[MPI] QoQ Quarter Result on 31-Dec-2017 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
29-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 13.68%
YoY- -25.06%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 413,756 393,101 366,333 395,252 387,634 389,127 396,000 2.96%
PBT 63,250 55,052 39,895 59,429 52,594 53,280 62,288 1.02%
Tax -9,969 -6,951 -8,186 -10,623 -8,767 -4,598 -8,998 7.06%
NP 53,281 48,101 31,709 48,806 43,827 48,682 53,290 -0.01%
-
NP to SH 42,278 39,037 25,984 41,201 36,242 40,000 43,213 -1.44%
-
Tax Rate 15.76% 12.63% 20.52% 17.88% 16.67% 8.63% 14.45% -
Total Cost 360,475 345,000 334,624 346,446 343,807 340,445 342,710 3.42%
-
Net Worth 1,225,538 1,187,537 1,189,440 1,170,319 1,154,750 1,120,563 1,118,664 6.26%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 19,000 - 36,101 - 18,992 - 36,085 -34.76%
Div Payout % 44.94% - 138.94% - 52.40% - 83.51% -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 1,225,538 1,187,537 1,189,440 1,170,319 1,154,750 1,120,563 1,118,664 6.26%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 12.88% 12.24% 8.66% 12.35% 11.31% 12.51% 13.46% -
ROE 3.45% 3.29% 2.18% 3.52% 3.14% 3.57% 3.86% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 217.76 206.89 192.80 208.04 204.10 204.88 208.50 2.93%
EPS 22.25 20.55 13.68 21.69 19.08 21.06 22.75 -1.46%
DPS 10.00 0.00 19.00 0.00 10.00 0.00 19.00 -34.78%
NAPS 6.45 6.25 6.26 6.16 6.08 5.90 5.89 6.23%
Adjusted Per Share Value based on latest NOSH - 209,884
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 197.14 187.29 174.54 188.32 184.69 185.40 188.68 2.96%
EPS 20.14 18.60 12.38 19.63 17.27 19.06 20.59 -1.46%
DPS 9.05 0.00 17.20 0.00 9.05 0.00 17.19 -34.77%
NAPS 5.8391 5.6581 5.6671 5.576 5.5018 5.339 5.3299 6.26%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 12.14 10.24 8.62 12.62 13.38 13.48 11.50 -
P/RPS 5.57 4.95 4.47 6.07 6.56 6.58 5.52 0.60%
P/EPS 54.56 49.84 63.03 58.19 70.12 64.01 50.54 5.22%
EY 1.83 2.01 1.59 1.72 1.43 1.56 1.98 -5.11%
DY 0.82 0.00 2.20 0.00 0.75 0.00 1.65 -37.23%
P/NAPS 1.88 1.64 1.38 2.05 2.20 2.28 1.95 -2.40%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 08/11/18 23/08/18 17/05/18 29/01/18 08/11/17 17/08/17 18/04/17 -
Price 10.80 12.00 8.38 11.24 14.20 14.10 11.84 -
P/RPS 4.96 5.80 4.35 5.40 6.96 6.88 5.68 -8.63%
P/EPS 48.54 58.41 61.28 51.83 74.42 66.95 52.04 -4.53%
EY 2.06 1.71 1.63 1.93 1.34 1.49 1.92 4.79%
DY 0.93 0.00 2.27 0.00 0.70 0.00 1.60 -30.32%
P/NAPS 1.67 1.92 1.34 1.82 2.34 2.39 2.01 -11.61%

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