[MPI] QoQ TTM Result on 31-Dec-2018 [#2]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

21-Feb-2019

Admission Sponsor

Sponsor

Financial Year

30-Jun-2019

Quarter

31-Dec-2018 [#2]

Profit Trend

QoQ- -1.33%

YoY- -8.8%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
TTM Result
Revenue	1,443,283	1,487,942	1,535,127	1,571,352	1,568,442	1,542,320	1,538,346	-4.15%
YoY %	-3.00%	-3.07%	-2.31%	0.19%	1.69%	0.26%	-	-
Horiz. %	93.82%	96.72%	99.79%	102.15%	101.96%	100.26%	100.00%	-
PBT	175,849	189,792	203,950	218,357	217,626	206,970	205,198	-9.76%
YoY %	-7.35%	-6.94%	-6.60%	0.34%	5.15%	0.86%	-	-
Horiz. %	85.70%	92.49%	99.39%	106.41%	106.06%	100.86%	100.00%	-
Tax	-25,727	-29,773	-31,514	-35,694	-35,729	-34,527	-32,174	-13.83%
YoY %	13.59%	5.52%	11.71%	0.10%	-3.48%	-7.31%	-	-
Horiz. %	79.96%	92.54%	97.95%	110.94%	111.05%	107.31%	100.00%	-
NP	150,122	160,019	172,436	182,663	181,897	172,443	173,024	-9.02%
YoY %	-6.18%	-7.20%	-5.60%	0.42%	5.48%	-0.34%	-	-
Horiz. %	86.76%	92.48%	99.66%	105.57%	105.13%	99.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	122,843	128,328	137,307	146,524	148,500	142,464	143,427	-9.80%
YoY %	-4.27%	-6.54%	-6.29%	-1.33%	4.24%	-0.67%	-	-
Horiz. %	85.65%	89.47%	95.73%	102.16%	103.54%	99.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.63%	15.69%	15.45%	16.35%	16.42%	16.68%	15.68%	-
YoY %	-6.76%	1.55%	-5.50%	-0.43%	-1.56%	6.38%	-	-
Horiz. %	93.30%	100.06%	98.53%	104.27%	104.72%	106.38%	100.00%	-
Total Cost	1,293,161	1,327,923	1,362,691	1,388,689	1,386,545	1,369,877	1,365,322	-3.55%
YoY %	-2.62%	-2.55%	-1.87%	0.15%	1.22%	0.33%	-	-
Horiz. %	94.71%	97.26%	99.81%	101.71%	101.55%	100.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,298,082	1,269,574	1,273,207	1,250,239	1,225,538	1,187,537	1,189,440	5.99%
YoY %	2.25%	-0.29%	1.84%	2.02%	3.20%	-0.16%	-	-
Horiz. %	109.13%	106.74%	107.04%	105.11%	103.03%	99.84%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	51,310	51,305	51,305	55,101	55,101	55,093	55,093	-4.62%
YoY %	0.01%	0.00%	-6.89%	0.00%	0.01%	0.00%	-	-
Horiz. %	93.13%	93.12%	93.12%	100.01%	100.01%	100.00%	100.00%	-
Div Payout %	41.77%	39.98%	37.37%	37.61%	37.11%	38.67%	38.41%	-
YoY %	4.48%	6.98%	-0.64%	1.35%	-4.03%	0.68%	-	-
Horiz. %	108.75%	104.09%	97.29%	97.92%	96.62%	100.68%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	1,298,082	1,269,574	1,273,207	1,250,239	1,225,538	1,187,537	1,189,440	5.99%
YoY %	2.25%	-0.29%	1.84%	2.02%	3.20%	-0.16%	-	-
Horiz. %	109.13%	106.74%	107.04%	105.11%	103.03%	99.84%	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%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	10.40%	10.75%	11.23%	11.62%	11.60%	11.18%	11.25%	-
YoY %	-3.26%	-4.27%	-3.36%	0.17%	3.76%	-0.62%	-	-
Horiz. %	92.44%	95.56%	99.82%	103.29%	103.11%	99.38%	100.00%	-
ROE	9.46%	10.11%	10.78%	11.72%	12.12%	12.00%	12.06%	-
YoY %	-6.43%	-6.22%	-8.02%	-3.30%	1.00%	-0.50%	-	-
Horiz. %	78.44%	83.83%	89.39%	97.18%	100.50%	99.50%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	759.40	782.90	807.83	827.00	825.47	811.72	809.63	-4.17%
YoY %	-3.00%	-3.09%	-2.32%	0.19%	1.69%	0.26%	-	-
Horiz. %	93.80%	96.70%	99.78%	102.15%	101.96%	100.26%	100.00%	-
EPS	64.64	67.52	72.26	77.12	78.16	74.98	75.49	-9.81%
YoY %	-4.27%	-6.56%	-6.30%	-1.33%	4.24%	-0.68%	-	-
Horiz. %	85.63%	89.44%	95.72%	102.16%	103.54%	99.32%	100.00%	-
DPS	27.00	27.00	27.00	29.00	29.00	29.00	29.00	-4.64%
YoY %	0.00%	0.00%	-6.90%	0.00%	0.00%	0.00%	-	-
Horiz. %	93.10%	93.10%	93.10%	100.00%	100.00%	100.00%	100.00%	-
NAPS	6.83	6.68	6.70	6.58	6.45	6.25	6.26	5.97%
YoY %	2.25%	-0.30%	1.82%	2.02%	3.20%	-0.16%	-	-
Horiz. %	109.11%	106.71%	107.03%	105.11%	103.04%	99.84%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	687.66	708.94	731.42	748.68	747.29	734.84	732.95	-4.15%
YoY %	-3.00%	-3.07%	-2.31%	0.19%	1.69%	0.26%	-	-
Horiz. %	93.82%	96.72%	99.79%	102.15%	101.96%	100.26%	100.00%	-
EPS	58.53	61.14	65.42	69.81	70.75	67.88	68.34	-9.80%
YoY %	-4.27%	-6.54%	-6.29%	-1.33%	4.23%	-0.67%	-	-
Horiz. %	85.65%	89.46%	95.73%	102.15%	103.53%	99.33%	100.00%	-
DPS	24.45	24.44	24.44	26.25	26.25	26.25	26.25	-4.62%
YoY %	0.04%	0.00%	-6.90%	0.00%	0.00%	0.00%	-	-
Horiz. %	93.14%	93.10%	93.10%	100.00%	100.00%	100.00%	100.00%	-
NAPS	6.1848	6.0489	6.0662	5.9568	5.8391	5.6581	5.6671	5.99%
YoY %	2.25%	-0.29%	1.84%	2.02%	3.20%	-0.16%	-	-
Horiz. %	109.14%	106.74%	107.04%	105.11%	103.04%	99.84%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	9.14	9.22	10.00	9.95	12.14	10.24	8.62	-
P/RPS	1.20	1.18	1.24	1.20	1.47	1.26	1.06	8.61%
YoY %	1.69%	-4.84%	3.33%	-18.37%	16.67%	18.87%	-	-
Horiz. %	113.21%	111.32%	116.98%	113.21%	138.68%	118.87%	100.00%	-
P/EPS	14.14	13.65	13.84	12.90	15.53	13.66	11.42	15.29%
YoY %	3.59%	-1.37%	7.29%	-16.93%	13.69%	19.61%	-	-
Horiz. %	123.82%	119.53%	121.19%	112.96%	135.99%	119.61%	100.00%	-
EY	7.07	7.32	7.23	7.75	6.44	7.32	8.76	-13.30%
YoY %	-3.42%	1.24%	-6.71%	20.34%	-12.02%	-16.44%	-	-
Horiz. %	80.71%	83.56%	82.53%	88.47%	73.52%	83.56%	100.00%	-
DY	2.95	2.93	2.70	2.91	2.39	2.83	3.36	-8.30%
YoY %	0.68%	8.52%	-7.22%	21.76%	-15.55%	-15.77%	-	-
Horiz. %	87.80%	87.20%	80.36%	86.61%	71.13%	84.23%	100.00%	-
P/NAPS	1.34	1.38	1.49	1.51	1.88	1.64	1.38	-1.94%
YoY %	-2.90%	-7.38%	-1.32%	-19.68%	14.63%	18.84%	-	-
Horiz. %	97.10%	100.00%	107.97%	109.42%	136.23%	118.84%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	26/11/19	28/08/19	24/05/19	21/02/19	08/11/18	23/08/18	17/05/18	-
Price	11.00	8.57	8.80	10.22	10.80	12.00	8.38	-
P/RPS	1.45	1.09	1.09	1.24	1.31	1.48	1.04	24.77%
YoY %	33.03%	0.00%	-12.10%	-5.34%	-11.49%	42.31%	-	-
Horiz. %	139.42%	104.81%	104.81%	119.23%	125.96%	142.31%	100.00%	-
P/EPS	17.02	12.69	12.18	13.25	13.82	16.00	11.10	32.93%
YoY %	34.12%	4.19%	-8.08%	-4.12%	-13.62%	44.14%	-	-
Horiz. %	153.33%	114.32%	109.73%	119.37%	124.50%	144.14%	100.00%	-
EY	5.88	7.88	8.21	7.55	7.24	6.25	9.01	-24.74%
YoY %	-25.38%	-4.02%	8.74%	4.28%	15.84%	-30.63%	-	-
Horiz. %	65.26%	87.46%	91.12%	83.80%	80.36%	69.37%	100.00%	-
DY	2.45	3.15	3.07	2.84	2.69	2.42	3.46	-20.53%
YoY %	-22.22%	2.61%	8.10%	5.58%	11.16%	-30.06%	-	-
Horiz. %	70.81%	91.04%	88.73%	82.08%	77.75%	69.94%	100.00%	-
P/NAPS	1.61	1.28	1.31	1.55	1.67	1.92	1.34	13.00%
YoY %	25.78%	-2.29%	-15.48%	-7.19%	-13.02%	43.28%	-	-
Horiz. %	120.15%	95.52%	97.76%	115.67%	124.63%	143.28%	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 - 10 May 2024

MQ Trader

MQ Trading Signals

2024-05-10 16:10:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-10 15:50:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-10 15:50:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-10 15:40:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-10 15:40:00

TURTLE SYSTEM 55

5 Mins

BUY

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

393

MPI

MALAYSIAN PACIFIC INDUSTRIES

393

MYEG

MY E.G. SERVICES BHD

391

HLIND

HONG LEONG INDUSTRIES BHD

384

VSTECS

VSTECS BERHAD

368

YTLPOWR

YTL POWER INTERNATIONAL BHD

338

SNS

SNS NETWORK TECHNOLOGY BERHAD

277

PBBANK

PUBLIC BANK BHD

260

DNEX

DAGANG NEXCHANGE BERHAD

253

Daily Stocks

HSI-CXG

0.215

+0.05

217,838,000

HSI-HUT

0.145

-0.045

155,573,100

INIX-OR

0.02

0.00

141,839,900

TOPGLOV

0.95

+0.035

134,943,100

TWL

0.025

-0.005

120,951,000

ICONIC-WA

0.04

-0.005

93,720,600

MRCB

0.695

+0.005

87,856,300

ICONIC

0.12

0.00

81,049,200

PMHLDG

0.29

-0.005

80,849,100

MYEG

0.985

0.00

76,825,400

More active Stocks

SBAGAN

5.60

+0.63

679,500

KLUANG

5.31

+0.50

213,000

NESTLE

129.00

+0.50

20,900

KOBAY

2.40

+0.47

26,014,600

SAM

5.70

+0.33

3,114,400

KUCHAI

2.14

+0.31

2,143,500

MNRB

2.48

+0.25

12,210,200

MCEHLDG

1.94

+0.23

8,191,500

MANULFE

2.35

+0.22

836,100

HSI-CVK

1.42

+0.21

100

More gainer Stocks

DLADY

32.42

-0.96

130,700

PPB

15.48

-0.32

607,900

HEIM

23.58

-0.32

78,700

KLK

22.66

-0.26

356,800

HSI-HS6

0.35

-0.215

323,000

PETGAS

18.06

-0.20

217,700

IOICORP-C60

0.055

-0.195

20,000

ORIENT

6.97

-0.18

1,220,900

AJI

19.10

-0.18

446,000

HSI-HUY

0.69

-0.18

22,700

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