[MPI] QoQ Cumulative Quarter Result on 30-Jun-2016 [#4]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

18-Aug-2016

Admission Sponsor

Sponsor

Financial Year

30-Jun-2016

Quarter

30-Jun-2016 [#4]

Profit Trend

QoQ- 32.54%

YoY- 45.22%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Cumulative Result
Revenue	1,155,418	759,418	358,009	1,463,279	1,118,461	766,338	386,645	107.32%
YoY %	52.15%	112.12%	-75.53%	30.83%	45.95%	98.20%	-	-
Horiz. %	298.83%	196.41%	92.59%	378.46%	289.27%	198.20%	100.00%	-
PBT	197,707	135,419	55,821	196,386	147,874	100,357	63,276	113.57%
YoY %	46.00%	142.60%	-71.58%	32.81%	47.35%	58.60%	-	-
Horiz. %	312.45%	214.01%	88.22%	310.36%	233.70%	158.60%	100.00%	-
Tax	-27,649	-18,651	-6,212	435	-708	2,074	-3,960	264.87%
YoY %	-48.24%	-200.24%	-1,528.05%	161.44%	-134.14%	152.37%	-	-
Horiz. %	698.21%	470.98%	156.87%	-10.98%	17.88%	-52.37%	100.00%	-
NP	170,058	116,768	49,609	196,821	147,166	102,431	59,316	101.68%
YoY %	45.64%	135.38%	-74.79%	33.74%	43.67%	72.69%	-	-
Horiz. %	286.70%	196.86%	83.64%	331.82%	248.11%	172.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	137,915	94,702	39,721	157,518	118,842	79,853	46,919	105.06%
YoY %	45.63%	138.42%	-74.78%	32.54%	48.83%	70.19%	-	-
Horiz. %	293.94%	201.84%	84.66%	335.72%	253.29%	170.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.98%	13.77%	11.13%	-0.22%	0.48%	-2.07%	6.26%	-
YoY %	1.53%	23.72%	5,159.09%	-145.83%	123.19%	-133.07%	-	-
Horiz. %	223.32%	219.97%	177.80%	-3.51%	7.67%	-33.07%	100.00%	-
Total Cost	985,360	642,650	308,400	1,266,458	971,295	663,907	327,329	108.34%
YoY %	53.33%	108.38%	-75.65%	30.39%	46.30%	102.83%	-	-
Horiz. %	301.03%	196.33%	94.22%	386.91%	296.73%	202.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,118,664	1,071,182	1,025,793	979,976	974,363	951,625	940,279	12.26%
YoY %	4.43%	4.42%	4.68%	0.58%	2.39%	1.21%	-	-
Horiz. %	118.97%	113.92%	109.09%	104.22%	103.62%	101.21%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Dividend
Div	51,280	15,194	15,196	43,681	43,684	15,195	15,196	124.81%
YoY %	237.50%	-0.01%	-65.21%	-0.01%	187.49%	-0.01%	-	-
Horiz. %	337.46%	99.99%	100.00%	287.45%	287.47%	99.99%	100.00%	-
Div Payout %	37.18%	16.04%	38.26%	27.73%	36.76%	19.03%	32.39%	-
YoY %	131.80%	-58.08%	37.97%	-24.56%	93.17%	-41.25%	-	-
Horiz. %	114.79%	49.52%	118.12%	85.61%	113.49%	58.75%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Equity
Net Worth	1,118,664	1,071,182	1,025,793	979,976	974,363	951,625	940,279	12.26%
YoY %	4.43%	4.42%	4.68%	0.58%	2.39%	1.21%	-	-
Horiz. %	118.97%	113.92%	109.09%	104.22%	103.62%	101.21%	100.00%	-
NOSH	209,884	209,884	189,961	189,918	189,934	189,945	189,955	6.87%
YoY %	0.00%	10.49%	0.02%	-0.01%	-0.01%	-0.01%	-	-
Horiz. %	110.49%	110.49%	100.00%	99.98%	99.99%	99.99%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Ratio Analysis
NP Margin	14.72%	15.38%	13.86%	13.45%	13.16%	13.37%	15.34%	-
YoY %	-4.29%	10.97%	3.05%	2.20%	-1.57%	-12.84%	-	-
Horiz. %	95.96%	100.26%	90.35%	87.68%	85.79%	87.16%	100.00%	-
ROE	12.33%	8.84%	3.87%	16.07%	12.20%	8.39%	4.99%	-
YoY %	39.48%	128.42%	-75.92%	31.72%	45.41%	68.14%	-	-
Horiz. %	247.09%	177.15%	77.56%	322.04%	244.49%	168.14%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Per Share
RPS	608.35	399.85	188.46	770.48	588.87	403.45	203.55	107.34%
YoY %	52.14%	112.17%	-75.54%	30.84%	45.96%	98.21%	-	-
Horiz. %	298.87%	196.44%	92.59%	378.52%	289.30%	198.21%	100.00%	-
EPS	72.61	49.86	20.91	82.94	62.57	42.04	24.70	105.07%
YoY %	45.63%	138.45%	-74.79%	32.56%	48.83%	70.20%	-	-
Horiz. %	293.97%	201.86%	84.66%	335.79%	253.32%	170.20%	100.00%	-
DPS	27.00	8.00	8.00	23.00	23.00	8.00	8.00	124.83%
YoY %	237.50%	0.00%	-65.22%	0.00%	187.50%	0.00%	-	-
Horiz. %	337.50%	100.00%	100.00%	287.50%	287.50%	100.00%	100.00%	-
NAPS	5.89	5.64	5.40	5.16	5.13	5.01	4.95	12.27%
YoY %	4.43%	4.44%	4.65%	0.58%	2.40%	1.21%	-	-
Horiz. %	118.99%	113.94%	109.09%	104.24%	103.64%	101.21%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 189,960
RPS	579.88	381.13	179.68	734.38	561.33	384.61	194.05	107.32%
YoY %	52.15%	112.12%	-75.53%	30.83%	45.95%	98.20%	-	-
Horiz. %	298.83%	196.41%	92.59%	378.45%	289.27%	198.20%	100.00%	-
EPS	69.22	47.53	19.93	79.05	59.64	40.08	23.55	105.05%
YoY %	45.63%	138.48%	-74.79%	32.55%	48.80%	70.19%	-	-
Horiz. %	293.93%	201.83%	84.63%	335.67%	253.25%	170.19%	100.00%	-
DPS	25.74	7.63	7.63	21.92	21.92	7.63	7.63	124.76%
YoY %	237.35%	0.00%	-65.19%	0.00%	187.29%	0.00%	-	-
Horiz. %	337.35%	100.00%	100.00%	287.29%	287.29%	100.00%	100.00%	-
NAPS	5.6143	5.376	5.1482	4.9183	4.8901	4.776	4.719	12.26%
YoY %	4.43%	4.42%	4.67%	0.58%	2.39%	1.21%	-	-
Horiz. %	118.97%	113.92%	109.10%	104.22%	103.63%	101.21%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	-
Price	11.50	7.41	7.80	7.50	7.45	9.31	6.62	-
P/RPS	1.89	1.85	4.14	0.97	1.27	2.31	3.25	-30.30%
YoY %	2.16%	-55.31%	326.80%	-23.62%	-45.02%	-28.92%	-	-
Horiz. %	58.15%	56.92%	127.38%	29.85%	39.08%	71.08%	100.00%	-
P/EPS	15.84	14.86	37.30	9.04	11.91	22.15	26.80	-29.54%
YoY %	6.59%	-60.16%	312.61%	-24.10%	-46.23%	-17.35%	-	-
Horiz. %	59.10%	55.45%	139.18%	33.73%	44.44%	82.65%	100.00%	-
EY	6.31	6.73	2.68	11.06	8.40	4.52	3.73	41.93%
YoY %	-6.24%	151.12%	-75.77%	31.67%	85.84%	21.18%	-	-
Horiz. %	169.17%	180.43%	71.85%	296.51%	225.20%	121.18%	100.00%	-
DY	2.35	1.08	1.03	3.07	3.09	0.86	1.21	55.60%
YoY %	117.59%	4.85%	-66.45%	-0.65%	259.30%	-28.93%	-	-
Horiz. %	194.21%	89.26%	85.12%	253.72%	255.37%	71.07%	100.00%	-
P/NAPS	1.95	1.31	1.44	1.45	1.45	1.86	1.34	28.38%
YoY %	48.85%	-9.03%	-0.69%	0.00%	-22.04%	38.81%	-	-
Horiz. %	145.52%	97.76%	107.46%	108.21%	108.21%	138.81%	100.00%	-

	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	18/04/17	25/01/17	09/11/16	18/08/16	27/04/16	28/01/16	17/11/15	-
Price	11.84	7.95	7.80	7.99	7.32	8.66	7.35	-
P/RPS	1.95	1.99	4.14	1.04	1.24	2.15	3.61	-33.64%
YoY %	-2.01%	-51.93%	298.08%	-16.13%	-42.33%	-40.44%	-	-
Horiz. %	54.02%	55.12%	114.68%	28.81%	34.35%	59.56%	100.00%	-
P/EPS	16.31	15.94	37.30	9.63	11.70	20.60	29.76	-33.00%
YoY %	2.32%	-57.27%	287.33%	-17.69%	-43.20%	-30.78%	-	-
Horiz. %	54.81%	53.56%	125.34%	32.36%	39.31%	69.22%	100.00%	-
EY	6.13	6.27	2.68	10.38	8.55	4.85	3.36	49.25%
YoY %	-2.23%	133.96%	-74.18%	21.40%	76.29%	44.35%	-	-
Horiz. %	182.44%	186.61%	79.76%	308.93%	254.46%	144.35%	100.00%	-
DY	2.28	1.01	1.03	2.88	3.14	0.92	1.09	63.48%
YoY %	125.74%	-1.94%	-64.24%	-8.28%	241.30%	-15.60%	-	-
Horiz. %	209.17%	92.66%	94.50%	264.22%	288.07%	84.40%	100.00%	-
P/NAPS	2.01	1.41	1.44	1.55	1.43	1.73	1.48	22.61%
YoY %	42.55%	-2.08%	-7.10%	8.39%	-17.34%	16.89%	-	-
Horiz. %	135.81%	95.27%	97.30%	104.73%	96.62%	116.89%	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