[MPI] QoQ TTM Result on 30-Jun-2018 [#4]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

23-Aug-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

30-Jun-2018 [#4]

Profit Trend

QoQ- -0.67%

YoY- -19.93%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
TTM Result
Revenue	1,535,127	1,571,352	1,568,442	1,542,320	1,538,346	1,568,013	1,574,170	-1.66%
YoY %	-2.31%	0.19%	1.69%	0.26%	-1.89%	-0.39%	-	-
Horiz. %	97.52%	99.82%	99.64%	97.98%	97.72%	99.61%	100.00%	-
PBT	203,950	218,357	217,626	206,970	205,198	227,591	247,760	-12.17%
YoY %	-6.60%	0.34%	5.15%	0.86%	-9.84%	-8.14%	-	-
Horiz. %	82.32%	88.13%	87.84%	83.54%	82.82%	91.86%	100.00%	-
Tax	-31,514	-35,694	-35,729	-34,527	-32,174	-32,986	-34,802	-6.40%
YoY %	11.71%	0.10%	-3.48%	-7.31%	2.46%	5.22%	-	-
Horiz. %	90.55%	102.56%	102.66%	99.21%	92.45%	94.78%	100.00%	-
NP	172,436	182,663	181,897	172,443	173,024	194,605	212,958	-13.13%
YoY %	-5.60%	0.42%	5.48%	-0.34%	-11.09%	-8.62%	-	-
Horiz. %	80.97%	85.77%	85.41%	80.98%	81.25%	91.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	137,307	146,524	148,500	142,464	143,427	160,656	174,436	-14.76%
YoY %	-6.29%	-1.33%	4.24%	-0.67%	-10.72%	-7.90%	-	-
Horiz. %	78.71%	84.00%	85.13%	81.67%	82.22%	92.10%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.45%	16.35%	16.42%	16.68%	15.68%	14.49%	14.05%	-
YoY %	-5.50%	-0.43%	-1.56%	6.38%	8.21%	3.13%	-	-
Horiz. %	109.96%	116.37%	116.87%	118.72%	111.60%	103.13%	100.00%	-
Total Cost	1,362,691	1,388,689	1,386,545	1,369,877	1,365,322	1,373,408	1,361,212	0.07%
YoY %	-1.87%	0.15%	1.22%	0.33%	-0.59%	0.90%	-	-
Horiz. %	100.11%	102.02%	101.86%	100.64%	100.30%	100.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,273,207	1,250,239	1,225,538	1,187,537	1,189,440	1,170,319	1,154,750	6.73%
YoY %	1.84%	2.02%	3.20%	-0.16%	1.63%	1.35%	-	-
Horiz. %	110.26%	108.27%	106.13%	102.84%	103.00%	101.35%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Dividend
Div	51,305	55,101	55,101	55,093	55,093	55,078	55,078	-4.62%
YoY %	-6.89%	0.00%	0.01%	0.00%	0.03%	0.00%	-	-
Horiz. %	93.15%	100.04%	100.04%	100.03%	100.03%	100.00%	100.00%	-
Div Payout %	37.37%	37.61%	37.11%	38.67%	38.41%	34.28%	31.58%	-
YoY %	-0.64%	1.35%	-4.03%	0.68%	12.05%	8.55%	-	-
Horiz. %	118.33%	119.09%	117.51%	122.45%	121.63%	108.55%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Equity
Net Worth	1,273,207	1,250,239	1,225,538	1,187,537	1,189,440	1,170,319	1,154,750	6.73%
YoY %	1.84%	2.02%	3.20%	-0.16%	1.63%	1.35%	-	-
Horiz. %	110.26%	108.27%	106.13%	102.84%	103.00%	101.35%	100.00%	-
NOSH	209,884	209,884	209,884	209,884	209,884	209,884	209,884	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Ratio Analysis
NP Margin	11.23%	11.62%	11.60%	11.18%	11.25%	12.41%	13.53%	-
YoY %	-3.36%	0.17%	3.76%	-0.62%	-9.35%	-8.28%	-	-
Horiz. %	83.00%	85.88%	85.74%	82.63%	83.15%	91.72%	100.00%	-
ROE	10.78%	11.72%	12.12%	12.00%	12.06%	13.73%	15.11%	-
YoY %	-8.02%	-3.30%	1.00%	-0.50%	-12.16%	-9.13%	-	-
Horiz. %	71.34%	77.56%	80.21%	79.42%	79.81%	90.87%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Per Share
RPS	807.83	827.00	825.47	811.72	809.63	825.33	828.83	-1.69%
YoY %	-2.32%	0.19%	1.69%	0.26%	-1.90%	-0.42%	-	-
Horiz. %	97.47%	99.78%	99.59%	97.94%	97.68%	99.58%	100.00%	-
EPS	72.26	77.12	78.16	74.98	75.49	84.56	91.84	-14.78%
YoY %	-6.30%	-1.33%	4.24%	-0.68%	-10.73%	-7.93%	-	-
Horiz. %	78.68%	83.97%	85.10%	81.64%	82.20%	92.07%	100.00%	-
DPS	27.00	29.00	29.00	29.00	29.00	29.00	29.00	-4.65%
YoY %	-6.90%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	93.10%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	6.70	6.58	6.45	6.25	6.26	6.16	6.08	6.69%
YoY %	1.82%	2.02%	3.20%	-0.16%	1.62%	1.32%	-	-
Horiz. %	110.20%	108.22%	106.09%	102.80%	102.96%	101.32%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	731.42	748.68	747.29	734.84	732.95	747.09	750.02	-1.66%
YoY %	-2.31%	0.19%	1.69%	0.26%	-1.89%	-0.39%	-	-
Horiz. %	97.52%	99.82%	99.64%	97.98%	97.72%	99.61%	100.00%	-
EPS	65.42	69.81	70.75	67.88	68.34	76.55	83.11	-14.76%
YoY %	-6.29%	-1.33%	4.23%	-0.67%	-10.73%	-7.89%	-	-
Horiz. %	78.71%	84.00%	85.13%	81.67%	82.23%	92.11%	100.00%	-
DPS	24.44	26.25	26.25	26.25	26.25	26.24	26.24	-4.63%
YoY %	-6.90%	0.00%	0.00%	0.00%	0.04%	0.00%	-	-
Horiz. %	93.14%	100.04%	100.04%	100.04%	100.04%	100.00%	100.00%	-
NAPS	6.0662	5.9568	5.8391	5.6581	5.6671	5.576	5.5018	6.73%
YoY %	1.84%	2.02%	3.20%	-0.16%	1.63%	1.35%	-	-
Horiz. %	110.26%	108.27%	106.13%	102.84%	103.00%	101.35%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	-
Price	10.00	9.95	12.14	10.24	8.62	12.62	13.38	-
P/RPS	1.24	1.20	1.47	1.26	1.06	1.53	1.61	-15.99%
YoY %	3.33%	-18.37%	16.67%	18.87%	-30.72%	-4.97%	-	-
Horiz. %	77.02%	74.53%	91.30%	78.26%	65.84%	95.03%	100.00%	-
P/EPS	13.84	12.90	15.53	13.66	11.42	14.92	14.57	-3.37%
YoY %	7.29%	-16.93%	13.69%	19.61%	-23.46%	2.40%	-	-
Horiz. %	94.99%	88.54%	106.59%	93.75%	78.38%	102.40%	100.00%	-
EY	7.23	7.75	6.44	7.32	8.76	6.70	6.86	3.56%
YoY %	-6.71%	20.34%	-12.02%	-16.44%	30.75%	-2.33%	-	-
Horiz. %	105.39%	112.97%	93.88%	106.71%	127.70%	97.67%	100.00%	-
DY	2.70	2.91	2.39	2.83	3.36	2.30	2.17	15.69%
YoY %	-7.22%	21.76%	-15.55%	-15.77%	46.09%	5.99%	-	-
Horiz. %	124.42%	134.10%	110.14%	130.41%	154.84%	105.99%	100.00%	-
P/NAPS	1.49	1.51	1.88	1.64	1.38	2.05	2.20	-22.89%
YoY %	-1.32%	-19.68%	14.63%	18.84%	-32.68%	-6.82%	-	-
Horiz. %	67.73%	68.64%	85.45%	74.55%	62.73%	93.18%	100.00%	-

	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	24/05/19	21/02/19	08/11/18	23/08/18	17/05/18	29/01/18	08/11/17	-
Price	8.80	10.22	10.80	12.00	8.38	11.24	14.20	-
P/RPS	1.09	1.24	1.31	1.48	1.04	1.36	1.71	-25.95%
YoY %	-12.10%	-5.34%	-11.49%	42.31%	-23.53%	-20.47%	-	-
Horiz. %	63.74%	72.51%	76.61%	86.55%	60.82%	79.53%	100.00%	-
P/EPS	12.18	13.25	13.82	16.00	11.10	13.29	15.46	-14.71%
YoY %	-8.08%	-4.12%	-13.62%	44.14%	-16.48%	-14.04%	-	-
Horiz. %	78.78%	85.71%	89.39%	103.49%	71.80%	85.96%	100.00%	-
EY	8.21	7.55	7.24	6.25	9.01	7.52	6.47	17.22%
YoY %	8.74%	4.28%	15.84%	-30.63%	19.81%	16.23%	-	-
Horiz. %	126.89%	116.69%	111.90%	96.60%	139.26%	116.23%	100.00%	-
DY	3.07	2.84	2.69	2.42	3.46	2.58	2.04	31.35%
YoY %	8.10%	5.58%	11.16%	-30.06%	34.11%	26.47%	-	-
Horiz. %	150.49%	139.22%	131.86%	118.63%	169.61%	126.47%	100.00%	-
P/NAPS	1.31	1.55	1.67	1.92	1.34	1.82	2.34	-32.09%
YoY %	-15.48%	-7.19%	-13.02%	43.28%	-26.37%	-22.22%	-	-
Horiz. %	55.98%	66.24%	71.37%	82.05%	57.26%	77.78%	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 - 14 May 2024

MQ Trader

MQ Trading Signals

2024-05-14 16:50:00

EMA 5

5 Mins

SELL

2024-05-14 16:30:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-14 16:30:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-05-14 16:20:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-14 16:20:00

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 >

TASCO

TASCO BERHAD

1000

SENDAI

EVERSENDAI CORPORATION BERHAD

413

YTLPOWR

YTL POWER INTERNATIONAL BHD

377

GENTING

GENTING BHD

372

PTRANS

PERAK TRANSIT BERHAD

346

MPI

MALAYSIAN PACIFIC INDUSTRIES

342

HLIND

HONG LEONG INDUSTRIES BHD

330

GENM

GENTING MALAYSIA BERHAD

289

TOPGLOV

TOP GLOVE CORPORATION BHD

263

PBBANK

PUBLIC BANK BHD

242

Daily Stocks

HSI-CXG

0.205

-0.005

284,803,400

MMAG-WC

0.13

-0.025

186,585,300

FPHB

0.41

+0.17

147,591,700

INIX-OR

0.02

0.00

141,839,900

HSI-HUZ

0.245

+0.005

112,937,700

PMHLDG

0.325

+0.04

111,560,300

MMAG

0.37

-0.005

84,106,900

SAPNRG

0.045

0.00

82,410,100

EDUSPEC-OR

0.005

0.00

75,002,700

HSI-CT2

0.10

0.00

62,110,600

More active Stocks

MPI

32.60

+0.52

395,600

PTT

1.88

+0.31

3,275,300

UTDPLT

25.62

+0.26

366,800

MTEC

1.36

+0.19

16,199,900

CARLSBG

19.62

+0.18

295,000

FPHB

0.41

+0.17

147,591,700

CRESNDO

3.61

+0.16

1,236,200

CANONE

3.18

+0.16

396,600

MNRB

2.60

+0.15

5,642,100

BNASTRA

1.85

+0.15

2,797,600

More gainer Stocks

PETDAG

21.00

-0.34

562,500

HLFG

17.50

-0.22

244,200

KOBAY

2.28

-0.21

5,490,600

BKAWAN

20.08

-0.20

14,300

IDEAL

3.40

-0.20

6,000

ALLIANZ-PA

22.80

-0.20

100

ORIENT

6.97

-0.18

1,220,900

SAM

5.68

-0.16

1,772,700

HLBANK

19.48

-0.12

338,700

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