[MPI] QoQ Annualized Quarter Result on 31-Mar-2018 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

17-May-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

31-Mar-2018 [#3]

Profit Trend

QoQ- -10.97%

YoY- -25.01%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Annualized Quarter Result
Revenue	1,623,836	1,655,024	1,542,320	1,532,292	1,565,772	1,550,536	1,544,545	3.38%
YoY %	-1.88%	7.31%	0.65%	-2.14%	0.98%	0.39%	-	-
Horiz. %	105.13%	107.15%	99.86%	99.21%	101.37%	100.39%	100.00%	-
PBT	246,820	253,000	206,970	202,557	224,046	210,376	250,987	-1.10%
YoY %	-2.44%	22.24%	2.18%	-9.59%	6.50%	-16.18%	-	-
Horiz. %	98.34%	100.80%	82.46%	80.70%	89.27%	83.82%	100.00%	-
Tax	-41,114	-39,876	-34,527	-36,768	-38,780	-35,068	-32,247	17.52%
YoY %	-3.10%	-15.49%	6.09%	5.19%	-10.59%	-8.75%	-	-
Horiz. %	127.50%	123.66%	107.07%	114.02%	120.26%	108.75%	100.00%	-
NP	205,706	213,124	172,443	165,789	185,266	175,308	218,740	-4.00%
YoY %	-3.48%	23.59%	4.01%	-10.51%	5.68%	-19.86%	-	-
Horiz. %	94.04%	97.43%	78.83%	75.79%	84.70%	80.14%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	163,006	169,112	142,464	137,902	154,886	144,968	177,915	-5.65%
YoY %	-3.61%	18.71%	3.31%	-10.97%	6.84%	-18.52%	-	-
Horiz. %	91.62%	95.05%	80.07%	77.51%	87.06%	81.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.66%	15.76%	16.68%	18.15%	17.31%	16.67%	12.85%	-
YoY %	5.71%	-5.52%	-8.10%	4.85%	3.84%	29.73%	-	-
Horiz. %	129.65%	122.65%	129.81%	141.25%	134.71%	129.73%	100.00%	-
Total Cost	1,418,130	1,441,900	1,369,877	1,366,502	1,380,506	1,375,228	1,325,805	4.57%
YoY %	-1.65%	5.26%	0.25%	-1.01%	0.38%	3.73%	-	-
Horiz. %	106.96%	108.76%	103.32%	103.07%	104.13%	103.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,250,239	1,225,538	1,187,537	1,189,440	1,170,319	1,154,750	1,120,563	7.55%
YoY %	2.02%	3.20%	-0.16%	1.63%	1.35%	3.05%	-	-
Horiz. %	111.57%	109.37%	105.98%	106.15%	104.44%	103.05%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	38,001	76,002	55,101	73,469	37,997	75,970	51,280	-18.06%
YoY %	-50.00%	37.93%	-25.00%	93.35%	-49.98%	48.15%	-	-
Horiz. %	74.10%	148.21%	107.45%	143.27%	74.10%	148.15%	100.00%	-
Div Payout %	23.31%	44.94%	38.68%	53.28%	24.53%	52.40%	28.82%	-
YoY %	-48.13%	16.18%	-27.40%	117.20%	-53.19%	81.82%	-	-
Horiz. %	80.88%	155.93%	134.21%	184.87%	85.11%	181.82%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	1,250,239	1,225,538	1,187,537	1,189,440	1,170,319	1,154,750	1,120,563	7.55%
YoY %	2.02%	3.20%	-0.16%	1.63%	1.35%	3.05%	-	-
Horiz. %	111.57%	109.37%	105.98%	106.15%	104.44%	103.05%	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%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	12.67%	12.88%	11.18%	10.82%	11.83%	11.31%	14.16%	-
YoY %	-1.63%	15.21%	3.33%	-8.54%	4.60%	-20.13%	-	-
Horiz. %	89.48%	90.96%	78.95%	76.41%	83.55%	79.87%	100.00%	-
ROE	13.04%	13.80%	12.00%	11.59%	13.23%	12.55%	15.88%	-
YoY %	-5.51%	15.00%	3.54%	-12.40%	5.42%	-20.97%	-	-
Horiz. %	82.12%	86.90%	75.57%	72.98%	83.31%	79.03%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	854.62	871.04	811.72	806.44	824.15	816.39	813.24	3.35%
YoY %	-1.89%	7.31%	0.65%	-2.15%	0.95%	0.39%	-	-
Horiz. %	105.09%	107.11%	99.81%	99.16%	101.34%	100.39%	100.00%	-
EPS	85.78	89.00	74.99	72.59	81.54	76.32	93.68	-5.68%
YoY %	-3.62%	18.68%	3.31%	-10.98%	6.84%	-18.53%	-	-
Horiz. %	91.57%	95.00%	80.05%	77.49%	87.04%	81.47%	100.00%	-
DPS	20.00	40.00	29.00	38.67	20.00	40.00	27.00	-18.08%
YoY %	-50.00%	37.93%	-25.01%	93.35%	-50.00%	48.15%	-	-
Horiz. %	74.07%	148.15%	107.41%	143.22%	74.07%	148.15%	100.00%	-
NAPS	6.58	6.45	6.25	6.26	6.16	6.08	5.90	7.52%
YoY %	2.02%	3.20%	-0.16%	1.62%	1.32%	3.05%	-	-
Horiz. %	111.53%	109.32%	105.93%	106.10%	104.41%	103.05%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	773.68	788.54	734.84	730.07	746.02	738.76	735.90	3.38%
YoY %	-1.88%	7.31%	0.65%	-2.14%	0.98%	0.39%	-	-
Horiz. %	105.13%	107.15%	99.86%	99.21%	101.38%	100.39%	100.00%	-
EPS	77.66	80.57	67.88	65.70	73.80	69.07	84.77	-5.65%
YoY %	-3.61%	18.69%	3.32%	-10.98%	6.85%	-18.52%	-	-
Horiz. %	91.61%	95.05%	80.08%	77.50%	87.06%	81.48%	100.00%	-
DPS	18.11	36.21	26.25	35.00	18.10	36.20	24.43	-18.04%
YoY %	-49.99%	37.94%	-25.00%	93.37%	-50.00%	48.18%	-	-
Horiz. %	74.13%	148.22%	107.45%	143.27%	74.09%	148.18%	100.00%	-
NAPS	5.9568	5.8391	5.6581	5.6671	5.576	5.5018	5.339	7.55%
YoY %	2.02%	3.20%	-0.16%	1.63%	1.35%	3.05%	-	-
Horiz. %	111.57%	109.37%	105.98%	106.15%	104.44%	103.05%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	9.95	12.14	10.24	8.62	12.62	13.38	13.48	-
P/RPS	1.16	1.39	1.26	1.07	1.53	1.64	1.66	-21.20%
YoY %	-16.55%	10.32%	17.76%	-30.07%	-6.71%	-1.20%	-	-
Horiz. %	69.88%	83.73%	75.90%	64.46%	92.17%	98.80%	100.00%	-
P/EPS	11.60	13.64	13.66	11.88	15.48	17.53	14.39	-13.34%
YoY %	-14.96%	-0.15%	14.98%	-23.26%	-11.69%	21.82%	-	-
Horiz. %	80.61%	94.79%	94.93%	82.56%	107.57%	121.82%	100.00%	-
EY	8.62	7.33	7.32	8.42	6.46	5.70	6.95	15.39%
YoY %	17.60%	0.14%	-13.06%	30.34%	13.33%	-17.99%	-	-
Horiz. %	124.03%	105.47%	105.32%	121.15%	92.95%	82.01%	100.00%	-
DY	2.01	3.29	2.83	4.49	1.58	2.99	2.00	0.33%
YoY %	-38.91%	16.25%	-36.97%	184.18%	-47.16%	49.50%	-	-
Horiz. %	100.50%	164.50%	141.50%	224.50%	79.00%	149.50%	100.00%	-
P/NAPS	1.51	1.88	1.64	1.38	2.05	2.20	2.28	-23.96%
YoY %	-19.68%	14.63%	18.84%	-32.68%	-6.82%	-3.51%	-	-
Horiz. %	66.23%	82.46%	71.93%	60.53%	89.91%	96.49%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	21/02/19	08/11/18	23/08/18	17/05/18	29/01/18	08/11/17	17/08/17	-
Price	10.22	10.80	12.00	8.38	11.24	14.20	14.10	-
P/RPS	1.20	1.24	1.48	1.04	1.36	1.74	1.73	-21.58%
YoY %	-3.23%	-16.22%	42.31%	-23.53%	-21.84%	0.58%	-	-
Horiz. %	69.36%	71.68%	85.55%	60.12%	78.61%	100.58%	100.00%	-
P/EPS	11.91	12.13	16.00	11.55	13.79	18.60	15.05	-14.40%
YoY %	-1.81%	-24.19%	38.53%	-16.24%	-25.86%	23.59%	-	-
Horiz. %	79.14%	80.60%	106.31%	76.74%	91.63%	123.59%	100.00%	-
EY	8.39	8.24	6.25	8.66	7.25	5.38	6.64	16.82%
YoY %	1.82%	31.84%	-27.83%	19.45%	34.76%	-18.98%	-	-
Horiz. %	126.36%	124.10%	94.13%	130.42%	109.19%	81.02%	100.00%	-
DY	1.96	3.70	2.42	4.61	1.78	2.82	1.91	1.73%
YoY %	-47.03%	52.89%	-47.51%	158.99%	-36.88%	47.64%	-	-
Horiz. %	102.62%	193.72%	126.70%	241.36%	93.19%	147.64%	100.00%	-
P/NAPS	1.55	1.67	1.92	1.34	1.82	2.34	2.39	-25.01%
YoY %	-7.19%	-13.02%	43.28%	-26.37%	-22.22%	-2.09%	-	-
Horiz. %	64.85%	69.87%	80.33%	56.07%	76.15%	97.91%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 17 May 2024

MQ Trader

MQ Trading Signals

2024-05-17 16:50:00

ADX

5 Mins

BUY

2024-05-17 16:35:00

EMA 5

5 Mins

SELL

2024-05-17 16:35:00

ADX

5 Mins

SELL

2024-05-17 16:30:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-17 16:30:00

TURTLE SYSTEM 55

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 >

TASCO

TASCO BERHAD

1000

TOPGLOV

TOP GLOVE CORPORATION BHD

621

MPI

MALAYSIAN PACIFIC INDUSTRIES

502

MBSB

MALAYSIA BUILDING SOCIETY BHD

474

HLIND

HONG LEONG INDUSTRIES BHD

449

DNEX

DAGANG NEXCHANGE BERHAD

433

PTRANS

PERAK TRANSIT BERHAD

399

YTLPOWR

YTL POWER INTERNATIONAL BHD

399

NOTION

NOTION VTEC BHD

374

MYEG

MY E.G. SERVICES BHD

368

Daily Stocks

INGENIEU-WB

0.02

+0.015

697,352,800

HSI-CV8

0.165

+0.015

394,105,600

INGENIEU

0.095

+0.02

355,391,100

HSI-HUZ

0.18

-0.025

353,012,500

DNEX

0.44

+0.04

184,010,000

HSI-HU6

0.065

-0.005

158,836,600

INIX-OR

0.02

0.00

141,839,900

REVENUE

0.225

-0.005

115,917,200

TOPGLOV

1.20

0.00

113,307,400

DSONIC

0.525

+0.05

112,593,800

More active Stocks

MPI

36.60

+3.10

911,700

ALLIANZ

23.38

+1.30

93,800

ALLIANZ-PA

24.00

+1.10

12,900

HEIM

25.60

+0.84

514,800

DKSH

5.28

+0.27

512,600

GCB

3.65

+0.26

8,275,600

DLADY

33.00

+0.26

17,900

HLIND

11.08

+0.24

1,187,400

HUMEIND

3.46

+0.23

2,835,500

YTLPOWR

5.39

+0.21

27,494,700

More gainer Stocks

UTDPLT

25.84

-0.36

191,300

PANAMY

19.48

-0.22

72,700

ORIENT

6.97

-0.18

1,220,900

AJI

15.94

-0.18

275,700

PMETAL

5.20

-0.16

8,730,600

KLK

22.40

-0.12

933,500

KUAISHO-C17

0.08

-0.12

58,800

HTPADU

2.41

-0.11

2,460,400

IOICORP-C58

0.04

-0.11

400,000

PARAGON

3.40

-0.10

88,000

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