[MPI] QoQ Quarter Result on 31-Mar-2018 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
17-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -36.93%
YoY- -39.87%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 398,162 413,756 393,101 366,333 395,252 387,634 389,127 1.53%
PBT 60,160 63,250 55,052 39,895 59,429 52,594 53,280 8.40%
Tax -10,588 -9,969 -6,951 -8,186 -10,623 -8,767 -4,598 74.11%
NP 49,572 53,281 48,101 31,709 48,806 43,827 48,682 1.21%
-
NP to SH 39,225 42,278 39,037 25,984 41,201 36,242 40,000 -1.29%
-
Tax Rate 17.60% 15.76% 12.63% 20.52% 17.88% 16.67% 8.63% -
Total Cost 348,590 360,475 345,000 334,624 346,446 343,807 340,445 1.58%
-
Net Worth 1,250,239 1,225,538 1,187,537 1,189,440 1,170,319 1,154,750 1,120,563 7.55%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - 19,000 - 36,101 - 18,992 - -
Div Payout % - 44.94% - 138.94% - 52.40% - -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,250,239 1,225,538 1,187,537 1,189,440 1,170,319 1,154,750 1,120,563 7.55%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 12.45% 12.88% 12.24% 8.66% 12.35% 11.31% 12.51% -
ROE 3.14% 3.45% 3.29% 2.18% 3.52% 3.14% 3.57% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 209.55 217.76 206.89 192.80 208.04 204.10 204.88 1.50%
EPS 20.64 22.25 20.55 13.68 21.69 19.08 21.06 -1.33%
DPS 0.00 10.00 0.00 19.00 0.00 10.00 0.00 -
NAPS 6.58 6.45 6.25 6.26 6.16 6.08 5.90 7.52%
Adjusted Per Share Value based on latest NOSH - 209,884
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 199.83 207.65 197.29 183.85 198.37 194.54 195.29 1.53%
EPS 19.69 21.22 19.59 13.04 20.68 18.19 20.08 -1.29%
DPS 0.00 9.54 0.00 18.12 0.00 9.53 0.00 -
NAPS 6.2746 6.1507 5.96 5.9695 5.8735 5.7954 5.6238 7.55%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 9.95 12.14 10.24 8.62 12.62 13.38 13.48 -
P/RPS 4.75 5.57 4.95 4.47 6.07 6.56 6.58 -19.48%
P/EPS 48.20 54.56 49.84 63.03 58.19 70.12 64.01 -17.18%
EY 2.07 1.83 2.01 1.59 1.72 1.43 1.56 20.69%
DY 0.00 0.82 0.00 2.20 0.00 0.75 0.00 -
P/NAPS 1.51 1.88 1.64 1.38 2.05 2.20 2.28 -23.96%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 08/11/18 23/08/18 17/05/18 29/01/18 08/11/17 17/08/17 -
Price 10.22 10.80 12.00 8.38 11.24 14.20 14.10 -
P/RPS 4.88 4.96 5.80 4.35 5.40 6.96 6.88 -20.41%
P/EPS 49.51 48.54 58.41 61.28 51.83 74.42 66.95 -18.17%
EY 2.02 2.06 1.71 1.63 1.93 1.34 1.49 22.42%
DY 0.00 0.93 0.00 2.27 0.00 0.70 0.00 -
P/NAPS 1.55 1.67 1.92 1.34 1.82 2.34 2.39 -25.01%

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