[MPI] QoQ Cumulative Quarter Result on 31-Dec-2015 [#2]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

28-Jan-2016

Admission Sponsor

Sponsor

Financial Year

30-Jun-2016

Quarter

31-Dec-2015 [#2]

Profit Trend

QoQ- 70.19%

YoY- 81.6%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Cumulative Result
Revenue	358,009	1,463,279	1,118,461	766,338	386,645	1,390,090	1,017,284	-50.05%
YoY %	-75.53%	30.83%	45.95%	98.20%	-72.19%	36.65%	-	-
Horiz. %	35.19%	143.84%	109.95%	75.33%	38.01%	136.65%	100.00%	-
PBT	55,821	196,386	147,874	100,357	63,276	152,986	105,796	-34.62%
YoY %	-71.58%	32.81%	47.35%	58.60%	-58.64%	44.60%	-	-
Horiz. %	52.76%	185.63%	139.77%	94.86%	59.81%	144.60%	100.00%	-
Tax	-6,212	435	-708	2,074	-3,960	-30,376	-21,738	-56.51%
YoY %	-1,528.05%	161.44%	-134.14%	152.37%	86.96%	-39.74%	-	-
Horiz. %	28.58%	-2.00%	3.26%	-9.54%	18.22%	139.74%	100.00%	-
NP	49,609	196,821	147,166	102,431	59,316	122,610	84,058	-29.57%
YoY %	-74.79%	33.74%	43.67%	72.69%	-51.62%	45.86%	-	-
Horiz. %	59.02%	234.15%	175.08%	121.86%	70.57%	145.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	39,721	157,518	118,842	79,853	46,919	108,468	74,148	-33.96%
YoY %	-74.78%	32.54%	48.83%	70.19%	-56.74%	46.29%	-	-
Horiz. %	53.57%	212.44%	160.28%	107.69%	63.28%	146.29%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.13%	-0.22%	0.48%	-2.07%	6.26%	19.86%	20.55%	-
YoY %	5,159.09%	-145.83%	123.19%	-133.07%	-68.48%	-3.36%	-	-
Horiz. %	54.16%	-1.07%	2.34%	-10.07%	30.46%	96.64%	100.00%	-
Total Cost	308,400	1,266,458	971,295	663,907	327,329	1,267,480	933,226	-52.10%
YoY %	-75.65%	30.39%	46.30%	102.83%	-74.17%	35.82%	-	-
Horiz. %	33.05%	135.71%	104.08%	71.14%	35.07%	135.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,025,793	979,976	974,363	951,625	940,279	858,325	837,369	14.44%
YoY %	4.68%	0.58%	2.39%	1.21%	9.55%	2.50%	-	-
Horiz. %	122.50%	117.03%	116.36%	113.64%	112.29%	102.50%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Dividend
Div	15,196	43,681	43,684	15,195	15,196	37,978	37,975	-45.60%
YoY %	-65.21%	-0.01%	187.49%	-0.01%	-59.99%	0.01%	-	-
Horiz. %	40.02%	115.03%	115.03%	40.01%	40.02%	100.01%	100.00%	-
Div Payout %	38.26%	27.73%	36.76%	19.03%	32.39%	35.01%	51.22%	-
YoY %	37.97%	-24.56%	93.17%	-41.25%	-7.48%	-31.65%	-	-
Horiz. %	74.70%	54.14%	71.77%	37.15%	63.24%	68.35%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Equity
Net Worth	1,025,793	979,976	974,363	951,625	940,279	858,325	837,369	14.44%
YoY %	4.68%	0.58%	2.39%	1.21%	9.55%	2.50%	-	-
Horiz. %	122.50%	117.03%	116.36%	113.64%	112.29%	102.50%	100.00%	-
NOSH	189,961	189,918	189,934	189,945	189,955	189,894	189,879	0.02%
YoY %	0.02%	-0.01%	-0.01%	-0.01%	0.03%	0.01%	-	-
Horiz. %	100.04%	100.02%	100.03%	100.03%	100.04%	100.01%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Ratio Analysis
NP Margin	13.86%	13.45%	13.16%	13.37%	15.34%	8.82%	8.26%	-
YoY %	3.05%	2.20%	-1.57%	-12.84%	73.92%	6.78%	-	-
Horiz. %	167.80%	162.83%	159.32%	161.86%	185.71%	106.78%	100.00%	-
ROE	3.87%	16.07%	12.20%	8.39%	4.99%	12.64%	8.85%	-
YoY %	-75.92%	31.72%	45.41%	68.14%	-60.52%	42.82%	-	-
Horiz. %	43.73%	181.58%	137.85%	94.80%	56.38%	142.82%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Per Share
RPS	188.46	770.48	588.87	403.45	203.55	732.03	535.75	-50.07%
YoY %	-75.54%	30.84%	45.96%	98.21%	-72.19%	36.64%	-	-
Horiz. %	35.18%	143.81%	109.92%	75.31%	37.99%	136.64%	100.00%	-
EPS	20.91	82.94	62.57	42.04	24.70	57.12	39.05	-33.98%
YoY %	-74.79%	32.56%	48.83%	70.20%	-56.76%	46.27%	-	-
Horiz. %	53.55%	212.39%	160.23%	107.66%	63.25%	146.27%	100.00%	-
DPS	8.00	23.00	23.00	8.00	8.00	20.00	20.00	-45.62%
YoY %	-65.22%	0.00%	187.50%	0.00%	-60.00%	0.00%	-	-
Horiz. %	40.00%	115.00%	115.00%	40.00%	40.00%	100.00%	100.00%	-
NAPS	5.40	5.16	5.13	5.01	4.95	4.52	4.41	14.41%
YoY %	4.65%	0.58%	2.40%	1.21%	9.51%	2.49%	-	-
Horiz. %	122.45%	117.01%	116.33%	113.61%	112.24%	102.49%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 189,930
RPS	179.68	734.38	561.33	384.61	194.05	697.65	510.55	-50.05%
YoY %	-75.53%	30.83%	45.95%	98.20%	-72.19%	36.65%	-	-
Horiz. %	35.19%	143.84%	109.95%	75.33%	38.01%	136.65%	100.00%	-
EPS	19.93	79.05	59.64	40.08	23.55	54.44	37.21	-33.97%
YoY %	-74.79%	32.55%	48.80%	70.19%	-56.74%	46.30%	-	-
Horiz. %	53.56%	212.44%	160.28%	107.71%	63.29%	146.30%	100.00%	-
DPS	7.63	21.92	21.92	7.63	7.63	19.06	19.06	-45.59%
YoY %	-65.19%	0.00%	187.29%	0.00%	-59.97%	0.00%	-	-
Horiz. %	40.03%	115.01%	115.01%	40.03%	40.03%	100.00%	100.00%	-
NAPS	5.1482	4.9183	4.8901	4.776	4.719	4.3077	4.2026	14.44%
YoY %	4.67%	0.58%	2.39%	1.21%	9.55%	2.50%	-	-
Horiz. %	122.50%	117.03%	116.36%	113.64%	112.29%	102.50%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	-
Price	7.80	7.50	7.45	9.31	6.62	6.66	7.00	-
P/RPS	4.14	0.97	1.27	2.31	3.25	0.91	1.31	114.90%
YoY %	326.80%	-23.62%	-45.02%	-28.92%	257.14%	-30.53%	-	-
Horiz. %	316.03%	74.05%	96.95%	176.34%	248.09%	69.47%	100.00%	-
P/EPS	37.30	9.04	11.91	22.15	26.80	11.66	17.93	62.74%
YoY %	312.61%	-24.10%	-46.23%	-17.35%	129.85%	-34.97%	-	-
Horiz. %	208.03%	50.42%	66.42%	123.54%	149.47%	65.03%	100.00%	-
EY	2.68	11.06	8.40	4.52	3.73	8.58	5.58	-38.58%
YoY %	-75.77%	31.67%	85.84%	21.18%	-56.53%	53.76%	-	-
Horiz. %	48.03%	198.21%	150.54%	81.00%	66.85%	153.76%	100.00%	-
DY	1.03	3.07	3.09	0.86	1.21	3.00	2.86	-49.28%
YoY %	-66.45%	-0.65%	259.30%	-28.93%	-59.67%	4.90%	-	-
Horiz. %	36.01%	107.34%	108.04%	30.07%	42.31%	104.90%	100.00%	-
P/NAPS	1.44	1.45	1.45	1.86	1.34	1.47	1.59	-6.37%
YoY %	-0.69%	0.00%	-22.04%	38.81%	-8.84%	-7.55%	-	-
Horiz. %	90.57%	91.19%	91.19%	116.98%	84.28%	92.45%	100.00%	-

	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	09/11/16	18/08/16	27/04/16	28/01/16	17/11/15	24/08/15	29/04/15	-
Price	7.80	7.99	7.32	8.66	7.35	6.42	6.55	-
P/RPS	4.14	1.04	1.24	2.15	3.61	0.88	1.22	125.31%
YoY %	298.08%	-16.13%	-42.33%	-40.44%	310.23%	-27.87%	-	-
Horiz. %	339.34%	85.25%	101.64%	176.23%	295.90%	72.13%	100.00%	-
P/EPS	37.30	9.63	11.70	20.60	29.76	11.24	16.77	70.14%
YoY %	287.33%	-17.69%	-43.20%	-30.78%	164.77%	-32.98%	-	-
Horiz. %	222.42%	57.42%	69.77%	122.84%	177.46%	67.02%	100.00%	-
EY	2.68	10.38	8.55	4.85	3.36	8.90	5.96	-41.22%
YoY %	-74.18%	21.40%	76.29%	44.35%	-62.25%	49.33%	-	-
Horiz. %	44.97%	174.16%	143.46%	81.38%	56.38%	149.33%	100.00%	-
DY	1.03	2.88	3.14	0.92	1.09	3.12	3.05	-51.40%
YoY %	-64.24%	-8.28%	241.30%	-15.60%	-65.06%	2.30%	-	-
Horiz. %	33.77%	94.43%	102.95%	30.16%	35.74%	102.30%	100.00%	-
P/NAPS	1.44	1.55	1.43	1.73	1.48	1.42	1.49	-2.24%
YoY %	-7.10%	8.39%	-17.34%	16.89%	4.23%	-4.70%	-	-
Horiz. %	96.64%	104.03%	95.97%	116.11%	99.33%	95.30%	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