[MPI] YoY Annualized Quarter Result on 30-Sep-2015 [#1]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

17-Nov-2015

Admission Sponsor

Sponsor

Financial Year

30-Jun-2016

Quarter

30-Sep-2015 [#1]

Profit Trend

QoQ- 73.02%

YoY- 135.67%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Annualized Quarter Result
Revenue	1,655,024	1,550,536	1,432,036	1,546,580	1,310,880	1,322,488	1,273,396	4.46%
YoY %	6.74%	8.27%	-7.41%	17.98%	-0.88%	3.86%	-	-
Horiz. %	129.97%	121.76%	112.46%	121.45%	102.94%	103.86%	100.00%	-
PBT	253,000	210,376	223,284	253,104	107,032	95,192	10,768	69.19%
YoY %	20.26%	-5.78%	-11.78%	136.48%	12.44%	784.03%	-	-
Horiz. %	2,349.55%	1,953.71%	2,073.59%	2,350.52%	993.98%	884.03%	100.00%	-
Tax	-39,876	-35,068	-24,848	-15,840	-20,636	-10,176	-6,576	35.02%
YoY %	-13.71%	-41.13%	-56.87%	23.24%	-102.79%	-54.74%	-	-
Horiz. %	606.39%	533.27%	377.86%	240.88%	313.81%	154.74%	100.00%	-
NP	213,124	175,308	198,436	237,264	86,396	85,016	4,192	92.41%
YoY %	21.57%	-11.66%	-16.36%	174.62%	1.62%	1,928.05%	-	-
Horiz. %	5,084.06%	4,181.97%	4,733.68%	5,659.92%	2,060.97%	2,028.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	169,112	144,968	158,884	187,676	79,636	71,340	572	157.99%
YoY %	16.65%	-8.76%	-15.34%	135.67%	11.63%	12,372.03%	-	-
Horiz. %	29,565.03%	25,344.06%	27,776.92%	32,810.49%	13,922.38%	12,472.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.76%	16.67%	11.13%	6.26%	19.28%	10.69%	61.07%	-
YoY %	-5.46%	49.78%	77.80%	-67.53%	80.36%	-82.50%	-	-
Horiz. %	25.81%	27.30%	18.22%	10.25%	31.57%	17.50%	100.00%	-
Total Cost	1,441,900	1,375,228	1,233,600	1,309,316	1,224,484	1,237,472	1,269,204	2.14%
YoY %	4.85%	11.48%	-5.78%	6.93%	-1.05%	-2.50%	-	-
Horiz. %	113.61%	108.35%	97.19%	103.16%	96.48%	97.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,225,538	1,154,750	1,025,793	940,279	764,854	739,499	757,900	8.33%
YoY %	6.13%	12.57%	9.09%	22.94%	3.43%	-2.43%	-	-
Horiz. %	161.70%	152.36%	135.35%	124.06%	100.92%	97.57%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Dividend
Div	76,002	75,970	60,787	60,785	53,141	37,826	44,125	9.48%
YoY %	0.04%	24.98%	0.00%	14.38%	40.49%	-14.28%	-	-
Horiz. %	172.24%	172.17%	137.76%	137.76%	120.43%	85.72%	100.00%	-
Div Payout %	44.94%	52.40%	38.26%	32.39%	66.73%	53.02%	7,714.29%	-
YoY %	-14.24%	36.96%	18.12%	-51.46%	25.86%	-99.31%	-	-
Horiz. %	0.58%	0.68%	0.50%	0.42%	0.87%	0.69%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Equity
Net Worth	1,225,538	1,154,750	1,025,793	940,279	764,854	739,499	757,900	8.33%
YoY %	6.13%	12.57%	9.09%	22.94%	3.43%	-2.43%	-	-
Horiz. %	161.70%	152.36%	135.35%	124.06%	100.92%	97.57%	100.00%	-
NOSH	209,884	209,884	189,961	189,955	189,790	189,130	204,285	0.45%
YoY %	0.00%	10.49%	0.00%	0.09%	0.35%	-7.42%	-	-
Horiz. %	102.74%	102.74%	92.99%	92.99%	92.90%	92.58%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Ratio Analysis
NP Margin	12.88%	11.31%	13.86%	15.34%	6.59%	6.43%	0.33%	-
YoY %	13.88%	-18.40%	-9.65%	132.78%	2.49%	1,848.48%	-	-
Horiz. %	3,903.03%	3,427.27%	4,200.00%	4,648.48%	1,996.97%	1,948.48%	100.00%	-
ROE	13.80%	12.55%	15.49%	19.96%	10.41%	9.65%	0.08%	-
YoY %	9.96%	-18.98%	-22.39%	91.74%	7.88%	11,962.50%	-	-
Horiz. %	17,250.00%	15,687.50%	19,362.50%	24,950.00%	13,012.50%	12,062.50%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Per Share
RPS	871.04	816.39	753.86	814.18	690.70	699.25	623.34	5.73%
YoY %	6.69%	8.29%	-7.41%	17.88%	-1.22%	12.18%	-	-
Horiz. %	139.74%	130.97%	120.94%	130.62%	110.81%	112.18%	100.00%	-
EPS	89.00	76.32	83.64	98.80	41.96	37.72	0.28	161.12%
YoY %	16.61%	-8.75%	-15.34%	135.46%	11.24%	13,371.43%	-	-
Horiz. %	31,785.71%	27,257.14%	29,871.43%	35,285.71%	14,985.71%	13,471.43%	100.00%	-
DPS	40.00	40.00	32.00	32.00	28.00	20.00	21.60	10.81%
YoY %	0.00%	25.00%	0.00%	14.29%	40.00%	-7.41%	-	-
Horiz. %	185.19%	185.19%	148.15%	148.15%	129.63%	92.59%	100.00%	-
NAPS	6.45	6.08	5.40	4.95	4.03	3.91	3.71	9.65%
YoY %	6.09%	12.59%	9.09%	22.83%	3.07%	5.39%	-	-
Horiz. %	173.85%	163.88%	145.55%	133.42%	108.63%	105.39%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Adjusted Per Share Value based on latest NOSH - 189,955
RPS	788.54	738.76	682.30	736.87	624.57	630.10	606.71	4.46%
YoY %	6.74%	8.27%	-7.41%	17.98%	-0.88%	3.86%	-	-
Horiz. %	129.97%	121.76%	112.46%	121.45%	102.94%	103.86%	100.00%	-
EPS	80.57	69.07	75.70	89.42	37.94	33.99	0.27	158.39%
YoY %	16.65%	-8.76%	-15.34%	135.69%	11.62%	12,488.89%	-	-
Horiz. %	29,840.74%	25,581.48%	28,037.04%	33,118.52%	14,051.85%	12,588.89%	100.00%	-
DPS	36.21	36.20	28.96	28.96	25.32	18.02	21.02	9.48%
YoY %	0.03%	25.00%	0.00%	14.38%	40.51%	-14.27%	-	-
Horiz. %	172.26%	172.22%	137.77%	137.77%	120.46%	85.73%	100.00%	-
NAPS	5.8391	5.5018	4.8874	4.48	3.6442	3.5234	3.611	8.33%
YoY %	6.13%	12.57%	9.09%	22.94%	3.43%	-2.43%	-	-
Horiz. %	161.70%	152.36%	135.35%	124.07%	100.92%	97.57%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	-
Price	12.14	13.38	7.80	6.62	5.66	2.59	2.67	-
P/RPS	1.39	1.64	1.03	0.81	0.82	0.37	0.43	21.58%
YoY %	-15.24%	59.22%	27.16%	-1.22%	121.62%	-13.95%	-	-
Horiz. %	323.26%	381.40%	239.53%	188.37%	190.70%	86.05%	100.00%	-
P/EPS	13.64	17.53	9.33	6.70	13.49	6.87	953.57	-50.71%
YoY %	-22.19%	87.89%	39.25%	-50.33%	96.36%	-99.28%	-	-
Horiz. %	1.43%	1.84%	0.98%	0.70%	1.41%	0.72%	100.00%	-
EY	7.33	5.70	10.72	14.92	7.41	14.56	0.10	104.50%
YoY %	28.60%	-46.83%	-28.15%	101.35%	-49.11%	14,460.00%	-	-
Horiz. %	7,330.00%	5,700.00%	10,720.00%	14,920.00%	7,410.00%	14,560.00%	100.00%	-
DY	3.29	2.99	4.10	4.83	4.95	7.72	8.09	-13.91%
YoY %	10.03%	-27.07%	-15.11%	-2.42%	-35.88%	-4.57%	-	-
Horiz. %	40.67%	36.96%	50.68%	59.70%	61.19%	95.43%	100.00%	-
P/NAPS	1.88	2.20	1.44	1.34	1.40	0.66	0.72	17.33%
YoY %	-14.55%	52.78%	7.46%	-4.29%	112.12%	-8.33%	-	-
Horiz. %	261.11%	305.56%	200.00%	186.11%	194.44%	91.67%	100.00%	-

	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	CAGR
Price Multiplier on Announcement Date
Date	08/11/18	08/11/17	09/11/16	17/11/15	12/11/14	14/11/13	20/11/12	-
Price	10.80	14.20	7.80	7.35	5.15	2.88	2.63	-
P/RPS	1.24	1.74	1.03	0.90	0.75	0.41	0.42	19.76%
YoY %	-28.74%	68.93%	14.44%	20.00%	82.93%	-2.38%	-	-
Horiz. %	295.24%	414.29%	245.24%	214.29%	178.57%	97.62%	100.00%	-
P/EPS	12.13	18.60	9.33	7.44	12.27	7.64	939.29	-51.54%
YoY %	-34.78%	99.36%	25.40%	-39.36%	60.60%	-99.19%	-	-
Horiz. %	1.29%	1.98%	0.99%	0.79%	1.31%	0.81%	100.00%	-
EY	8.24	5.38	10.72	13.44	8.15	13.10	0.11	105.24%
YoY %	53.16%	-49.81%	-20.24%	64.91%	-37.79%	11,809.09%	-	-
Horiz. %	7,490.91%	4,890.91%	9,745.45%	12,218.18%	7,409.09%	11,909.09%	100.00%	-
DY	3.70	2.82	4.10	4.35	5.44	6.94	8.21	-12.43%
YoY %	31.21%	-31.22%	-5.75%	-20.04%	-21.61%	-15.47%	-	-
Horiz. %	45.07%	34.35%	49.94%	52.98%	66.26%	84.53%	100.00%	-
P/NAPS	1.67	2.34	1.44	1.48	1.28	0.74	0.71	15.31%
YoY %	-28.63%	62.50%	-2.70%	15.62%	72.97%	4.23%	-	-
Horiz. %	235.21%	329.58%	202.82%	208.45%	180.28%	104.23%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 16 May 2024

MQ Trader

MQ Trading Signals

2024-05-16 15:30:00

EMA 5

5 Mins

SELL

2024-05-16 15:10:00

TURTLE SYSTEM 20

10 Mins

SELL

2024-05-16 15:10:00

TURTLE SYSTEM 55

10 Mins

SELL

2024-05-16 15:00:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-16 15:00:00

TURTLE SYSTEM 55

5 Mins

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

TOPGLOV

TOP GLOVE CORPORATION BHD

699

HLIND

HONG LEONG INDUSTRIES BHD

465

MPI

MALAYSIAN PACIFIC INDUSTRIES

456

PTRANS

PERAK TRANSIT BERHAD

420

HARTA

HARTALEGA HOLDINGS BHD

375

MYEG

MY E.G. SERVICES BHD

355

MBSB

MALAYSIA BUILDING SOCIETY BHD

345

YTLPOWR

YTL POWER INTERNATIONAL BHD

313

NOTION

NOTION VTEC BHD

301

Daily Stocks

TOPGLOV

1.20

-0.06

297,522,500

HSI-CXG

0.235

+0.03

284,598,500

REVENUE

0.23

-0.015

280,265,700

HSI-HUZ

0.205

-0.04

241,150,600

MQTECH

0.015

-0.005

160,954,900

INIX-OR

0.02

0.00

141,839,900

CAREPLS

0.35

-0.03

106,148,900

SINKUNG

0.145

+0.005

103,618,100

MYEG

1.03

0.00

101,983,900

SUPERMX

1.01

-0.07

98,912,500

More active Stocks

MPI

33.50

+0.98

234,200

F&N

33.16

+0.68

401,500

UTDPLT

26.20

+0.58

294,200

HEIM

24.76

+0.56

409,800

NESTLE

129.50

+0.50

46,500

CARLSBG

20.10

+0.48

451,300

PANAMY

19.70

+0.44

23,700

ALLIANZ

22.08

+0.40

43,000

KSENG

6.33

+0.35

602,600

PENTA

4.78

+0.33

4,431,200

More gainer Stocks

AJI

16.12

-0.44

271,000

AIRPORT

10.04

-0.36

29,319,500

KOSSAN

2.48

-0.26

24,049,500

KOSSAN-C60

0.58

-0.20

375,000

DLADY

32.74

-0.20

2,300

ORIENT

6.97

-0.18

1,220,900

HARTA

3.65

-0.17

37,751,800

AHEALTH

2.93

-0.14

858,300

ICAP

3.30

-0.14

448,400

DJIA-HG

0.215

-0.125

200

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