[MPI] QoQ TTM 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- 0.75%
YoY- 12.95%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,538,346 1,568,013 1,574,170 1,544,545 1,500,236 1,456,359 1,434,643 4.76%
PBT 205,198 227,591 247,760 250,987 246,219 231,448 188,931 5.66%
Tax -32,174 -32,986 -34,802 -32,247 -26,506 -20,290 -1,817 580.55%
NP 173,024 194,605 212,958 218,740 219,713 211,158 187,114 -5.08%
-
NP to SH 143,427 160,656 174,436 177,915 176,591 172,367 150,320 -3.08%
-
Tax Rate 15.68% 14.49% 14.05% 12.85% 10.77% 8.77% 0.96% -
Total Cost 1,365,322 1,373,408 1,361,212 1,325,805 1,280,523 1,245,201 1,247,529 6.20%
-
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 55,093 55,078 55,078 51,282 51,282 43,683 43,683 16.74%
Div Payout % 38.41% 34.28% 31.58% 28.82% 29.04% 25.34% 29.06% -
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 11.25% 12.41% 13.53% 14.16% 14.65% 14.50% 13.04% -
ROE 12.06% 13.73% 15.11% 15.88% 15.79% 16.09% 14.65% -
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 809.63 825.33 828.83 813.24 789.91 766.80 755.23 4.75%
EPS 75.49 84.56 91.84 93.68 92.98 90.75 79.13 -3.09%
DPS 29.00 29.00 29.00 27.00 27.00 23.00 23.00 16.72%
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 772.06 786.95 790.04 775.17 752.93 730.91 720.01 4.76%
EPS 71.98 80.63 87.55 89.29 88.63 86.51 75.44 -3.08%
DPS 27.65 27.64 27.64 25.74 25.74 21.92 21.92 16.76%
NAPS 5.9695 5.8735 5.7954 5.6238 5.6143 5.376 5.1482 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 1.06 1.53 1.61 1.66 1.46 0.97 1.03 1.93%
P/EPS 11.42 14.92 14.57 14.39 12.37 8.16 9.86 10.29%
EY 8.76 6.70 6.86 6.95 8.09 12.25 10.15 -9.36%
DY 3.36 2.30 2.17 2.00 2.35 3.10 2.95 9.07%
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 1.04 1.36 1.71 1.73 1.50 1.04 1.03 0.64%
P/EPS 11.10 13.29 15.46 15.05 12.73 8.76 9.86 8.22%
EY 9.01 7.52 6.47 6.64 7.85 11.42 10.15 -7.64%
DY 3.46 2.58 2.04 1.91 2.28 2.89 2.95 11.22%
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