[MPI] QoQ Annualized Quarter Result on 30-Sep-2017 [#1]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

08-Nov-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

30-Sep-2017 [#1]

Profit Trend

QoQ- -18.52%

YoY- -8.76%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Annualized Quarter Result
Revenue	1,542,320	1,532,292	1,565,772	1,550,536	1,544,545	1,540,557	1,518,836	1.03%
YoY %	0.65%	-2.14%	0.98%	0.39%	0.26%	1.43%	-	-
Horiz. %	101.55%	100.89%	103.09%	102.09%	101.69%	101.43%	100.00%	-
PBT	206,970	202,557	224,046	210,376	250,987	263,609	270,838	-16.45%
YoY %	2.18%	-9.59%	6.50%	-16.18%	-4.79%	-2.67%	-	-
Horiz. %	76.42%	74.79%	82.72%	77.68%	92.67%	97.33%	100.00%	-
Tax	-34,527	-36,768	-38,780	-35,068	-32,247	-36,865	-37,302	-5.03%
YoY %	6.09%	5.19%	-10.59%	-8.75%	12.53%	1.17%	-	-
Horiz. %	92.56%	98.57%	103.96%	94.01%	86.45%	98.83%	100.00%	-
NP	172,443	165,789	185,266	175,308	218,740	226,744	233,536	-18.35%
YoY %	4.01%	-10.51%	5.68%	-19.86%	-3.53%	-2.91%	-	-
Horiz. %	73.84%	70.99%	79.33%	75.07%	93.66%	97.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	142,464	137,902	154,886	144,968	177,915	183,886	189,404	-17.33%
YoY %	3.31%	-10.97%	6.84%	-18.52%	-3.25%	-2.91%	-	-
Horiz. %	75.22%	72.81%	81.78%	76.54%	93.93%	97.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.68%	18.15%	17.31%	16.67%	12.85%	13.98%	13.77%	-
YoY %	-8.10%	4.85%	3.84%	29.73%	-8.08%	1.53%	-	-
Horiz. %	121.13%	131.81%	125.71%	121.06%	93.32%	101.53%	100.00%	-
Total Cost	1,369,877	1,366,502	1,380,506	1,375,228	1,325,805	1,313,813	1,285,300	4.35%
YoY %	0.25%	-1.01%	0.38%	3.73%	0.91%	2.22%	-	-
Horiz. %	106.58%	106.32%	107.41%	107.00%	103.15%	102.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,187,537	1,189,440	1,170,319	1,154,750	1,120,563	1,118,664	1,071,182	7.13%
YoY %	-0.16%	1.63%	1.35%	3.05%	0.17%	4.43%	-	-
Horiz. %	110.86%	111.04%	109.25%	107.80%	104.61%	104.43%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	55,101	73,469	37,997	75,970	51,280	68,373	30,388	48.86%
YoY %	-25.00%	93.35%	-49.98%	48.15%	-25.00%	125.00%	-	-
Horiz. %	181.32%	241.77%	125.04%	250.00%	168.75%	225.00%	100.00%	-
Div Payout %	38.68%	53.28%	24.53%	52.40%	28.82%	37.18%	16.04%	-
YoY %	-27.40%	117.20%	-53.19%	81.82%	-22.49%	131.80%	-	-
Horiz. %	241.15%	332.17%	152.93%	326.68%	179.68%	231.80%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	1,187,537	1,189,440	1,170,319	1,154,750	1,120,563	1,118,664	1,071,182	7.13%
YoY %	-0.16%	1.63%	1.35%	3.05%	0.17%	4.43%	-	-
Horiz. %	110.86%	111.04%	109.25%	107.80%	104.61%	104.43%	100.00%	-
NOSH	209,884	209,884	209,884	209,884	209,884	209,884	209,884	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	11.18%	10.82%	11.83%	11.31%	14.16%	14.72%	15.38%	-
YoY %	3.33%	-8.54%	4.60%	-20.13%	-3.80%	-4.29%	-	-
Horiz. %	72.69%	70.35%	76.92%	73.54%	92.07%	95.71%	100.00%	-
ROE	12.00%	11.59%	13.23%	12.55%	15.88%	16.44%	17.68%	-
YoY %	3.54%	-12.40%	5.42%	-20.97%	-3.41%	-7.01%	-	-
Horiz. %	67.87%	65.55%	74.83%	70.98%	89.82%	92.99%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	811.72	806.44	824.15	816.39	813.24	811.14	799.70	1.00%
YoY %	0.65%	-2.15%	0.95%	0.39%	0.26%	1.43%	-	-
Horiz. %	101.50%	100.84%	103.06%	102.09%	101.69%	101.43%	100.00%	-
EPS	74.99	72.59	81.54	76.32	93.68	96.81	99.72	-17.34%
YoY %	3.31%	-10.98%	6.84%	-18.53%	-3.23%	-2.92%	-	-
Horiz. %	75.20%	72.79%	81.77%	76.53%	93.94%	97.08%	100.00%	-
DPS	29.00	38.67	20.00	40.00	27.00	36.00	16.00	48.81%
YoY %	-25.01%	93.35%	-50.00%	48.15%	-25.00%	125.00%	-	-
Horiz. %	181.25%	241.69%	125.00%	250.00%	168.75%	225.00%	100.00%	-
NAPS	6.25	6.26	6.16	6.08	5.90	5.89	5.64	7.10%
YoY %	-0.16%	1.62%	1.32%	3.05%	0.17%	4.43%	-	-
Horiz. %	110.82%	110.99%	109.22%	107.80%	104.61%	104.43%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	734.84	730.07	746.02	738.76	735.90	734.00	723.65	1.03%
YoY %	0.65%	-2.14%	0.98%	0.39%	0.26%	1.43%	-	-
Horiz. %	101.55%	100.89%	103.09%	102.09%	101.69%	101.43%	100.00%	-
EPS	67.88	65.70	73.80	69.07	84.77	87.61	90.24	-17.33%
YoY %	3.32%	-10.98%	6.85%	-18.52%	-3.24%	-2.91%	-	-
Horiz. %	75.22%	72.81%	81.78%	76.54%	93.94%	97.09%	100.00%	-
DPS	26.25	35.00	18.10	36.20	24.43	32.58	14.48	48.83%
YoY %	-25.00%	93.37%	-50.00%	48.18%	-25.02%	125.00%	-	-
Horiz. %	181.28%	241.71%	125.00%	250.00%	168.72%	225.00%	100.00%	-
NAPS	5.6581	5.6671	5.576	5.5018	5.339	5.3299	5.1037	7.13%
YoY %	-0.16%	1.63%	1.35%	3.05%	0.17%	4.43%	-	-
Horiz. %	110.86%	111.04%	109.25%	107.80%	104.61%	104.43%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	10.24	8.62	12.62	13.38	13.48	11.50	7.41	-
P/RPS	1.26	1.07	1.53	1.64	1.66	1.42	0.93	22.50%
YoY %	17.76%	-30.07%	-6.71%	-1.20%	16.90%	52.69%	-	-
Horiz. %	135.48%	115.05%	164.52%	176.34%	178.49%	152.69%	100.00%	-
P/EPS	13.66	11.88	15.48	17.53	14.39	11.88	7.43	50.24%
YoY %	14.98%	-23.26%	-11.69%	21.82%	21.13%	59.89%	-	-
Horiz. %	183.85%	159.89%	208.34%	235.94%	193.67%	159.89%	100.00%	-
EY	7.32	8.42	6.46	5.70	6.95	8.42	13.46	-33.44%
YoY %	-13.06%	30.34%	13.33%	-17.99%	-17.46%	-37.44%	-	-
Horiz. %	54.38%	62.56%	47.99%	42.35%	51.63%	62.56%	100.00%	-
DY	2.83	4.49	1.58	2.99	2.00	3.13	2.16	19.79%
YoY %	-36.97%	184.18%	-47.16%	49.50%	-36.10%	44.91%	-	-
Horiz. %	131.02%	207.87%	73.15%	138.43%	92.59%	144.91%	100.00%	-
P/NAPS	1.64	1.38	2.05	2.20	2.28	1.95	1.31	16.20%
YoY %	18.84%	-32.68%	-6.82%	-3.51%	16.92%	48.85%	-	-
Horiz. %	125.19%	105.34%	156.49%	167.94%	174.05%	148.85%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	23/08/18	17/05/18	29/01/18	08/11/17	17/08/17	18/04/17	25/01/17	-
Price	12.00	8.38	11.24	14.20	14.10	11.84	7.95	-
P/RPS	1.48	1.04	1.36	1.74	1.73	1.46	0.99	30.83%
YoY %	42.31%	-23.53%	-21.84%	0.58%	18.49%	47.47%	-	-
Horiz. %	149.49%	105.05%	137.37%	175.76%	174.75%	147.47%	100.00%	-
P/EPS	16.00	11.55	13.79	18.60	15.05	12.23	7.97	59.34%
YoY %	38.53%	-16.24%	-25.86%	23.59%	23.06%	53.45%	-	-
Horiz. %	200.75%	144.92%	173.02%	233.38%	188.83%	153.45%	100.00%	-
EY	6.25	8.66	7.25	5.38	6.64	8.18	12.54	-37.21%
YoY %	-27.83%	19.45%	34.76%	-18.98%	-18.83%	-34.77%	-	-
Horiz. %	49.84%	69.06%	57.81%	42.90%	52.95%	65.23%	100.00%	-
DY	2.42	4.61	1.78	2.82	1.91	3.04	2.01	13.21%
YoY %	-47.51%	158.99%	-36.88%	47.64%	-37.17%	51.24%	-	-
Horiz. %	120.40%	229.35%	88.56%	140.30%	95.02%	151.24%	100.00%	-
P/NAPS	1.92	1.34	1.82	2.34	2.39	2.01	1.41	22.92%
YoY %	43.28%	-26.37%	-22.22%	-2.09%	18.91%	42.55%	-	-
Horiz. %	136.17%	95.04%	129.08%	165.96%	169.50%	142.55%	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