[MPI] QoQ Cumulative 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- -74.78%
YoY- -15.34%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Revenue 1,544,545 1,155,418 759,418 358,009 1,463,279 1,118,461 766,338 59.62%
PBT 250,987 197,707 135,419 55,821 196,386 147,874 100,357 84.35%
Tax -32,247 -27,649 -18,651 -6,212 435 -708 2,074 -
NP 218,740 170,058 116,768 49,609 196,821 147,166 102,431 65.90%
-
NP to SH 177,915 137,915 94,702 39,721 157,518 118,842 79,853 70.67%
-
Tax Rate 12.85% 13.98% 13.77% 11.13% -0.22% 0.48% -2.07% -
Total Cost 1,325,805 985,360 642,650 308,400 1,266,458 971,295 663,907 58.64%
-
Net Worth 1,120,563 1,118,664 1,071,182 1,025,793 979,976 974,363 951,625 11.52%
Dividend
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Div 51,280 51,280 15,194 15,196 43,681 43,684 15,195 125.15%
Div Payout % 28.82% 37.18% 16.04% 38.26% 27.73% 36.76% 19.03% -
Equity
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
Net Worth 1,120,563 1,118,664 1,071,182 1,025,793 979,976 974,363 951,625 11.52%
NOSH 209,884 209,884 209,884 189,961 189,918 189,934 189,945 6.88%
Ratio Analysis
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
NP Margin 14.16% 14.72% 15.38% 13.86% 13.45% 13.16% 13.37% -
ROE 15.88% 12.33% 8.84% 3.87% 16.07% 12.20% 8.39% -
Per Share
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 813.24 608.35 399.85 188.46 770.48 588.87 403.45 59.63%
EPS 93.68 72.61 49.86 20.91 82.94 62.57 42.04 70.68%
DPS 27.00 27.00 8.00 8.00 23.00 23.00 8.00 125.16%
NAPS 5.90 5.89 5.64 5.40 5.16 5.13 5.01 11.52%
Adjusted Per Share Value based on latest NOSH - 189,961
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
RPS 735.90 550.50 361.83 170.57 697.18 532.89 365.12 59.62%
EPS 84.77 65.71 45.12 18.93 75.05 56.62 38.05 70.66%
DPS 24.43 24.43 7.24 7.24 20.81 20.81 7.24 125.13%
NAPS 5.339 5.3299 5.1037 4.8874 4.6691 4.6424 4.5341 11.52%
Price Multiplier on Financial Quarter End Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
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 1.89 1.85 4.14 0.97 1.27 2.31 -19.78%
P/EPS 14.39 15.84 14.86 37.30 9.04 11.91 22.15 -25.00%
EY 6.95 6.31 6.73 2.68 11.06 8.40 4.52 33.25%
DY 2.00 2.35 1.08 1.03 3.07 3.09 0.86 75.62%
P/NAPS 2.28 1.95 1.31 1.44 1.45 1.45 1.86 14.55%
Price Multiplier on Announcement Date
30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 31/12/15 CAGR
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 1.95 1.99 4.14 1.04 1.24 2.15 -13.50%
P/EPS 15.05 16.31 15.94 37.30 9.63 11.70 20.60 -18.89%
EY 6.64 6.13 6.27 2.68 10.38 8.55 4.85 23.32%
DY 1.91 2.28 1.01 1.03 2.88 3.14 0.92 62.81%
P/NAPS 2.39 2.01 1.41 1.44 1.55 1.43 1.73 24.06%

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
Post a Comment