[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	732.18	724.35	746.76	770.44	788.62	787.16	774.05	-3.62%
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%	-
EPS	64.60	61.65	64.40	68.91	73.54	74.53	71.50	-6.52%
YoY %	4.79%	-4.27%	-6.54%	-6.30%	-1.33%	4.24%	-	-
Horiz. %	90.35%	86.22%	90.07%	96.38%	102.85%	104.24%	100.00%	-
DPS	25.75	25.75	25.75	25.75	27.65	27.65	27.65	-4.62%
YoY %	0.00%	0.00%	0.00%	-6.87%	0.00%	0.00%	-	-
Horiz. %	93.13%	93.13%	93.13%	93.13%	100.00%	100.00%	100.00%	-
NAPS	6.6483	6.5148	6.3717	6.3899	6.2746	6.1507	5.96	7.53%
YoY %	2.05%	2.25%	-0.28%	1.84%	2.01%	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 Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos