[MPI] QoQ TTM 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- -7.9%

YoY- -6.79%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	1,568,442	1,542,320	1,538,346	1,568,013	1,574,170	1,544,545	1,500,236	3.00%
YoY %	1.69%	0.26%	-1.89%	-0.39%	1.92%	2.95%	-	-
Horiz. %	104.55%	102.81%	102.54%	104.52%	104.93%	102.95%	100.00%	-
PBT	217,626	206,970	205,198	227,591	247,760	250,987	246,219	-7.89%
YoY %	5.15%	0.86%	-9.84%	-8.14%	-1.29%	1.94%	-	-
Horiz. %	88.39%	84.06%	83.34%	92.43%	100.63%	101.94%	100.00%	-
Tax	-35,729	-34,527	-32,174	-32,986	-34,802	-32,247	-26,506	22.00%
YoY %	-3.48%	-7.31%	2.46%	5.22%	-7.92%	-21.66%	-	-
Horiz. %	134.80%	130.26%	121.38%	124.45%	131.30%	121.66%	100.00%	-
NP	181,897	172,443	173,024	194,605	212,958	218,740	219,713	-11.82%
YoY %	5.48%	-0.34%	-11.09%	-8.62%	-2.64%	-0.44%	-	-
Horiz. %	82.79%	78.49%	78.75%	88.57%	96.93%	99.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	148,500	142,464	143,427	160,656	174,436	177,915	176,591	-10.89%
YoY %	4.24%	-0.67%	-10.72%	-7.90%	-1.96%	0.75%	-	-
Horiz. %	84.09%	80.67%	81.22%	90.98%	98.78%	100.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.42%	16.68%	15.68%	14.49%	14.05%	12.85%	10.77%	-
YoY %	-1.56%	6.38%	8.21%	3.13%	9.34%	19.31%	-	-
Horiz. %	152.46%	154.87%	145.59%	134.54%	130.45%	119.31%	100.00%	-
Total Cost	1,386,545	1,369,877	1,365,322	1,373,408	1,361,212	1,325,805	1,280,523	5.44%
YoY %	1.22%	0.33%	-0.59%	0.90%	2.67%	3.54%	-	-
Horiz. %	108.28%	106.98%	106.62%	107.25%	106.30%	103.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	3.20%	-0.16%	1.63%	1.35%	3.05%	0.17%	-	-
Horiz. %	109.55%	106.16%	106.33%	104.62%	103.23%	100.17%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	55,101	55,093	55,093	55,078	55,078	51,282	51,282	4.90%
YoY %	0.01%	0.00%	0.03%	0.00%	7.40%	0.00%	-	-
Horiz. %	107.45%	107.43%	107.43%	107.40%	107.40%	100.00%	100.00%	-
Div Payout %	37.11%	38.67%	38.41%	34.28%	31.58%	28.82%	29.04%	-
YoY %	-4.03%	0.68%	12.05%	8.55%	9.58%	-0.76%	-	-
Horiz. %	127.79%	133.16%	132.27%	118.04%	108.75%	99.24%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
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%
YoY %	3.20%	-0.16%	1.63%	1.35%	3.05%	0.17%	-	-
Horiz. %	109.55%	106.16%	106.33%	104.62%	103.23%	100.17%	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%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	11.60%	11.18%	11.25%	12.41%	13.53%	14.16%	14.65%	-
YoY %	3.76%	-0.62%	-9.35%	-8.28%	-4.45%	-3.34%	-	-
Horiz. %	79.18%	76.31%	76.79%	84.71%	92.35%	96.66%	100.00%	-
ROE	12.12%	12.00%	12.06%	13.73%	15.11%	15.88%	15.79%	-
YoY %	1.00%	-0.50%	-12.16%	-9.13%	-4.85%	0.57%	-	-
Horiz. %	76.76%	76.00%	76.38%	86.95%	95.69%	100.57%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	825.47	811.72	809.63	825.33	828.83	813.24	789.91	2.97%
YoY %	1.69%	0.26%	-1.90%	-0.42%	1.92%	2.95%	-	-
Horiz. %	104.50%	102.76%	102.50%	104.48%	104.93%	102.95%	100.00%	-
EPS	78.16	74.98	75.49	84.56	91.84	93.68	92.98	-10.92%
YoY %	4.24%	-0.68%	-10.73%	-7.93%	-1.96%	0.75%	-	-
Horiz. %	84.06%	80.64%	81.19%	90.94%	98.77%	100.75%	100.00%	-
DPS	29.00	29.00	29.00	29.00	29.00	27.00	27.00	4.87%
YoY %	0.00%	0.00%	0.00%	0.00%	7.41%	0.00%	-	-
Horiz. %	107.41%	107.41%	107.41%	107.41%	107.41%	100.00%	100.00%	-
NAPS	6.45	6.25	6.26	6.16	6.08	5.90	5.89	6.23%
YoY %	3.20%	-0.16%	1.62%	1.32%	3.05%	0.17%	-	-
Horiz. %	109.51%	106.11%	106.28%	104.58%	103.23%	100.17%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	747.29	734.84	732.95	747.09	750.02	735.90	714.79	3.00%
YoY %	1.69%	0.26%	-1.89%	-0.39%	1.92%	2.95%	-	-
Horiz. %	104.55%	102.81%	102.54%	104.52%	104.93%	102.95%	100.00%	-
EPS	70.75	67.88	68.34	76.55	83.11	84.77	84.14	-10.90%
YoY %	4.23%	-0.67%	-10.73%	-7.89%	-1.96%	0.75%	-	-
Horiz. %	84.09%	80.68%	81.22%	90.98%	98.78%	100.75%	100.00%	-
DPS	26.25	26.25	26.25	26.24	26.24	24.43	24.43	4.90%
YoY %	0.00%	0.00%	0.04%	0.00%	7.41%	0.00%	-	-
Horiz. %	107.45%	107.45%	107.45%	107.41%	107.41%	100.00%	100.00%	-
NAPS	5.8391	5.6581	5.6671	5.576	5.5018	5.339	5.3299	6.26%
YoY %	3.20%	-0.16%	1.63%	1.35%	3.05%	0.17%	-	-
Horiz. %	109.55%	106.16%	106.33%	104.62%	103.23%	100.17%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
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	1.47	1.26	1.06	1.53	1.61	1.66	1.46	0.45%
YoY %	16.67%	18.87%	-30.72%	-4.97%	-3.01%	13.70%	-	-
Horiz. %	100.68%	86.30%	72.60%	104.79%	110.27%	113.70%	100.00%	-
P/EPS	15.53	13.66	11.42	14.92	14.57	14.39	12.37	16.36%
YoY %	13.69%	19.61%	-23.46%	2.40%	1.25%	16.33%	-	-
Horiz. %	125.55%	110.43%	92.32%	120.61%	117.78%	116.33%	100.00%	-
EY	6.44	7.32	8.76	6.70	6.86	6.95	8.09	-14.09%
YoY %	-12.02%	-16.44%	30.75%	-2.33%	-1.29%	-14.09%	-	-
Horiz. %	79.60%	90.48%	108.28%	82.82%	84.80%	85.91%	100.00%	-
DY	2.39	2.83	3.36	2.30	2.17	2.00	2.35	1.13%
YoY %	-15.55%	-15.77%	46.09%	5.99%	8.50%	-14.89%	-	-
Horiz. %	101.70%	120.43%	142.98%	97.87%	92.34%	85.11%	100.00%	-
P/NAPS	1.88	1.64	1.38	2.05	2.20	2.28	1.95	-2.40%
YoY %	14.63%	18.84%	-32.68%	-6.82%	-3.51%	16.92%	-	-
Horiz. %	96.41%	84.10%	70.77%	105.13%	112.82%	116.92%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
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	1.31	1.48	1.04	1.36	1.71	1.73	1.50	-8.62%
YoY %	-11.49%	42.31%	-23.53%	-20.47%	-1.16%	15.33%	-	-
Horiz. %	87.33%	98.67%	69.33%	90.67%	114.00%	115.33%	100.00%	-
P/EPS	13.82	16.00	11.10	13.29	15.46	15.05	12.73	5.62%
YoY %	-13.62%	44.14%	-16.48%	-14.04%	2.72%	18.22%	-	-
Horiz. %	108.56%	125.69%	87.20%	104.40%	121.45%	118.22%	100.00%	-
EY	7.24	6.25	9.01	7.52	6.47	6.64	7.85	-5.24%
YoY %	15.84%	-30.63%	19.81%	16.23%	-2.56%	-15.41%	-	-
Horiz. %	92.23%	79.62%	114.78%	95.80%	82.42%	84.59%	100.00%	-
DY	2.69	2.42	3.46	2.58	2.04	1.91	2.28	11.64%
YoY %	11.16%	-30.06%	34.11%	26.47%	6.81%	-16.23%	-	-
Horiz. %	117.98%	106.14%	151.75%	113.16%	89.47%	83.77%	100.00%	-
P/NAPS	1.67	1.92	1.34	1.82	2.34	2.39	2.01	-11.61%
YoY %	-13.02%	43.28%	-26.37%	-22.22%	-2.09%	18.91%	-	-
Horiz. %	83.08%	95.52%	66.67%	90.55%	116.42%	118.91%	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

Get Your NVDA Share by Opening a Moomoo Account*!

Latest Videos

MQ Market Updates - 09 May 2024

MQ Trader

MQ Trading Signals

2024-05-10 09:00:00

TURTLE SYSTEM 20

Hourly

SELL

2024-05-10 09:00:00

TURTLE SYSTEM 55

Hourly

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

PTRANS

PERAK TRANSIT BERHAD

321

MYEG

MY E.G. SERVICES BHD

320

HLIND

HONG LEONG INDUSTRIES BHD

317

MPI

MALAYSIAN PACIFIC INDUSTRIES

317

VSTECS

VSTECS BERHAD

287

YTLPOWR

YTL POWER INTERNATIONAL BHD

255

PBBANK

PUBLIC BANK BHD

202

DNEX

DAGANG NEXCHANGE BERHAD

196

SNS

SNS NETWORK TECHNOLOGY BERHAD

193

Daily Stocks

HSI-CXG

0.175

+0.01

108,386,300

HSI-HUT

0.175

-0.015

74,734,500

MRCB

0.705

+0.015

52,538,000

PMHLDG

0.29

-0.005

50,505,600

CLASSITA

0.04

0.00

43,337,600

ICONIC

0.12

0.00

36,900,400

HSI-HS2

0.085

-0.01

35,612,800

SNS

0.505

-0.025

33,270,900

AHB

0.16

+0.015

31,042,000

ICONIC-WA

0.045

0.00

29,817,300

More active Stocks

SBAGAN

5.60

+0.63

307,200

KLUANG

5.29

+0.48

120,300

KUCHAI

2.11

+0.28

778,800

MCEHLDG

1.96

+0.25

4,501,300

MCEHLDG-WA

1.26

+0.17

1,226,500

SAM

5.52

+0.15

290,300

CHINAETF-MYR

4.83

+0.13

203,500

HSI-CVR

1.37

+0.13

4,000

MNRB

2.35

+0.12

2,871,300

MANULFE

2.23

+0.10

271,300

More gainer Stocks

DLADY

32.70

-0.68

10,100

MPI

30.70

-0.30

16,300

HEIM

23.68

-0.22

1,800

AJI

19.10

-0.18

72,300

HSI-HS6

0.40

-0.165

100,000

PETGAS

18.12

-0.14

17,400

NSOP

3.76

-0.14

1,000

UTDPLT

25.38

-0.12

105,700

KUAISHO-C17

0.08

-0.12

58,800

KUAISHO-C16

0.01

-0.085

20,000

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