[MPI] YoY Annualized Quarter Result on 30-Jun-2015 [#4]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

24-Aug-2015

Admission Sponsor

Sponsor

Financial Year

30-Jun-2015

Quarter

30-Jun-2015 [#4]

Profit Trend

QoQ- 9.71%

YoY- 140.27%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Annualized Quarter Result
Revenue	1,542,320	1,544,545	1,463,279	1,390,090	1,291,840	1,226,284	1,191,722	4.38%
YoY %	-0.14%	5.55%	5.27%	7.61%	5.35%	2.90%	-	-
Horiz. %	129.42%	129.61%	122.79%	116.65%	108.40%	102.90%	100.00%	-
PBT	206,970	250,987	196,386	152,986	64,817	21,053	-27,501	-
YoY %	-17.54%	27.80%	28.37%	136.03%	207.88%	176.55%	-	-
Horiz. %	-752.59%	-912.65%	-714.10%	-556.29%	-235.69%	-76.55%	100.00%	-
Tax	-34,527	-32,247	435	-30,376	-11,172	-6,732	4,320	-
YoY %	-7.07%	-7,513.10%	101.43%	-171.89%	-65.95%	-255.83%	-	-
Horiz. %	-799.24%	-746.46%	10.07%	-703.15%	-258.61%	-155.83%	100.00%	-
NP	172,443	218,740	196,821	122,610	53,645	14,321	-23,181	-
YoY %	-21.17%	11.14%	60.53%	128.56%	274.59%	161.78%	-	-
Horiz. %	-743.90%	-943.62%	-849.06%	-528.92%	-231.42%	-61.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	142,464	177,915	157,518	108,468	45,144	10,948	-19,765	-
YoY %	-19.93%	12.95%	45.22%	140.27%	312.35%	155.39%	-	-
Horiz. %	-720.79%	-900.15%	-796.95%	-548.79%	-228.40%	-55.39%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.68%	12.85%	-0.22%	19.86%	17.24%	31.98%	-	-
YoY %	29.81%	5,940.91%	-101.11%	15.20%	-46.09%	0.00%	-	-
Horiz. %	52.16%	40.18%	-0.69%	62.10%	53.91%	100.00%	-	-
Total Cost	1,369,877	1,325,805	1,266,458	1,267,480	1,238,195	1,211,963	1,214,903	2.02%
YoY %	3.32%	4.69%	-0.08%	2.37%	2.16%	-0.24%	-	-
Horiz. %	112.76%	109.13%	104.24%	104.33%	101.92%	99.76%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,187,537	1,120,563	979,976	858,325	731,911	727,985	724,716	8.57%
YoY %	5.98%	14.35%	14.17%	17.27%	0.54%	0.45%	-	-
Horiz. %	163.86%	154.62%	135.22%	118.44%	100.99%	100.45%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Dividend
Div	55,101	51,280	43,681	37,978	28,368	20,029	19,377	19.01%
YoY %	7.45%	17.40%	15.02%	33.88%	41.63%	3.36%	-	-
Horiz. %	284.36%	264.64%	225.43%	196.00%	146.40%	103.36%	100.00%	-
Div Payout %	38.68%	28.82%	27.73%	35.01%	62.84%	182.95%	0.00%	-
YoY %	34.21%	3.93%	-20.79%	-44.29%	-65.65%	0.00%	-	-
Horiz. %	21.14%	15.75%	15.16%	19.14%	34.35%	100.00%	-	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Equity
Net Worth	1,187,537	1,120,563	979,976	858,325	731,911	727,985	724,716	8.57%
YoY %	5.98%	14.35%	14.17%	17.27%	0.54%	0.45%	-	-
Horiz. %	163.86%	154.62%	135.22%	118.44%	100.99%	100.45%	100.00%	-
NOSH	209,884	209,884	189,918	189,894	189,124	192,588	193,774	1.33%
YoY %	0.00%	10.51%	0.01%	0.41%	-1.80%	-0.61%	-	-
Horiz. %	108.31%	108.31%	98.01%	98.00%	97.60%	99.39%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Ratio Analysis
NP Margin	11.18%	14.16%	13.45%	8.82%	4.15%	1.17%	-1.95%	-
YoY %	-21.05%	5.28%	52.49%	112.53%	254.70%	160.00%	-	-
Horiz. %	-573.33%	-726.15%	-689.74%	-452.31%	-212.82%	-60.00%	100.00%	-
ROE	12.00%	15.88%	16.07%	12.64%	6.17%	1.50%	-2.73%	-
YoY %	-24.43%	-1.18%	27.14%	104.86%	311.33%	154.95%	-	-
Horiz. %	-439.56%	-581.68%	-588.64%	-463.00%	-226.01%	-54.95%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Per Share
RPS	811.72	813.24	770.48	732.03	683.06	636.74	615.00	4.73%
YoY %	-0.19%	5.55%	5.25%	7.17%	7.27%	3.53%	-	-
Horiz. %	131.99%	132.23%	125.28%	119.03%	111.07%	103.53%	100.00%	-
EPS	74.99	93.68	82.94	57.12	23.87	5.69	-10.20	-
YoY %	-19.95%	12.95%	45.20%	139.30%	319.51%	155.78%	-	-
Horiz. %	-735.20%	-918.43%	-813.14%	-560.00%	-234.02%	-55.78%	100.00%	-
DPS	29.00	27.00	23.00	20.00	15.00	10.40	10.00	19.40%
YoY %	7.41%	17.39%	15.00%	33.33%	44.23%	4.00%	-	-
Horiz. %	290.00%	270.00%	230.00%	200.00%	150.00%	104.00%	100.00%	-
NAPS	6.25	5.90	5.16	4.52	3.87	3.78	3.74	8.93%
YoY %	5.93%	14.34%	14.16%	16.80%	2.38%	1.07%	-	-
Horiz. %	167.11%	157.75%	137.97%	120.86%	103.48%	101.07%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Adjusted Per Share Value based on latest NOSH - 189,928
RPS	774.05	775.17	734.38	697.65	648.34	615.44	598.10	4.38%
YoY %	-0.14%	5.55%	5.26%	7.61%	5.35%	2.90%	-	-
Horiz. %	129.42%	129.61%	122.79%	116.64%	108.40%	102.90%	100.00%	-
EPS	71.50	89.29	79.05	54.44	22.66	5.49	-9.92	-
YoY %	-19.92%	12.95%	45.21%	140.25%	312.75%	155.34%	-	-
Horiz. %	-720.77%	-900.10%	-796.88%	-548.79%	-228.43%	-55.34%	100.00%	-
DPS	27.65	25.74	21.92	19.06	14.24	10.05	9.73	19.00%
YoY %	7.42%	17.43%	15.01%	33.85%	41.69%	3.29%	-	-
Horiz. %	284.17%	264.54%	225.28%	195.89%	146.35%	103.29%	100.00%	-
NAPS	5.96	5.6238	4.9183	4.3077	3.6733	3.6536	3.6372	8.57%
YoY %	5.98%	14.34%	14.17%	17.27%	0.54%	0.45%	-	-
Horiz. %	163.86%	154.62%	135.22%	118.43%	100.99%	100.45%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	-
Price	10.24	13.48	7.50	6.66	5.08	2.57	2.99	-
P/RPS	1.26	1.66	0.97	0.91	0.74	0.40	0.49	17.03%
YoY %	-24.10%	71.13%	6.59%	22.97%	85.00%	-18.37%	-	-
Horiz. %	257.14%	338.78%	197.96%	185.71%	151.02%	81.63%	100.00%	-
P/EPS	13.66	14.39	9.04	11.66	21.28	45.21	-29.31	-
YoY %	-5.07%	59.18%	-22.47%	-45.21%	-52.93%	254.25%	-	-
Horiz. %	-46.61%	-49.10%	-30.84%	-39.78%	-72.60%	-154.25%	100.00%	-
EY	7.32	6.95	11.06	8.58	4.70	2.21	-3.41	-
YoY %	5.32%	-37.16%	28.90%	82.55%	112.67%	164.81%	-	-
Horiz. %	-214.66%	-203.81%	-324.34%	-251.61%	-137.83%	-64.81%	100.00%	-
DY	2.83	2.00	3.07	3.00	2.95	4.05	3.34	-2.72%
YoY %	41.50%	-34.85%	2.33%	1.69%	-27.16%	21.26%	-	-
Horiz. %	84.73%	59.88%	91.92%	89.82%	88.32%	121.26%	100.00%	-
P/NAPS	1.64	2.28	1.45	1.47	1.31	0.68	0.80	12.70%
YoY %	-28.07%	57.24%	-1.36%	12.21%	92.65%	-15.00%	-	-
Horiz. %	205.00%	285.00%	181.25%	183.75%	163.75%	85.00%	100.00%	-

	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	CAGR
Price Multiplier on Announcement Date
Date	23/08/18	17/08/17	18/08/16	24/08/15	27/08/14	27/08/13	28/08/12	-
Price	12.00	14.10	7.99	6.42	6.24	2.44	2.64	-
P/RPS	1.48	1.73	1.04	0.88	0.91	0.38	0.43	22.86%
YoY %	-14.45%	66.35%	18.18%	-3.30%	139.47%	-11.63%	-	-
Horiz. %	344.19%	402.33%	241.86%	204.65%	211.63%	88.37%	100.00%	-
P/EPS	16.00	15.05	9.63	11.24	26.14	42.92	-25.88	-
YoY %	6.31%	56.28%	-14.32%	-57.00%	-39.10%	265.84%	-	-
Horiz. %	-61.82%	-58.15%	-37.21%	-43.43%	-101.00%	-165.84%	100.00%	-
EY	6.25	6.64	10.38	8.90	3.83	2.33	-3.86	-
YoY %	-5.87%	-36.03%	16.63%	132.38%	64.38%	160.36%	-	-
Horiz. %	-161.92%	-172.02%	-268.91%	-230.57%	-99.22%	-60.36%	100.00%	-
DY	2.42	1.91	2.88	3.12	2.40	4.26	3.79	-7.20%
YoY %	26.70%	-33.68%	-7.69%	30.00%	-43.66%	12.40%	-	-
Horiz. %	63.85%	50.40%	75.99%	82.32%	63.32%	112.40%	100.00%	-
P/NAPS	1.92	2.39	1.55	1.42	1.61	0.65	0.71	18.02%
YoY %	-19.67%	54.19%	9.15%	-11.80%	147.69%	-8.45%	-	-
Horiz. %	270.42%	336.62%	218.31%	200.00%	226.76%	91.55%	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