[MPI] QoQ Cumulative Quarter Result on 31-Mar-2017 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

18-Apr-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2017

Quarter

31-Mar-2017 [#3]

Profit Trend

QoQ- 45.63%

YoY- 16.05%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Cumulative Result
Revenue	782,886	387,634	1,544,545	1,155,418	759,418	358,009	1,463,279	-34.02%
YoY %	101.97%	-74.90%	33.68%	52.15%	112.12%	-75.53%	-	-
Horiz. %	53.50%	26.49%	105.55%	78.96%	51.90%	24.47%	100.00%	-
PBT	112,023	52,594	250,987	197,707	135,419	55,821	196,386	-31.14%
YoY %	113.00%	-79.05%	26.95%	46.00%	142.60%	-71.58%	-	-
Horiz. %	57.04%	26.78%	127.80%	100.67%	68.96%	28.42%	100.00%	-
Tax	-19,390	-8,767	-32,247	-27,649	-18,651	-6,212	435	-
YoY %	-121.17%	72.81%	-16.63%	-48.24%	-200.24%	-1,528.05%	-	-
Horiz. %	-4,457.47%	-2,015.40%	-7,413.10%	-6,356.09%	-4,287.59%	-1,428.05%	100.00%	-
NP	92,633	43,827	218,740	170,058	116,768	49,609	196,821	-39.41%
YoY %	111.36%	-79.96%	28.63%	45.64%	135.38%	-74.79%	-	-
Horiz. %	47.06%	22.27%	111.14%	86.40%	59.33%	25.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	77,443	36,242	177,915	137,915	94,702	39,721	157,518	-37.62%
YoY %	113.68%	-79.63%	29.00%	45.63%	138.42%	-74.78%	-	-
Horiz. %	49.16%	23.01%	112.95%	87.56%	60.12%	25.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.31%	16.67%	12.85%	13.98%	13.77%	11.13%	-0.22%	-
YoY %	3.84%	29.73%	-8.08%	1.53%	23.72%	5,159.09%	-	-
Horiz. %	-7,868.18%	-7,577.27%	-5,840.91%	-6,354.55%	-6,259.09%	-5,059.09%	100.00%	-
Total Cost	690,253	343,807	1,325,805	985,360	642,650	308,400	1,266,458	-33.20%
YoY %	100.77%	-74.07%	34.55%	53.33%	108.38%	-75.65%	-	-
Horiz. %	54.50%	27.15%	104.69%	77.80%	50.74%	24.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,170,319	1,154,750	1,120,563	1,118,664	1,071,182	1,025,793	979,976	12.52%
YoY %	1.35%	3.05%	0.17%	4.43%	4.42%	4.68%	-	-
Horiz. %	119.42%	117.83%	114.35%	114.15%	109.31%	104.68%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	18,998	18,992	51,280	51,280	15,194	15,196	43,681	-42.50%
YoY %	0.03%	-62.96%	0.00%	237.50%	-0.01%	-65.21%	-	-
Horiz. %	43.49%	43.48%	117.40%	117.40%	34.78%	34.79%	100.00%	-
Div Payout %	24.53%	52.40%	28.82%	37.18%	16.04%	38.26%	27.73%	-
YoY %	-53.19%	81.82%	-22.49%	131.80%	-58.08%	37.97%	-	-
Horiz. %	88.46%	188.97%	103.93%	134.08%	57.84%	137.97%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	1,170,319	1,154,750	1,120,563	1,118,664	1,071,182	1,025,793	979,976	12.52%
YoY %	1.35%	3.05%	0.17%	4.43%	4.42%	4.68%	-	-
Horiz. %	119.42%	117.83%	114.35%	114.15%	109.31%	104.68%	100.00%	-
NOSH	209,884	209,884	209,884	209,884	209,884	189,961	189,918	6.87%
YoY %	0.00%	0.00%	0.00%	0.00%	10.49%	0.02%	-	-
Horiz. %	110.51%	110.51%	110.51%	110.51%	110.51%	100.02%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	11.83%	11.31%	14.16%	14.72%	15.38%	13.86%	13.45%	-
YoY %	4.60%	-20.13%	-3.80%	-4.29%	10.97%	3.05%	-	-
Horiz. %	87.96%	84.09%	105.28%	109.44%	114.35%	103.05%	100.00%	-
ROE	6.62%	3.14%	15.88%	12.33%	8.84%	3.87%	16.07%	-
YoY %	110.83%	-80.23%	28.79%	39.48%	128.42%	-75.92%	-	-
Horiz. %	41.19%	19.54%	98.82%	76.73%	55.01%	24.08%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	412.07	204.10	813.24	608.35	399.85	188.46	770.48	-34.03%
YoY %	101.90%	-74.90%	33.68%	52.14%	112.17%	-75.54%	-	-
Horiz. %	53.48%	26.49%	105.55%	78.96%	51.90%	24.46%	100.00%	-
EPS	40.77	19.08	93.68	72.61	49.86	20.91	82.94	-37.63%
YoY %	113.68%	-79.63%	29.02%	45.63%	138.45%	-74.79%	-	-
Horiz. %	49.16%	23.00%	112.95%	87.55%	60.12%	25.21%	100.00%	-
DPS	10.00	10.00	27.00	27.00	8.00	8.00	23.00	-42.52%
YoY %	0.00%	-62.96%	0.00%	237.50%	0.00%	-65.22%	-	-
Horiz. %	43.48%	43.48%	117.39%	117.39%	34.78%	34.78%	100.00%	-
NAPS	6.16	6.08	5.90	5.89	5.64	5.40	5.16	12.49%
YoY %	1.32%	3.05%	0.17%	4.43%	4.44%	4.65%	-	-
Horiz. %	119.38%	117.83%	114.34%	114.15%	109.30%	104.65%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	373.01	184.69	735.90	550.50	361.83	170.57	697.18	-34.02%
YoY %	101.97%	-74.90%	33.68%	52.14%	112.13%	-75.53%	-	-
Horiz. %	53.50%	26.49%	105.55%	78.96%	51.90%	24.47%	100.00%	-
EPS	36.90	17.27	84.77	65.71	45.12	18.93	75.05	-37.62%
YoY %	113.67%	-79.63%	29.01%	45.63%	138.35%	-74.78%	-	-
Horiz. %	49.17%	23.01%	112.95%	87.55%	60.12%	25.22%	100.00%	-
DPS	9.05	9.05	24.43	24.43	7.24	7.24	20.81	-42.51%
YoY %	0.00%	-62.96%	0.00%	237.43%	0.00%	-65.21%	-	-
Horiz. %	43.49%	43.49%	117.40%	117.40%	34.79%	34.79%	100.00%	-
NAPS	5.576	5.5018	5.339	5.3299	5.1037	4.8874	4.6691	12.52%
YoY %	1.35%	3.05%	0.17%	4.43%	4.43%	4.68%	-	-
Horiz. %	119.42%	117.83%	114.35%	114.15%	109.31%	104.68%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	12.62	13.38	13.48	11.50	7.41	7.80	7.50	-
P/RPS	3.06	6.56	1.66	1.89	1.85	4.14	0.97	114.64%
YoY %	-53.35%	295.18%	-12.17%	2.16%	-55.31%	326.80%	-	-
Horiz. %	315.46%	676.29%	171.13%	194.85%	190.72%	426.80%	100.00%	-
P/EPS	30.96	70.12	14.39	15.84	14.86	37.30	9.04	126.69%
YoY %	-55.85%	387.28%	-9.15%	6.59%	-60.16%	312.61%	-	-
Horiz. %	342.48%	775.66%	159.18%	175.22%	164.38%	412.61%	100.00%	-
EY	3.23	1.43	6.95	6.31	6.73	2.68	11.06	-55.88%
YoY %	125.87%	-79.42%	10.14%	-6.24%	151.12%	-75.77%	-	-
Horiz. %	29.20%	12.93%	62.84%	57.05%	60.85%	24.23%	100.00%	-
DY	0.79	0.75	2.00	2.35	1.08	1.03	3.07	-59.44%
YoY %	5.33%	-62.50%	-14.89%	117.59%	4.85%	-66.45%	-	-
Horiz. %	25.73%	24.43%	65.15%	76.55%	35.18%	33.55%	100.00%	-
P/NAPS	2.05	2.20	2.28	1.95	1.31	1.44	1.45	25.88%
YoY %	-6.82%	-3.51%	16.92%	48.85%	-9.03%	-0.69%	-	-
Horiz. %	141.38%	151.72%	157.24%	134.48%	90.34%	99.31%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	29/01/18	08/11/17	17/08/17	18/04/17	25/01/17	09/11/16	18/08/16	-
Price	11.24	14.20	14.10	11.84	7.95	7.80	7.99	-
P/RPS	2.73	6.96	1.73	1.95	1.99	4.14	1.04	89.95%
YoY %	-60.78%	302.31%	-11.28%	-2.01%	-51.93%	298.08%	-	-
Horiz. %	262.50%	669.23%	166.35%	187.50%	191.35%	398.08%	100.00%	-
P/EPS	27.57	74.42	15.05	16.31	15.94	37.30	9.63	101.23%
YoY %	-62.95%	394.49%	-7.73%	2.32%	-57.27%	287.33%	-	-
Horiz. %	286.29%	772.79%	156.28%	169.37%	165.52%	387.33%	100.00%	-
EY	3.63	1.34	6.64	6.13	6.27	2.68	10.38	-50.26%
YoY %	170.90%	-79.82%	8.32%	-2.23%	133.96%	-74.18%	-	-
Horiz. %	34.97%	12.91%	63.97%	59.06%	60.40%	25.82%	100.00%	-
DY	0.89	0.70	1.91	2.28	1.01	1.03	2.88	-54.19%
YoY %	27.14%	-63.35%	-16.23%	125.74%	-1.94%	-64.24%	-	-
Horiz. %	30.90%	24.31%	66.32%	79.17%	35.07%	35.76%	100.00%	-
P/NAPS	1.82	2.34	2.39	2.01	1.41	1.44	1.55	11.26%
YoY %	-22.22%	-2.09%	18.91%	42.55%	-2.08%	-7.10%	-	-
Horiz. %	117.42%	150.97%	154.19%	129.68%	90.97%	92.90%	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 - 15 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 15:30:00

EMA 5

5 Mins

SELL

2024-05-16 15:10:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-16 15:10:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-05-16 15:00:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-16 15:00:00

TURTLE SYSTEM 55

5 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 >

TOPGLOV

TOP GLOVE CORPORATION BHD

1000

TASCO

TASCO BERHAD

658

HARTA

HARTALEGA HOLDINGS BHD

564

MPI

MALAYSIAN PACIFIC INDUSTRIES

422

PTRANS

PERAK TRANSIT BERHAD

413

YTLPOWR

YTL POWER INTERNATIONAL BHD

408

HLIND

HONG LEONG INDUSTRIES BHD

406

MYEG

MY E.G. SERVICES BHD

391

MBSB

MALAYSIA BUILDING SOCIETY BHD

339

SUPERMX

SUPERMAX CORPORATION BHD

313

Daily Stocks

TOPGLOV

1.20

-0.06

297,522,500

HSI-CXG

0.235

+0.03

284,598,500

REVENUE

0.23

-0.015

280,265,700

HSI-HUZ

0.205

-0.04

241,150,600

MQTECH

0.015

-0.005

160,954,900

CAREPLS

0.35

-0.03

106,148,900

SINKUNG

0.145

+0.005

103,618,100

MYEG

1.03

0.00

101,983,900

SUPERMX

1.01

-0.07

98,912,500

HSI-CV8

0.15

+0.015

85,360,100

More active Stocks

MPI

33.50

+0.98

234,200

F&N

33.16

+0.68

401,500

UTDPLT

26.20

+0.58

294,200

HEIM

24.76

+0.56

409,800

NESTLE

129.50

+0.50

46,500

CARLSBG

20.10

+0.48

451,300

PANAMY

19.70

+0.44

23,700

ALLIANZ

22.08

+0.40

43,000

KSENG

6.33

+0.35

602,600

PENTA

4.78

+0.33

4,431,200

More gainer Stocks

AJI

16.12

-0.44

271,000

AIRPORT

10.04

-0.36

29,319,500

KOSSAN

2.48

-0.26

24,049,500

KOSSAN-C60

0.58

-0.20

375,000

DLADY

32.74

-0.20

2,300

HARTA

3.65

-0.17

37,751,800

AHEALTH

2.93

-0.14

858,300

ICAP

3.30

-0.14

448,400

DJIA-HG

0.215

-0.125

200

KUAISHO-C17

0.08

-0.12

58,800

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