[MPI] QoQ Cumulative Quarter Result on 31-Dec-2016 [#2] | Financial Results | I3investor

[MPI] QoQ Cumulative Quarter Result on 31-Dec-2016 [#2]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

25-Jan-2017

Admission Sponsor

-

Sponsor

-

Financial Year

30-Jun-2017

Quarter

31-Dec-2016 [#2]

Profit Trend

QoQ- 138.42%

YoY- 18.6%

Quarter Report

MPI-Q2 FY2017.pdf

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Cumulative Result
Revenue	387,634	1,544,545	1,155,418	759,418	358,009	1,463,279	1,118,461	-50.62%
YoY %	-74.90%	33.68%	52.15%	112.12%	-75.53%	30.83%	-	-
Horiz. %	34.66%	138.10%	103.30%	67.90%	32.01%	130.83%	100.00%	-
PBT	52,594	250,987	197,707	135,419	55,821	196,386	147,874	-49.76%
YoY %	-79.05%	26.95%	46.00%	142.60%	-71.58%	32.81%	-	-
Horiz. %	35.57%	169.73%	133.70%	91.58%	37.75%	132.81%	100.00%	-
Tax	-8,767	-32,247	-27,649	-18,651	-6,212	435	-708	434.41%
YoY %	72.81%	-16.63%	-48.24%	-200.24%	-1,528.05%	161.44%	-	-
Horiz. %	1,238.28%	4,554.66%	3,905.23%	2,634.32%	877.40%	-61.44%	100.00%	-
NP	43,827	218,740	170,058	116,768	49,609	196,821	147,166	-55.37%
YoY %	-79.96%	28.63%	45.64%	135.38%	-74.79%	33.74%	-	-
Horiz. %	29.78%	148.63%	115.56%	79.34%	33.71%	133.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,242	177,915	137,915	94,702	39,721	157,518	118,842	-54.66%
YoY %	-79.63%	29.00%	45.63%	138.42%	-74.78%	32.54%	-	-
Horiz. %	30.50%	149.71%	116.05%	79.69%	33.42%	132.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.67%	12.85%	13.98%	13.77%	11.13%	-0.22%	0.48%	-
YoY %	29.73%	-8.08%	1.53%	23.72%	5,159.09%	-145.83%	-	-
Horiz. %	3,472.92%	2,677.08%	2,912.50%	2,868.75%	2,318.75%	-45.83%	100.00%	-
Total Cost	343,807	1,325,805	985,360	642,650	308,400	1,266,458	971,295	-49.92%
YoY %	-74.07%	34.55%	53.33%	108.38%	-75.65%	30.39%	-	-
Horiz. %	35.40%	136.50%	101.45%	66.16%	31.75%	130.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,154,750	1,120,563	1,118,664	1,071,182	1,025,793	979,976	974,363	11.97%
YoY %	3.05%	0.17%	4.43%	4.42%	4.68%	0.58%	-	-
Horiz. %	118.51%	115.00%	114.81%	109.94%	105.28%	100.58%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	18,992	51,280	51,280	15,194	15,196	43,681	43,684	-42.58%
YoY %	-62.96%	0.00%	237.50%	-0.01%	-65.21%	-0.01%	-	-
Horiz. %	43.48%	117.39%	117.39%	34.78%	34.79%	99.99%	100.00%	-
Div Payout %	52.40%	28.82%	37.18%	16.04%	38.26%	27.73%	36.76%	-
YoY %	81.82%	-22.49%	131.80%	-58.08%	37.97%	-24.56%	-	-
Horiz. %	142.55%	78.40%	101.14%	43.63%	104.08%	75.44%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	1,154,750	1,120,563	1,118,664	1,071,182	1,025,793	979,976	974,363	11.97%
YoY %	3.05%	0.17%	4.43%	4.42%	4.68%	0.58%	-	-
Horiz. %	118.51%	115.00%	114.81%	109.94%	105.28%	100.58%	100.00%	-
NOSH	209,884	209,884	209,884	209,884	189,961	189,918	189,934	6.87%
YoY %	0.00%	0.00%	0.00%	10.49%	0.02%	-0.01%	-	-
Horiz. %	110.50%	110.50%	110.50%	110.50%	100.01%	99.99%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	11.31%	14.16%	14.72%	15.38%	13.86%	13.45%	13.16%	-
YoY %	-20.13%	-3.80%	-4.29%	10.97%	3.05%	2.20%	-	-
Horiz. %	85.94%	107.60%	111.85%	116.87%	105.32%	102.20%	100.00%	-
ROE	3.14%	15.88%	12.33%	8.84%	3.87%	16.07%	12.20%	-
YoY %	-80.23%	28.79%	39.48%	128.42%	-75.92%	31.72%	-	-
Horiz. %	25.74%	130.16%	101.07%	72.46%	31.72%	131.72%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	204.10	813.24	608.35	399.85	188.46	770.48	588.87	-50.62%
YoY %	-74.90%	33.68%	52.14%	112.17%	-75.54%	30.84%	-	-
Horiz. %	34.66%	138.10%	103.31%	67.90%	32.00%	130.84%	100.00%	-
EPS	19.08	93.68	72.61	49.86	20.91	82.94	62.57	-54.66%
YoY %	-79.63%	29.02%	45.63%	138.45%	-74.79%	32.56%	-	-
Horiz. %	30.49%	149.72%	116.05%	79.69%	33.42%	132.56%	100.00%	-
DPS	10.00	27.00	27.00	8.00	8.00	23.00	23.00	-42.57%
YoY %	-62.96%	0.00%	237.50%	0.00%	-65.22%	0.00%	-	-
Horiz. %	43.48%	117.39%	117.39%	34.78%	34.78%	100.00%	100.00%	-
NAPS	6.08	5.90	5.89	5.64	5.40	5.16	5.13	11.98%
YoY %	3.05%	0.17%	4.43%	4.44%	4.65%	0.58%	-	-
Horiz. %	118.52%	115.01%	114.81%	109.94%	105.26%	100.58%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	184.69	735.90	550.50	361.83	170.57	697.18	532.89	-50.62%
YoY %	-74.90%	33.68%	52.14%	112.13%	-75.53%	30.83%	-	-
Horiz. %	34.66%	138.10%	103.30%	67.90%	32.01%	130.83%	100.00%	-
EPS	17.27	84.77	65.71	45.12	18.93	75.05	56.62	-54.65%
YoY %	-79.63%	29.01%	45.63%	138.35%	-74.78%	32.55%	-	-
Horiz. %	30.50%	149.72%	116.05%	79.69%	33.43%	132.55%	100.00%	-
DPS	9.05	24.43	24.43	7.24	7.24	20.81	20.81	-42.57%
YoY %	-62.96%	0.00%	237.43%	0.00%	-65.21%	0.00%	-	-
Horiz. %	43.49%	117.40%	117.40%	34.79%	34.79%	100.00%	100.00%	-
NAPS	5.5018	5.339	5.3299	5.1037	4.8874	4.6691	4.6424	11.97%
YoY %	3.05%	0.17%	4.43%	4.43%	4.68%	0.58%	-	-
Horiz. %	118.51%	115.01%	114.81%	109.94%	105.28%	100.58%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	13.38	13.48	11.50	7.41	7.80	7.50	7.45	-
P/RPS	6.56	1.66	1.89	1.85	4.14	0.97	1.27	198.51%
YoY %	295.18%	-12.17%	2.16%	-55.31%	326.80%	-23.62%	-	-
Horiz. %	516.54%	130.71%	148.82%	145.67%	325.98%	76.38%	100.00%	-
P/EPS	70.12	14.39	15.84	14.86	37.30	9.04	11.91	225.70%
YoY %	387.28%	-9.15%	6.59%	-60.16%	312.61%	-24.10%	-	-
Horiz. %	588.75%	120.82%	133.00%	124.77%	313.18%	75.90%	100.00%	-
EY	1.43	6.95	6.31	6.73	2.68	11.06	8.40	-69.25%
YoY %	-79.42%	10.14%	-6.24%	151.12%	-75.77%	31.67%	-	-
Horiz. %	17.02%	82.74%	75.12%	80.12%	31.90%	131.67%	100.00%	-
DY	0.75	2.00	2.35	1.08	1.03	3.07	3.09	-61.05%
YoY %	-62.50%	-14.89%	117.59%	4.85%	-66.45%	-0.65%	-	-
Horiz. %	24.27%	64.72%	76.05%	34.95%	33.33%	99.35%	100.00%	-
P/NAPS	2.20	2.28	1.95	1.31	1.44	1.45	1.45	32.00%
YoY %	-3.51%	16.92%	48.85%	-9.03%	-0.69%	0.00%	-	-
Horiz. %	151.72%	157.24%	134.48%	90.34%	99.31%	100.00%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	08/11/17	17/08/17	18/04/17	25/01/17	09/11/16	18/08/16	27/04/16	-
Price	14.20	14.10	11.84	7.95	7.80	7.99	7.32	-
P/RPS	6.96	1.73	1.95	1.99	4.14	1.04	1.24	215.50%
YoY %	302.31%	-11.28%	-2.01%	-51.93%	298.08%	-16.13%	-	-
Horiz. %	561.29%	139.52%	157.26%	160.48%	333.87%	83.87%	100.00%	-
P/EPS	74.42	15.05	16.31	15.94	37.30	9.63	11.70	242.91%
YoY %	394.49%	-7.73%	2.32%	-57.27%	287.33%	-17.69%	-	-
Horiz. %	636.07%	128.63%	139.40%	136.24%	318.80%	82.31%	100.00%	-
EY	1.34	6.64	6.13	6.27	2.68	10.38	8.55	-70.89%
YoY %	-79.82%	8.32%	-2.23%	133.96%	-74.18%	21.40%	-	-
Horiz. %	15.67%	77.66%	71.70%	73.33%	31.35%	121.40%	100.00%	-
DY	0.70	1.91	2.28	1.01	1.03	2.88	3.14	-63.20%
YoY %	-63.35%	-16.23%	125.74%	-1.94%	-64.24%	-8.28%	-	-
Horiz. %	22.29%	60.83%	72.61%	32.17%	32.80%	91.72%	100.00%	-
P/NAPS	2.34	2.39	2.01	1.41	1.44	1.55	1.43	38.82%
YoY %	-2.09%	18.91%	42.55%	-2.08%	-7.10%	8.39%	-	-
Horiz. %	163.64%	167.13%	140.56%	98.60%	100.70%	108.39%	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

Post a Comment

Featured Posts

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 30 April 2024

MQ Trader

MQ Trading Signals

No trading signals available.

More Trading Signals

Apps

Send individual or group chats with anyone on i3investor

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

Online learning and teaching marketplace

Top Articles

1

Stock Pick Contest Year 2024

Stock Pick Year 2024 - 30 Apr Result

2

Dark Horse Radar

Tambun (5191) - The Undervalue Gem for Penang Property Stock Gold Rush with ColdEye FongSiling 冷眼

3

Koon Yew Yin's Blog

Sendai is still up trend - Koon Yew Yin

4

CEO Morning Brief

YTL Power, YTL Corp Touch New Highs

5

save malaysia!

Does SJKC education of DAP’s Pang Sock Tao make her incompetent as a future KKB’s people’s rep?

6

save malaysia!

Travesty of justice: Jail time for stealing sardine but big sharks escape the net of justice?

7

save malaysia!

Anwar should seek legal recourse over Bloomberg's casino report, says lawyer

8

BFM Podcast

No Hard Landing For US Yet

Hot Stocks Today >

1

TASCO BERHAD

1000

2

PERAK TRANSIT BERHAD

332

3

MALAYSIAN PACIFIC INDUSTRIES

331

4

HONG LEONG INDUSTRIES BHD

329

5

YTL POWER INTERNATIONAL BHD

200

6

MY E.G. SERVICES BHD

180

7

SAPURA ENERGY BERHAD

141

8

PUBLIC BANK BHD

140

9

GENTING MALAYSIA BERHAD

136

10

MALAYAN BANKING BHD

135

Daily Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.08

-0.12

58,800

SIMEPROP-C24

0.165

-0.025

50,000

KUAISHO-C15

0.07

-0.02

30,000

KUAISHO-C15

0.07

-0.02

30,000

More active Stocks

0.005

0.00

73,200

0.005

0.00

73,200

0.005

0.00

73,200

0.125

0.00

0

KUAISHO-C12

0.175

0.00

0

KUAISHO-C11

0.04

0.00

0

0.195

0.00

0

0.005

0.00

0

0.06

0.00

0

0.085

0.00

0

More gainer Stocks

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C17

0.10

-0.055

70,000

KUAISHO-C16

0.01

-0.035

10,000

KUAISHO-C16

0.01

-0.035

10,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

1

2

TA

3

Affin Hwang

4

Rakuten Trade

5

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....