiz. %	106.77%	110.68%	114.00%	96.86%	96.07%	95.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	177,915	183,886	189,404	158,884	157,518	158,456	159,706	7.47%
YoY %	-3.25%	-2.91%	19.21%	0.87%	-0.59%	-0.78%	-	-
Horiz. %	111.40%	115.14%	118.60%	99.49%	98.63%	99.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.85%	13.98%	13.77%	11.13%	-0.22%	0.48%	-2.07%	-
YoY %	-8.08%	1.53%	23.72%	5,159.09%	-145.83%	123.19%	-	-
Horiz. %	-620.77%	-675.36%	-665.22%	-537.68%	10.63%	-23.19%	100.00%	-
Total Cost	1,325,805	1,313,813	1,285,300	1,233,600	1,266,458	1,295,060	1,327,814	-0.10%
YoY %	0.91%	2.22%	4.19%	-2.59%	-2.21%	-2.47%	-	-
Horiz. %	99.85%	98.95%	96.80%	92.90%	95.38%	97.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,120,563	1,118,664	1,071,182	1,025,793	979,976	974,363	951,625	11.52%
YoY %	0.17%	4.43%	4.42%	4.68%	0.58%	2.39%	-	-
Horiz. %	117.75%	117.55%	112.56%	107.79%	102.98%	102.39%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	51,280	68,373	30,388	60,787	43,681	58,246	30,391	41.77%
YoY %	-25.00%	125.00%	-50.01%	39.16%	-25.01%	91.66%	-	-
Horiz. %	168.73%	224.98%	99.99%	200.02%	143.73%	191.66%	100.00%	-
Div Payout %	28.82%	37.18%	16.04%	38.26%	27.73%	36.76%	19.03%	-
YoY %	-22.49%	131.80%	-58.08%	37.97%	-24.56%	93.17%	-	-
Horiz. %	151.45%	195.38%	84.29%	201.05%	145.72%	193.17%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	1,120,563	1,118,664	1,071,182	1,025,793	979,976	974,363	951,625	11.52%
YoY %	0.17%	4.43%	4.42%	4.68%	0.58%	2.39%	-	-
Horiz. %	117.75%	117.55%	112.56%	107.79%	102.98%	102.39%	100.00%	-
NOSH	209,884	209,884	209,884	189,961	189,918	189,934	189,945	6.88%
YoY %	0.00%	0.00%	10.49%	0.02%	-0.01%	-0.01%	-	-
Horiz. %	110.50%	110.50%	110.50%	100.01%	99.99%	99.99%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	14.16%	14.72%	15.38%	13.86%	13.45%	13.16%	13.37%	-
YoY %	-3.80%	-4.29%	10.97%	3.05%	2.20%	-1.57%	-	-
Horiz. %	105.91%	110.10%	115.03%	103.66%	100.60%	98.43%	100.00%	-
ROE	15.88%	16.44%	17.68%	15.49%	16.07%	16.26%	16.78%	-
YoY %	-3.41%	-7.01%	14.14%	-3.61%	-1.17%	-3.10%	-	-
Horiz. %	94.64%	97.97%	105.36%	92.31%	95.77%	96.90%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	813.24	811.14	799.70	753.86	770.48	785.16	806.90	0.52%
YoY %	0.26%	1.43%	6.08%	-2.16%	-1.87%	-2.69%	-	-
Horiz. %	100.79%	100.53%	99.11%	93.43%	95.49%	97.31%	100.00%	-
EPS	93.68	96.81	99.72	83.64	82.94	83.43	84.08	7.48%
YoY %	-3.23%	-2.92%	19.23%	0.84%	-0.59%	-0.77%	-	-
Horiz. %	111.42%	115.14%	118.60%	99.48%	98.64%	99.23%	100.00%	-
DPS	27.00	36.00	16.00	32.00	23.00	30.67	16.00	41.78%
YoY %	-25.00%	125.00%	-50.00%	39.13%	-25.01%	91.69%	-	-
Horiz. %	168.75%	225.00%	100.00%	200.00%	143.75%	191.69%	100.00%	-
NAPS	5.90	5.89	5.64	5.40	5.16	5.13	5.01	11.52%
YoY %	0.17%	4.43%	4.44%	4.65%	0.58%	2.40%	-	-
Horiz. %	117.76%	117.56%	112.57%	107.78%	102.99%	102.40%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 189,961
RPS	735.90	734.00	723.65	682.30	697.18	710.53	730.25	0.51%
YoY %	0.26%	1.43%	6.06%	-2.13%	-1.88%	-2.70%	-	-
Horiz. %	100.77%	100.51%	99.10%	93.43%	95.47%	97.30%	100.00%	-
EPS	84.77	87.61	90.24	75.70	75.05	75.50	76.09	7.47%
YoY %	-3.24%	-2.91%	19.21%	0.87%	-0.60%	-0.78%	-	-
Horiz. %	111.41%	115.14%	118.60%	99.49%	98.63%	99.22%	100.00%	-
DPS	24.43	32.58	14.48	28.96	20.81	27.75	14.48	41.76%
YoY %	-25.02%	125.00%	-50.00%	39.16%	-25.01%	91.64%	-	-
Horiz. %	168.72%	225.00%	100.00%	200.00%	143.72%	191.64%	100.00%	-
NAPS	5.339	5.3299	5.1037	4.8874	4.6691	4.6424	4.5341	11.52%
YoY %	0.17%	4.43%	4.43%	4.68%	0.58%	2.39%	-	-
Horiz. %	117.75%	117.55%	112.56%	107.79%	102.98%	102.39%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	13.48	11.50	7.41	7.80	7.50	7.45	9.31	-
P/RPS	1.66	1.42	0.93	1.03	0.97	0.95	1.15	27.75%
YoY %	16.90%	52.69%	-9.71%	6.19%	2.11%	-17.39%	-	-
Horiz. %	144.35%	123.48%	80.87%	89.57%	84.35%	82.61%	100.00%	-
P/EPS	14.39	11.88	7.43	9.33	9.04	8.93	11.07	19.12%
YoY %	21.13%	59.89%	-20.36%	3.21%	1.23%	-19.33%	-	-
Horiz. %	129.99%	107.32%	67.12%	84.28%	81.66%	80.67%	100.00%	-
EY	6.95	8.42	13.46	10.72	11.06	11.20	9.03	-16.02%
YoY %	-17.46%	-37.44%	25.56%	-3.07%	-1.25%	24.03%	-	-
Horiz. %	76.97%	93.24%	149.06%	118.72%	122.48%	124.03%	100.00%	-
DY	2.00	3.13	2.16	4.10	3.07	4.12	1.72	10.58%
YoY %	-36.10%	44.91%	-47.32%	33.55%	-25.49%	139.53%	-	-
Horiz. %	116.28%	181.98%	125.58%	238.37%	178.49%	239.53%	100.00%	-
P/NAPS	2.28	1.95	1.31	1.44	1.45	1.45	1.86	14.55%
YoY %	16.92%	48.85%	-9.03%	-0.69%	0.00%	-22.04%	-	-
Horiz. %	122.58%	104.84%	70.43%	77.42%	77.96%	77.96%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	17/08/17	18/04/17	25/01/17	09/11/16	18/08/16	27/04/16	28/01/16	-
Price	14.10	11.84	7.95	7.80	7.99	7.32	8.66	-
P/RPS	1.73	1.46	0.99	1.03	1.04	0.93	1.07	37.79%
YoY %	18.49%	47.47%	-3.88%	-0.96%	11.83%	-13.08%	-	-
Horiz. %	161.68%	136.45%	92.52%	96.26%	97.20%	86.92%	100.00%	-
P/EPS	15.05	12.23	7.97	9.33	9.63	8.77	10.30	28.79%
YoY %	23.06%	53.45%	-14.58%	-3.12%	9.81%	-14.85%	-	-
Horiz. %	146.12%	118.74%	77.38%	90.58%	93.50%	85.15%	100.00%	-
EY	6.64	8.18	12.54	10.72	10.38	11.40	9.71	-22.39%
YoY %	-18.83%	-34.77%	16.98%	3.28%	-8.95%	17.40%	-	-
Horiz. %	68.38%	84.24%	129.15%	110.40%	106.90%	117.40%	100.00%	-
DY	1.91	3.04	2.01	4.10	2.88	4.19	1.85	2.15%
YoY %	-37.17%	51.24%	-50.98%	42.36%	-31.26%	126.49%	-	-
Horiz. %	103.24%	164.32%	108.65%	221.62%	155.68%	226.49%	100.00%	-
P/NAPS	2.39	2.01	1.41	1.44	1.55	1.43	1.73	24.06%
YoY %	18.91%	42.55%	-2.08%	-7.10%	8.39%	-17.34%	-	-
Horiz. %	138.15%	116.18%	81.50%	83.24%	89.60%	82.66%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 3 July 2024

MQ Trader

MQ Trading Signals

2024-07-03 16:50:00

EMA 5

5 Mins

BUY

2024-07-03 16:35:00

EMA 5

5 Mins

SELL

2024-07-03 16:10:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-07-03 16:10:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-07-03 16:10:00

TURTLE SYSTEM 20

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

DNEX

DAGANG NEXCHANGE BERHAD

1000

SALCON

SALCON BHD

945

MPI

MALAYSIAN PACIFIC INDUSTRIES

913

PTRANS

PERAK TRANSIT BERHAD

910

HLIND

HONG LEONG INDUSTRIES BHD

862

YTLPOWR

YTL POWER INTERNATIONAL BHD

812

JCY

JCY INTERNATIONAL BERHAD

808

GENTING

GENTING BHD

681

PBBANK

PUBLIC BANK BHD

554

NOTION

NOTION VTEC BHD

547

Daily Stocks

HSI-CXV

0.115

+0.01

168,377,100

GOHUB

0.95

+0.60

143,104,400

INIX-OR

0.02

0.00

141,839,900

HSI-HU8

0.06

-0.015

128,778,500

AIMFLEX

0.20

+0.025

127,959,400

WCT

0.985

+0.095

111,659,900

HSI-CXN

0.20

+0.02

105,628,100

JAG-WC

0.045

+0.04

95,112,700

UUE

0.705

+0.01

79,689,800

AHB-WC

0.075

+0.005

79,096,000

More active Stocks

MPI

39.68

+0.78

73,500

GOHUB

0.95

+0.60

143,104,400

GAMUDA

7.24

+0.54

21,132,300

MISC

8.90

+0.34

6,948,900

YTLPOWR

5.30

+0.25

20,505,500

BURSA

9.10

+0.22

3,270,600

PETGAS

17.94

+0.22

193,600

DLADY

36.08

+0.22

34,700

RGTBHD-WC

0.19

+0.185

4,566,500

TENAGA

14.18

+0.18

10,099,500

More gainer Stocks

NESTLE

122.10

-0.30

66,100

HSI-CVR

0.91

-0.21

16,000

TENAGA-C2L

0.14

-0.20

4,231,500

ORIENT

6.97

-0.18

1,220,900

F&N

31.74

-0.16

420,500

ALLIANZ

22.24

-0.14

9,600

VITROX

4.12

-0.13

4,095,500

ATECH

3.66

-0.12

640,800

KUAISHO-C17

0.08

-0.12

58,800

DNEX-C33

0.045

-0.105

540,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More