[MPI] QoQ Annualized Quarter Result on 30-Sep-2019 [#1]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

26-Nov-2019

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

30-Sep-2019 [#1]

Profit Trend

QoQ- 14.68%

YoY- -12.97%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Annualized Quarter Result
Revenue	1,564,600	1,545,532	1,565,720	1,476,388	1,487,942	1,522,701	1,623,836	-2.44%
YoY %	1.23%	-1.29%	6.05%	-0.78%	-2.28%	-6.23%	-	-
Horiz. %	96.35%	95.18%	96.42%	90.92%	91.63%	93.77%	100.00%	-
PBT	211,462	198,677	229,574	197,228	189,792	198,530	246,820	-9.80%
YoY %	6.44%	-13.46%	16.40%	3.92%	-4.40%	-19.56%	-	-
Horiz. %	85.67%	80.49%	93.01%	79.91%	76.89%	80.44%	100.00%	-
Tax	-32,708	-34,456	-35,676	-23,692	-29,773	-32,750	-41,114	-14.15%
YoY %	5.07%	3.42%	-50.58%	20.42%	9.09%	20.34%	-	-
Horiz. %	79.55%	83.81%	86.77%	57.63%	72.42%	79.66%	100.00%	-
NP	178,754	164,221	193,898	173,536	160,019	165,780	205,706	-8.94%
YoY %	8.85%	-15.31%	11.73%	8.45%	-3.48%	-19.41%	-	-
Horiz. %	86.90%	79.83%	94.26%	84.36%	77.79%	80.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	152,989	138,592	163,780	147,172	128,328	131,026	163,006	-4.14%
YoY %	10.39%	-15.38%	11.28%	14.68%	-2.06%	-19.62%	-	-
Horiz. %	93.85%	85.02%	100.47%	90.29%	78.73%	80.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.47%	17.34%	15.54%	12.01%	15.69%	16.50%	16.66%	-
YoY %	-10.78%	11.58%	29.39%	-23.45%	-4.91%	-0.96%	-	-
Horiz. %	92.86%	104.08%	93.28%	72.09%	94.18%	99.04%	100.00%	-
Total Cost	1,385,846	1,381,310	1,371,822	1,302,852	1,327,923	1,356,921	1,418,130	-1.52%
YoY %	0.33%	0.69%	5.29%	-1.89%	-2.14%	-4.32%	-	-
Horiz. %	97.72%	97.40%	96.73%	91.87%	93.64%	95.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,380,030	1,360,416	1,324,690	1,298,082	1,269,574	1,273,207	1,250,239	6.81%
YoY %	1.44%	2.70%	2.05%	2.25%	-0.29%	1.84%	-	-
Horiz. %	110.38%	108.81%	105.95%	103.83%	101.55%	101.84%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Dividend
Div	51,465	68,496	38,011	76,022	51,315	68,411	38,001	22.43%
YoY %	-24.86%	80.20%	-50.00%	48.15%	-24.99%	80.02%	-	-
Horiz. %	135.43%	180.25%	100.03%	200.05%	135.04%	180.02%	100.00%	-
Div Payout %	33.64%	49.42%	23.21%	51.66%	39.99%	52.21%	23.31%	-
YoY %	-31.93%	112.93%	-55.07%	29.18%	-23.41%	123.98%	-	-
Horiz. %	144.32%	212.01%	99.57%	221.62%	171.56%	223.98%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Equity
Net Worth	1,380,030	1,360,416	1,324,690	1,298,082	1,269,574	1,273,207	1,250,239	6.81%
YoY %	1.44%	2.70%	2.05%	2.25%	-0.29%	1.84%	-	-
Horiz. %	110.38%	108.81%	105.95%	103.83%	101.55%	101.84%	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%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Ratio Analysis
NP Margin	11.42%	10.63%	12.38%	11.75%	10.75%	10.89%	12.67%	-
YoY %	7.43%	-14.14%	5.36%	9.30%	-1.29%	-14.05%	-	-
Horiz. %	90.13%	83.90%	97.71%	92.74%	84.85%	85.95%	100.00%	-
ROE	11.09%	10.19%	12.36%	11.34%	10.11%	10.29%	13.04%	-
YoY %	8.83%	-17.56%	8.99%	12.17%	-1.75%	-21.09%	-	-
Horiz. %	85.05%	78.14%	94.79%	86.96%	77.53%	78.91%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Per Share
RPS	820.83	812.29	823.82	776.82	782.90	801.29	854.62	-2.65%
YoY %	1.05%	-1.40%	6.05%	-0.78%	-2.30%	-6.24%	-	-
Horiz. %	96.05%	95.05%	96.40%	90.90%	91.61%	93.76%	100.00%	-
EPS	80.42	72.89	86.18	77.44	67.53	68.96	85.78	-4.21%
YoY %	10.33%	-15.42%	11.29%	14.67%	-2.07%	-19.61%	-	-
Horiz. %	93.75%	84.97%	100.47%	90.28%	78.72%	80.39%	100.00%	-
DPS	27.00	36.00	20.00	40.00	27.00	36.00	20.00	22.17%
YoY %	-25.00%	80.00%	-50.00%	48.15%	-25.00%	80.00%	-	-
Horiz. %	135.00%	180.00%	100.00%	200.00%	135.00%	180.00%	100.00%	-
NAPS	7.24	7.15	6.97	6.83	6.68	6.70	6.58	6.58%
YoY %	1.26%	2.58%	2.05%	2.25%	-0.30%	1.82%	-	-
Horiz. %	110.03%	108.66%	105.93%	103.80%	101.52%	101.82%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	785.23	775.66	785.80	740.96	746.76	764.21	814.96	-2.44%
YoY %	1.23%	-1.29%	6.05%	-0.78%	-2.28%	-6.23%	-	-
Horiz. %	96.35%	95.18%	96.42%	90.92%	91.63%	93.77%	100.00%	-
EPS	76.78	69.56	82.20	73.86	64.40	65.76	81.81	-4.14%
YoY %	10.38%	-15.38%	11.29%	14.69%	-2.07%	-19.62%	-	-
Horiz. %	93.85%	85.03%	100.48%	90.28%	78.72%	80.38%	100.00%	-
DPS	25.83	34.38	19.08	38.15	25.75	34.33	19.07	22.44%
YoY %	-24.87%	80.19%	-49.99%	48.16%	-24.99%	80.02%	-	-
Horiz. %	135.45%	180.28%	100.05%	200.05%	135.03%	180.02%	100.00%	-
NAPS	6.926	6.8276	6.6483	6.5148	6.3717	6.3899	6.2746	6.81%
YoY %	1.44%	2.70%	2.05%	2.25%	-0.28%	1.84%	-	-
Horiz. %	110.38%	108.81%	105.96%	103.83%	101.55%	101.84%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	-
Price	11.00	9.15	11.44	9.14	9.22	10.00	9.95	-
P/RPS	1.34	1.13	1.39	1.18	1.18	1.25	1.16	10.10%
YoY %	18.58%	-18.71%	17.80%	0.00%	-5.60%	7.76%	-	-
Horiz. %	115.52%	97.41%	119.83%	101.72%	101.72%	107.76%	100.00%	-
P/EPS	13.71	12.56	13.28	11.80	13.65	14.50	11.60	11.79%
YoY %	9.16%	-5.42%	12.54%	-13.55%	-5.86%	25.00%	-	-
Horiz. %	118.19%	108.28%	114.48%	101.72%	117.67%	125.00%	100.00%	-
EY	7.30	7.96	7.53	8.47	7.32	6.90	8.62	-10.49%
YoY %	-8.29%	5.71%	-11.10%	15.71%	6.09%	-19.95%	-	-
Horiz. %	84.69%	92.34%	87.35%	98.26%	84.92%	80.05%	100.00%	-
DY	2.45	3.93	1.75	4.38	2.93	3.60	2.01	14.12%
YoY %	-37.66%	124.57%	-60.05%	49.49%	-18.61%	79.10%	-	-
Horiz. %	121.89%	195.52%	87.06%	217.91%	145.77%	179.10%	100.00%	-
P/NAPS	1.52	1.28	1.64	1.34	1.38	1.49	1.51	0.44%
YoY %	18.75%	-21.95%	22.39%	-2.90%	-7.38%	-1.32%	-	-
Horiz. %	100.66%	84.77%	108.61%	88.74%	91.39%	98.68%	100.00%	-

	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	CAGR
Price Multiplier on Announcement Date
Date	28/08/20	20/05/20	26/02/20	26/11/19	28/08/19	24/05/19	21/02/19	-
Price	15.70	10.92	11.20	11.00	8.57	8.80	10.22	-
P/RPS	1.91	1.34	1.36	1.42	1.09	1.10	1.20	36.36%
YoY %	42.54%	-1.47%	-4.23%	30.28%	-0.91%	-8.33%	-	-
Horiz. %	159.17%	111.67%	113.33%	118.33%	90.83%	91.67%	100.00%	-
P/EPS	19.56	14.99	13.00	14.21	12.69	12.76	11.91	39.24%
YoY %	30.49%	15.31%	-8.52%	11.98%	-0.55%	7.14%	-	-
Horiz. %	164.23%	125.86%	109.15%	119.31%	106.55%	107.14%	100.00%	-
EY	5.11	6.67	7.69	7.04	7.88	7.84	8.39	-28.16%
YoY %	-23.39%	-13.26%	9.23%	-10.66%	0.51%	-6.56%	-	-
Horiz. %	60.91%	79.50%	91.66%	83.91%	93.92%	93.44%	100.00%	-
DY	1.72	3.30	1.79	3.64	3.15	4.09	1.96	-8.34%
YoY %	-47.88%	84.36%	-50.82%	15.56%	-22.98%	108.67%	-	-
Horiz. %	87.76%	168.37%	91.33%	185.71%	160.71%	208.67%	100.00%	-
P/NAPS	2.17	1.53	1.61	1.61	1.28	1.31	1.55	25.17%
YoY %	41.83%	-4.97%	0.00%	25.78%	-2.29%	-15.48%	-	-
Horiz. %	140.00%	98.71%	103.87%	103.87%	82.58%	84.52%	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