[MPI] YoY Cumulative Quarter Result on 30-Jun-2017 [#4]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

17-Aug-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2017

Quarter

30-Jun-2017 [#4]

Profit Trend

QoQ- 29.0%

YoY- 12.95%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Cumulative Result
Revenue	1,564,600	1,487,942	1,542,320	1,544,545	1,463,279	1,390,090	1,291,840	3.24%
YoY %	5.15%	-3.53%	-0.14%	5.55%	5.27%	7.61%	-	-
Horiz. %	121.11%	115.18%	119.39%	119.56%	113.27%	107.61%	100.00%	-
PBT	211,462	189,792	206,970	250,987	196,386	152,986	64,817	21.76%
YoY %	11.42%	-8.30%	-17.54%	27.80%	28.37%	136.03%	-	-
Horiz. %	326.24%	292.81%	319.31%	387.22%	302.99%	236.03%	100.00%	-
Tax	-32,708	-29,773	-34,527	-32,247	435	-30,376	-11,172	19.58%
YoY %	-9.86%	13.77%	-7.07%	-7,513.10%	101.43%	-171.89%	-	-
Horiz. %	292.77%	266.50%	309.05%	288.64%	-3.89%	271.89%	100.00%	-
NP	178,754	160,019	172,443	218,740	196,821	122,610	53,645	22.19%
YoY %	11.71%	-7.20%	-21.17%	11.14%	60.53%	128.56%	-	-
Horiz. %	333.22%	298.29%	321.45%	407.75%	366.90%	228.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	152,989	128,328	142,464	177,915	157,518	108,468	45,144	22.53%
YoY %	19.22%	-9.92%	-19.93%	12.95%	45.22%	140.27%	-	-
Horiz. %	338.89%	284.26%	315.58%	394.11%	348.92%	240.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.47%	15.69%	16.68%	12.85%	-0.22%	19.86%	17.24%	-
YoY %	-1.40%	-5.94%	29.81%	5,940.91%	-101.11%	15.20%	-	-
Horiz. %	89.73%	91.01%	96.75%	74.54%	-1.28%	115.20%	100.00%	-
Total Cost	1,385,846	1,327,923	1,369,877	1,325,805	1,266,458	1,267,480	1,238,195	1.89%
YoY %	4.36%	-3.06%	3.32%	4.69%	-0.08%	2.37%	-	-
Horiz. %	111.92%	107.25%	110.63%	107.08%	102.28%	102.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,380,030	1,269,574	1,187,537	1,120,563	979,976	858,325	731,911	11.13%
YoY %	8.70%	6.91%	5.98%	14.35%	14.17%	17.27%	-	-
Horiz. %	188.55%	173.46%	162.25%	153.10%	133.89%	117.27%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	51,465	51,315	55,101	51,280	43,681	37,978	28,368	10.42%
YoY %	0.29%	-6.87%	7.45%	17.40%	15.02%	33.88%	-	-
Horiz. %	181.42%	180.89%	194.24%	180.77%	153.98%	133.88%	100.00%	-
Div Payout %	33.64%	39.99%	38.68%	28.82%	27.73%	35.01%	62.84%	-
YoY %	-15.88%	3.39%	34.21%	3.93%	-20.79%	-44.29%	-	-
Horiz. %	53.53%	63.64%	61.55%	45.86%	44.13%	55.71%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	1,380,030	1,269,574	1,187,537	1,120,563	979,976	858,325	731,911	11.13%
YoY %	8.70%	6.91%	5.98%	14.35%	14.17%	17.27%	-	-
Horiz. %	188.55%	173.46%	162.25%	153.10%	133.89%	117.27%	100.00%	-
NOSH	209,884	209,884	209,884	209,884	189,918	189,894	189,124	1.74%
YoY %	0.00%	0.00%	0.00%	10.51%	0.01%	0.41%	-	-
Horiz. %	110.98%	110.98%	110.98%	110.98%	100.42%	100.41%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	11.42%	10.75%	11.18%	14.16%	13.45%	8.82%	4.15%	-
YoY %	6.23%	-3.85%	-21.05%	5.28%	52.49%	112.53%	-	-
Horiz. %	275.18%	259.04%	269.40%	341.20%	324.10%	212.53%	100.00%	-
ROE	11.09%	10.11%	12.00%	15.88%	16.07%	12.64%	6.17%	-
YoY %	9.69%	-15.75%	-24.43%	-1.18%	27.14%	104.86%	-	-
Horiz. %	179.74%	163.86%	194.49%	257.37%	260.45%	204.86%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	820.83	782.90	811.72	813.24	770.48	732.03	683.06	3.10%
YoY %	4.84%	-3.55%	-0.19%	5.55%	5.25%	7.17%	-	-
Horiz. %	120.17%	114.62%	118.84%	119.06%	112.80%	107.17%	100.00%	-
EPS	80.42	67.53	74.99	93.68	82.94	57.12	23.87	22.41%
YoY %	19.09%	-9.95%	-19.95%	12.95%	45.20%	139.30%	-	-
Horiz. %	336.91%	282.91%	314.16%	392.46%	347.47%	239.30%	100.00%	-
DPS	27.00	27.00	29.00	27.00	23.00	20.00	15.00	10.28%
YoY %	0.00%	-6.90%	7.41%	17.39%	15.00%	33.33%	-	-
Horiz. %	180.00%	180.00%	193.33%	180.00%	153.33%	133.33%	100.00%	-
NAPS	7.24	6.68	6.25	5.90	5.16	4.52	3.87	10.99%
YoY %	8.38%	6.88%	5.93%	14.34%	14.16%	16.80%	-	-
Horiz. %	187.08%	172.61%	161.50%	152.45%	133.33%	116.80%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	745.46	708.94	734.84	735.90	697.18	662.31	615.50	3.24%
YoY %	5.15%	-3.52%	-0.14%	5.55%	5.26%	7.61%	-	-
Horiz. %	121.11%	115.18%	119.39%	119.56%	113.27%	107.61%	100.00%	-
EPS	72.89	61.14	67.88	84.77	75.05	51.68	21.51	22.53%
YoY %	19.22%	-9.93%	-19.92%	12.95%	45.22%	140.26%	-	-
Horiz. %	338.87%	284.24%	315.57%	394.10%	348.91%	240.26%	100.00%	-
DPS	24.52	24.45	26.25	24.43	20.81	18.10	13.52	10.42%
YoY %	0.29%	-6.86%	7.45%	17.40%	14.97%	33.88%	-	-
Horiz. %	181.36%	180.84%	194.16%	180.70%	153.92%	133.88%	100.00%	-
NAPS	6.5752	6.0489	5.6581	5.339	4.6691	4.0895	3.4872	11.13%
YoY %	8.70%	6.91%	5.98%	14.35%	14.17%	17.27%	-	-
Horiz. %	188.55%	173.46%	162.25%	153.10%	133.89%	117.27%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	11.00	9.22	10.24	13.48	7.50	6.66	5.08	-
P/RPS	1.34	1.18	1.26	1.66	0.97	0.91	0.74	10.39%
YoY %	13.56%	-6.35%	-24.10%	71.13%	6.59%	22.97%	-	-
Horiz. %	181.08%	159.46%	170.27%	224.32%	131.08%	122.97%	100.00%	-
P/EPS	13.71	13.65	13.66	14.39	9.04	11.66	21.28	-7.05%
YoY %	0.44%	-0.07%	-5.07%	59.18%	-22.47%	-45.21%	-	-
Horiz. %	64.43%	64.14%	64.19%	67.62%	42.48%	54.79%	100.00%	-
EY	7.30	7.32	7.32	6.95	11.06	8.58	4.70	7.60%
YoY %	-0.27%	0.00%	5.32%	-37.16%	28.90%	82.55%	-	-
Horiz. %	155.32%	155.74%	155.74%	147.87%	235.32%	182.55%	100.00%	-
DY	2.45	2.93	2.83	2.00	3.07	3.00	2.95	-3.04%
YoY %	-16.38%	3.53%	41.50%	-34.85%	2.33%	1.69%	-	-
Horiz. %	83.05%	99.32%	95.93%	67.80%	104.07%	101.69%	100.00%	-
P/NAPS	1.52	1.38	1.64	2.28	1.45	1.47	1.31	2.50%
YoY %	10.14%	-15.85%	-28.07%	57.24%	-1.36%	12.21%	-	-
Horiz. %	116.03%	105.34%	125.19%	174.05%	110.69%	112.21%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	28/08/20	28/08/19	23/08/18	17/08/17	18/08/16	24/08/15	27/08/14	-
Price	15.70	8.57	12.00	14.10	7.99	6.42	6.24	-
P/RPS	1.91	1.09	1.48	1.73	1.04	0.88	0.91	13.14%
YoY %	75.23%	-26.35%	-14.45%	66.35%	18.18%	-3.30%	-	-
Horiz. %	209.89%	119.78%	162.64%	190.11%	114.29%	96.70%	100.00%	-
P/EPS	19.56	12.69	16.00	15.05	9.63	11.24	26.14	-4.71%
YoY %	54.14%	-20.69%	6.31%	56.28%	-14.32%	-57.00%	-	-
Horiz. %	74.83%	48.55%	61.21%	57.57%	36.84%	43.00%	100.00%	-
EY	5.11	7.88	6.25	6.64	10.38	8.90	3.83	4.91%
YoY %	-35.15%	26.08%	-5.87%	-36.03%	16.63%	132.38%	-	-
Horiz. %	133.42%	205.74%	163.19%	173.37%	271.02%	232.38%	100.00%	-
DY	1.72	3.15	2.42	1.91	2.88	3.12	2.40	-5.39%
YoY %	-45.40%	30.17%	26.70%	-33.68%	-7.69%	30.00%	-	-
Horiz. %	71.67%	131.25%	100.83%	79.58%	120.00%	130.00%	100.00%	-
P/NAPS	2.17	1.28	1.92	2.39	1.55	1.42	1.61	5.09%
YoY %	69.53%	-33.33%	-19.67%	54.19%	9.15%	-11.80%	-	-
Horiz. %	134.78%	79.50%	119.25%	148.45%	96.27%	88.20%	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

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 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 >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

306

MPI

MALAYSIAN PACIFIC INDUSTRIES

303

HLIND

HONG LEONG INDUSTRIES BHD

302

YTLPOWR

YTL POWER INTERNATIONAL BHD

145

SAPNRG

SAPURA ENERGY BERHAD

106

PBBANK

PUBLIC BANK BHD

104

MYEG

MY E.G. SERVICES BHD

104

GENTING

GENTING BHD

INARI

INARI AMERTRON BERHAD

Daily Stocks

HSI-CXG

0.165

-0.005

123,191,100

ICONIC-WA

0.045

+0.005

67,180,300

ICONIC

0.11

+0.005

63,319,900

SNS

0.44

+0.045

48,381,800

INGENIEU

0.12

+0.005

45,870,200

DNEX

0.405

+0.005

18,149,400

JIANKUN-WB

0.055

-0.005

14,361,600

HSI-HUT

0.215

-0.015

14,240,300

MINETEC

0.15

+0.005

11,487,200

PWRWELL

0.495

+0.035

11,320,400

More active Stocks

F&N

32.54

+0.54

31,800

DLADY

34.44

+0.22

1,800

ARKA

2.12

+0.17

70,800

PBA

2.10

+0.14

1,300,800

CHGP

2.29

+0.13

465,800

CHINAETF-MYR

4.83

+0.13

72,200

XIAOMI-C31

0.135

+0.13

15,000

DUFU

2.32

+0.12

2,416,400

HSI-HU1

0.20

+0.095

300

FRONTKN

4.02

+0.09

541,700

More gainer Stocks

NESTLE

128.00

-0.30

1,000

MPI

30.76

-0.24

2,100

KUAISHO-C17

0.08

-0.12

58,800

PERTAMA

2.39

-0.10

1,188,100

ANNJOO-C2

0.06

-0.09

350,000

NIKKEI-HC

0.665

-0.09

30,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

KUAISHO-C16

0.01

-0.085

20,000

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