[MPI] QoQ TTM Result on 31-Mar-2019 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

24-May-2019

Admission Sponsor

Sponsor

Financial Year

30-Jun-2019

Quarter

31-Mar-2019 [#3]

Profit Trend

QoQ- -6.29%

YoY- -4.27%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
TTM Result
Revenue	1,458,884	1,443,283	1,487,942	1,535,127	1,571,352	1,568,442	1,542,320	-3.63%
YoY %	1.08%	-3.00%	-3.07%	-2.31%	0.19%	1.69%	-	-
Horiz. %	94.59%	93.58%	96.47%	99.53%	101.88%	101.69%	100.00%	-
PBT	181,169	175,849	189,792	203,950	218,357	217,626	206,970	-8.47%
YoY %	3.03%	-7.35%	-6.94%	-6.60%	0.34%	5.15%	-	-
Horiz. %	87.53%	84.96%	91.70%	98.54%	105.50%	105.15%	100.00%	-
Tax	-27,054	-25,727	-29,773	-31,514	-35,694	-35,729	-34,527	-14.96%
YoY %	-5.16%	13.59%	5.52%	11.71%	0.10%	-3.48%	-	-
Horiz. %	78.36%	74.51%	86.23%	91.27%	103.38%	103.48%	100.00%	-
NP	154,115	150,122	160,019	172,436	182,663	181,897	172,443	-7.19%
YoY %	2.66%	-6.18%	-7.20%	-5.60%	0.42%	5.48%	-	-
Horiz. %	89.37%	87.06%	92.80%	100.00%	105.93%	105.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	128,715	122,843	128,328	137,307	146,524	148,500	142,464	-6.52%
YoY %	4.78%	-4.27%	-6.54%	-6.29%	-1.33%	4.24%	-	-
Horiz. %	90.35%	86.23%	90.08%	96.38%	102.85%	104.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.93%	14.63%	15.69%	15.45%	16.35%	16.42%	16.68%	-
YoY %	2.05%	-6.76%	1.55%	-5.50%	-0.43%	-1.56%	-	-
Horiz. %	89.51%	87.71%	94.06%	92.63%	98.02%	98.44%	100.00%	-
Total Cost	1,304,769	1,293,161	1,327,923	1,362,691	1,388,689	1,386,545	1,369,877	-3.18%
YoY %	0.90%	-2.62%	-2.55%	-1.87%	0.15%	1.22%	-	-
Horiz. %	95.25%	94.40%	96.94%	99.48%	101.37%	101.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,324,690	1,298,082	1,269,574	1,273,207	1,250,239	1,225,538	1,187,537	7.53%
YoY %	2.05%	2.25%	-0.29%	1.84%	2.02%	3.20%	-	-
Horiz. %	111.55%	109.31%	106.91%	107.21%	105.28%	103.20%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Dividend
Div	51,310	51,310	51,305	51,305	55,101	55,101	55,093	-4.61%
YoY %	0.00%	0.01%	0.00%	-6.89%	0.00%	0.01%	-	-
Horiz. %	93.13%	93.13%	93.12%	93.12%	100.01%	100.01%	100.00%	-
Div Payout %	39.86%	41.77%	39.98%	37.37%	37.61%	37.11%	38.67%	-
YoY %	-4.57%	4.48%	6.98%	-0.64%	1.35%	-4.03%	-	-
Horiz. %	103.08%	108.02%	103.39%	96.64%	97.26%	95.97%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Equity
Net Worth	1,324,690	1,298,082	1,269,574	1,273,207	1,250,239	1,225,538	1,187,537	7.53%
YoY %	2.05%	2.25%	-0.29%	1.84%	2.02%	3.20%	-	-
Horiz. %	111.55%	109.31%	106.91%	107.21%	105.28%	103.20%	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%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Ratio Analysis
NP Margin	10.56%	10.40%	10.75%	11.23%	11.62%	11.60%	11.18%	-
YoY %	1.54%	-3.26%	-4.27%	-3.36%	0.17%	3.76%	-	-
Horiz. %	94.45%	93.02%	96.15%	100.45%	103.94%	103.76%	100.00%	-
ROE	9.72%	9.46%	10.11%	10.78%	11.72%	12.12%	12.00%	-
YoY %	2.75%	-6.43%	-6.22%	-8.02%	-3.30%	1.00%	-	-
Horiz. %	81.00%	78.83%	84.25%	89.83%	97.67%	101.00%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Per Share
RPS	767.61	759.40	782.90	807.83	827.00	825.47	811.72	-3.64%
YoY %	1.08%	-3.00%	-3.09%	-2.32%	0.19%	1.69%	-	-
Horiz. %	94.57%	93.55%	96.45%	99.52%	101.88%	101.69%	100.00%	-
EPS	67.72	64.64	67.52	72.26	77.12	78.16	74.98	-6.54%
YoY %	4.76%	-4.27%	-6.56%	-6.30%	-1.33%	4.24%	-	-
Horiz. %	90.32%	86.21%	90.05%	96.37%	102.85%	104.24%	100.00%	-
DPS	27.00	27.00	27.00	27.00	29.00	29.00	29.00	-4.63%
YoY %	0.00%	0.00%	0.00%	-6.90%	0.00%	0.00%	-	-
Horiz. %	93.10%	93.10%	93.10%	93.10%	100.00%	100.00%	100.00%	-
NAPS	6.97	6.83	6.68	6.70	6.58	6.45	6.25	7.51%
YoY %	2.05%	2.25%	-0.30%	1.82%	2.02%	3.20%	-	-
Horiz. %	111.52%	109.28%	106.88%	107.20%	105.28%	103.20%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	695.09	687.66	708.94	731.42	748.68	747.29	734.84	-3.62%
YoY %	1.08%	-3.00%	-3.07%	-2.31%	0.19%	1.69%	-	-
Horiz. %	94.59%	93.58%	96.48%	99.53%	101.88%	101.69%	100.00%	-
EPS	61.33	58.53	61.14	65.42	69.81	70.75	67.88	-6.52%
YoY %	4.78%	-4.27%	-6.54%	-6.29%	-1.33%	4.23%	-	-
Horiz. %	90.35%	86.23%	90.07%	96.38%	102.84%	104.23%	100.00%	-
DPS	24.45	24.45	24.44	24.44	26.25	26.25	26.25	-4.61%
YoY %	0.00%	0.04%	0.00%	-6.90%	0.00%	0.00%	-	-
Horiz. %	93.14%	93.14%	93.10%	93.10%	100.00%	100.00%	100.00%	-
NAPS	6.3115	6.1848	6.0489	6.0662	5.9568	5.8391	5.6581	7.53%
YoY %	2.05%	2.25%	-0.29%	1.84%	2.02%	3.20%	-	-
Horiz. %	111.55%	109.31%	106.91%	107.21%	105.28%	103.20%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	-
Price	11.44	9.14	9.22	10.00	9.95	12.14	10.24	-
P/RPS	1.49	1.20	1.18	1.24	1.20	1.47	1.26	11.79%
YoY %	24.17%	1.69%	-4.84%	3.33%	-18.37%	16.67%	-	-
Horiz. %	118.25%	95.24%	93.65%	98.41%	95.24%	116.67%	100.00%	-
P/EPS	16.89	14.14	13.65	13.84	12.90	15.53	13.66	15.15%
YoY %	19.45%	3.59%	-1.37%	7.29%	-16.93%	13.69%	-	-
Horiz. %	123.65%	103.51%	99.93%	101.32%	94.44%	113.69%	100.00%	-
EY	5.92	7.07	7.32	7.23	7.75	6.44	7.32	-13.16%
YoY %	-16.27%	-3.42%	1.24%	-6.71%	20.34%	-12.02%	-	-
Horiz. %	80.87%	96.58%	100.00%	98.77%	105.87%	87.98%	100.00%	-
DY	2.36	2.95	2.93	2.70	2.91	2.39	2.83	-11.37%
YoY %	-20.00%	0.68%	8.52%	-7.22%	21.76%	-15.55%	-	-
Horiz. %	83.39%	104.24%	103.53%	95.41%	102.83%	84.45%	100.00%	-
P/NAPS	1.64	1.34	1.38	1.49	1.51	1.88	1.64	0.00%
YoY %	22.39%	-2.90%	-7.38%	-1.32%	-19.68%	14.63%	-	-
Horiz. %	100.00%	81.71%	84.15%	90.85%	92.07%	114.63%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	26/02/20	26/11/19	28/08/19	24/05/19	21/02/19	08/11/18	23/08/18	-
Price	11.20	11.00	8.57	8.80	10.22	10.80	12.00	-
P/RPS	1.46	1.45	1.09	1.09	1.24	1.31	1.48	-0.90%
YoY %	0.69%	33.03%	0.00%	-12.10%	-5.34%	-11.49%	-	-
Horiz. %	98.65%	97.97%	73.65%	73.65%	83.78%	88.51%	100.00%	-
P/EPS	16.54	17.02	12.69	12.18	13.25	13.82	16.00	2.23%
YoY %	-2.82%	34.12%	4.19%	-8.08%	-4.12%	-13.62%	-	-
Horiz. %	103.38%	106.38%	79.31%	76.12%	82.81%	86.38%	100.00%	-
EY	6.05	5.88	7.88	8.21	7.55	7.24	6.25	-2.13%
YoY %	2.89%	-25.38%	-4.02%	8.74%	4.28%	15.84%	-	-
Horiz. %	96.80%	94.08%	126.08%	131.36%	120.80%	115.84%	100.00%	-
DY	2.41	2.45	3.15	3.07	2.84	2.69	2.42	-0.27%
YoY %	-1.63%	-22.22%	2.61%	8.10%	5.58%	11.16%	-	-
Horiz. %	99.59%	101.24%	130.17%	126.86%	117.36%	111.16%	100.00%	-
P/NAPS	1.61	1.61	1.28	1.31	1.55	1.67	1.92	-11.04%
YoY %	0.00%	25.78%	-2.29%	-15.48%	-7.19%	-13.02%	-	-
Horiz. %	83.85%	83.85%	66.67%	68.23%	80.73%	86.98%	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

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 31 May 2024

MQ Trader

MQ Trading Signals

No trading signals available.

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 >

PBBANK

PUBLIC BANK BHD

1000

HLIND

HONG LEONG INDUSTRIES BHD

287

MPI

MALAYSIAN PACIFIC INDUSTRIES

275

PTRANS

PERAK TRANSIT BERHAD

254

JCY

JCY INTERNATIONAL BERHAD

159

NOTION

NOTION VTEC BHD

153

GENTING

GENTING BHD

133

YTLPOWR

YTL POWER INTERNATIONAL BHD

125

MAYBANK

MALAYAN BANKING BHD

109

DUFU

DUFU TECHNOLOGY CORP. BHD

108

Daily Stocks

HSI-CV7

0.135

-0.015

317,584,100

HSI-HUT

0.155

+0.02

189,186,500

MYEG

1.10

+0.04

138,808,200

DSONIC

0.485

-0.03

99,532,900

CIMB

6.84

0.00

76,896,400

MAHSING

1.50

-0.21

74,108,800

EWINT

0.38

-0.035

73,798,000

VELESTO

0.265

-0.01

73,093,900

JCY

0.525

0.00

67,048,800

PBBANK

4.10

+0.02

66,553,000

More active Stocks

CARLSBG

19.80

+0.60

336,200

BAT

8.90

+0.46

346,900

PETDAG

19.80

+0.38

4,532,900

ALLIANZ

22.30

+0.36

23,600

GASMSIA

3.69

+0.20

1,234,900

TIMECOM

5.28

+0.18

2,278,500

HSI-HWP

0.76

+0.18

37,000

BIPORT

6.40

+0.15

300

PANAMY

20.20

+0.14

218,500

PTT

2.30

+0.12

2,198,900

More gainer Stocks

MPI

37.10

-1.64

319,100

KLK

20.86

-0.60

8,941,600

HLFG

17.02

-0.48

602,300

BLDPLNT

10.60

-0.38

4,500

GCB

4.07

-0.23

5,489,200

VITROX

7.58

-0.22

440,200

MAHSING

1.50

-0.21

74,108,800

YTL

3.59

-0.19

57,686,500

ORIENT

6.97

-0.18

1,220,900

YTLPOWR

4.91

-0.16

34,657,400

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