[MPI] QoQ Quarter Result on 30-Jun-2017 [#4]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
17-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- -7.44%
YoY- 3.42%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 366,333 395,252 387,634 389,127 396,000 401,409 358,009 1.54%
PBT 39,895 59,429 52,594 53,280 62,288 79,598 55,821 -20.07%
Tax -8,186 -10,623 -8,767 -4,598 -8,998 -12,439 -6,212 20.21%
NP 31,709 48,806 43,827 48,682 53,290 67,159 49,609 -25.81%
-
NP to SH 25,984 41,201 36,242 40,000 43,213 54,981 39,721 -24.66%
-
Tax Rate 20.52% 17.88% 16.67% 8.63% 14.45% 15.63% 11.13% -
Total Cost 334,624 346,446 343,807 340,445 342,710 334,250 308,400 5.59%
-
Net Worth 1,189,440 1,170,319 1,154,750 1,120,563 1,118,664 1,071,182 1,025,793 10.38%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 36,101 - 18,992 - 36,085 - 15,196 78.13%
Div Payout % 138.94% - 52.40% - 83.51% - 38.26% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,189,440 1,170,319 1,154,750 1,120,563 1,118,664 1,071,182 1,025,793 10.38%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 189,961 6.88%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 8.66% 12.35% 11.31% 12.51% 13.46% 16.73% 13.86% -
ROE 2.18% 3.52% 3.14% 3.57% 3.86% 5.13% 3.87% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 192.80 208.04 204.10 204.88 208.50 211.35 188.46 1.53%
EPS 13.68 21.69 19.08 21.06 22.75 28.95 20.91 -24.65%
DPS 19.00 0.00 10.00 0.00 19.00 0.00 8.00 78.10%
NAPS 6.26 6.16 6.08 5.90 5.89 5.64 5.40 10.36%
Adjusted Per Share Value based on latest NOSH - 209,884
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 174.54 188.32 184.69 185.40 188.68 191.25 170.57 1.54%
EPS 12.38 19.63 17.27 19.06 20.59 26.20 18.93 -24.67%
DPS 17.20 0.00 9.05 0.00 17.19 0.00 7.24 78.13%
NAPS 5.6671 5.576 5.5018 5.339 5.3299 5.1037 4.8874 10.38%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 8.62 12.62 13.38 13.48 11.50 7.41 7.80 -
P/RPS 4.47 6.07 6.56 6.58 5.52 3.51 4.14 5.25%
P/EPS 63.03 58.19 70.12 64.01 50.54 25.60 37.30 41.91%
EY 1.59 1.72 1.43 1.56 1.98 3.91 2.68 -29.41%
DY 2.20 0.00 0.75 0.00 1.65 0.00 1.03 65.92%
P/NAPS 1.38 2.05 2.20 2.28 1.95 1.31 1.44 -2.79%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 17/05/18 29/01/18 08/11/17 17/08/17 18/04/17 25/01/17 09/11/16 -
Price 8.38 11.24 14.20 14.10 11.84 7.95 7.80 -
P/RPS 4.35 5.40 6.96 6.88 5.68 3.76 4.14 3.35%
P/EPS 61.28 51.83 74.42 66.95 52.04 27.46 37.30 39.27%
EY 1.63 1.93 1.34 1.49 1.92 3.64 2.68 -28.23%
DY 2.27 0.00 0.70 0.00 1.60 0.00 1.03 69.43%
P/NAPS 1.34 1.82 2.34 2.39 2.01 1.41 1.44 -4.68%

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