[MPI] YoY Cumulative Quarter Result on 30-Jun-2018 [#4]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

23-Aug-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

30-Jun-2018 [#4]

Profit Trend

QoQ- 37.74%

YoY- -19.93%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Cumulative Result
Revenue	1,988,489	1,564,600	1,487,942	1,542,320	1,544,545	1,463,279	1,390,090	6.14%
YoY %	27.09%	5.15%	-3.53%	-0.14%	5.55%	5.27%	-	-
Horiz. %	143.05%	112.55%	107.04%	110.95%	111.11%	105.27%	100.00%	-
PBT	357,624	211,462	189,792	206,970	250,987	196,386	152,986	15.18%
YoY %	69.12%	11.42%	-8.30%	-17.54%	27.80%	28.37%	-	-
Horiz. %	233.76%	138.22%	124.06%	135.29%	164.06%	128.37%	100.00%	-
Tax	-32,101	-32,708	-29,773	-34,527	-32,247	435	-30,376	0.92%
YoY %	1.86%	-9.86%	13.77%	-7.07%	-7,513.10%	101.43%	-	-
Horiz. %	105.68%	107.68%	98.01%	113.67%	106.16%	-1.43%	100.00%	-
NP	325,523	178,754	160,019	172,443	218,740	196,821	122,610	17.65%
YoY %	82.11%	11.71%	-7.20%	-21.17%	11.14%	60.53%	-	-
Horiz. %	265.49%	145.79%	130.51%	140.64%	178.40%	160.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	271,819	152,989	128,328	142,464	177,915	157,518	108,468	16.52%
YoY %	77.67%	19.22%	-9.92%	-19.93%	12.95%	45.22%	-	-
Horiz. %	250.60%	141.05%	118.31%	131.34%	164.03%	145.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.98%	15.47%	15.69%	16.68%	12.85%	-0.22%	19.86%	-
YoY %	-41.95%	-1.40%	-5.94%	29.81%	5,940.91%	-101.11%	-	-
Horiz. %	45.22%	77.90%	79.00%	83.99%	64.70%	-1.11%	100.00%	-
Total Cost	1,662,966	1,385,846	1,327,923	1,369,877	1,325,805	1,266,458	1,267,480	4.62%
YoY %	20.00%	4.36%	-3.06%	3.32%	4.69%	-0.08%	-	-
Horiz. %	131.20%	109.34%	104.77%	108.08%	104.60%	99.92%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,698,321	1,380,030	1,269,574	1,187,537	1,120,563	979,976	858,325	12.03%
YoY %	23.06%	8.70%	6.91%	5.98%	14.35%	14.17%	-	-
Horiz. %	197.86%	160.78%	147.91%	138.36%	130.55%	114.17%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Dividend
Div	59,520	51,465	51,315	55,101	51,280	43,681	37,978	7.76%
YoY %	15.65%	0.29%	-6.87%	7.45%	17.40%	15.02%	-	-
Horiz. %	156.72%	135.51%	135.12%	145.09%	135.03%	115.02%	100.00%	-
Div Payout %	21.90%	33.64%	39.99%	38.68%	28.82%	27.73%	35.01%	-
YoY %	-34.90%	-15.88%	3.39%	34.21%	3.93%	-20.79%	-	-
Horiz. %	62.55%	96.09%	114.22%	110.48%	82.32%	79.21%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Equity
Net Worth	1,698,321	1,380,030	1,269,574	1,187,537	1,120,563	979,976	858,325	12.03%
YoY %	23.06%	8.70%	6.91%	5.98%	14.35%	14.17%	-	-
Horiz. %	197.86%	160.78%	147.91%	138.36%	130.55%	114.17%	100.00%	-
NOSH	209,884	209,884	209,884	209,884	209,884	189,918	189,894	1.68%
YoY %	0.00%	0.00%	0.00%	0.00%	10.51%	0.01%	-	-
Horiz. %	110.53%	110.53%	110.53%	110.53%	110.53%	100.01%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Ratio Analysis
NP Margin	16.37%	11.42%	10.75%	11.18%	14.16%	13.45%	8.82%	-
YoY %	43.35%	6.23%	-3.85%	-21.05%	5.28%	52.49%	-	-
Horiz. %	185.60%	129.48%	121.88%	126.76%	160.54%	152.49%	100.00%	-
ROE	16.01%	11.09%	10.11%	12.00%	15.88%	16.07%	12.64%	-
YoY %	44.36%	9.69%	-15.75%	-24.43%	-1.18%	27.14%	-	-
Horiz. %	126.66%	87.74%	79.98%	94.94%	125.63%	127.14%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Per Share
RPS	1,002.25	820.83	782.90	811.72	813.24	770.48	732.03	5.37%
YoY %	22.10%	4.84%	-3.55%	-0.19%	5.55%	5.25%	-	-
Horiz. %	136.91%	112.13%	106.95%	110.89%	111.09%	105.25%	100.00%	-
EPS	137.36	80.42	67.53	74.99	93.68	82.94	57.12	15.73%
YoY %	70.80%	19.09%	-9.95%	-19.95%	12.95%	45.20%	-	-
Horiz. %	240.48%	140.79%	118.22%	131.29%	164.01%	145.20%	100.00%	-
DPS	30.00	27.00	27.00	29.00	27.00	23.00	20.00	6.98%
YoY %	11.11%	0.00%	-6.90%	7.41%	17.39%	15.00%	-	-
Horiz. %	150.00%	135.00%	135.00%	145.00%	135.00%	115.00%	100.00%	-
NAPS	8.56	7.24	6.68	6.25	5.90	5.16	4.52	11.21%
YoY %	18.23%	8.38%	6.88%	5.93%	14.34%	14.16%	-	-
Horiz. %	189.38%	160.18%	147.79%	138.27%	130.53%	114.16%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	947.42	745.46	708.94	734.84	735.90	697.18	662.31	6.14%
YoY %	27.09%	5.15%	-3.52%	-0.14%	5.55%	5.26%	-	-
Horiz. %	143.05%	112.55%	107.04%	110.95%	111.11%	105.26%	100.00%	-
EPS	129.51	72.89	61.14	67.88	84.77	75.05	51.68	16.52%
YoY %	77.68%	19.22%	-9.93%	-19.92%	12.95%	45.22%	-	-
Horiz. %	250.60%	141.04%	118.30%	131.35%	164.03%	145.22%	100.00%	-
DPS	28.36	24.52	24.45	26.25	24.43	20.81	18.10	7.76%
YoY %	15.66%	0.29%	-6.86%	7.45%	17.40%	14.97%	-	-
Horiz. %	156.69%	135.47%	135.08%	145.03%	134.97%	114.97%	100.00%	-
NAPS	8.0917	6.5752	6.0489	5.6581	5.339	4.6691	4.0895	12.03%
YoY %	23.06%	8.70%	6.91%	5.98%	14.35%	14.17%	-	-
Horiz. %	197.87%	160.78%	147.91%	138.36%	130.55%	114.17%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	-
Price	38.80	11.00	9.22	10.24	13.48	7.50	6.66	-
P/RPS	3.87	1.34	1.18	1.26	1.66	0.97	0.91	27.25%
YoY %	188.81%	13.56%	-6.35%	-24.10%	71.13%	6.59%	-	-
Horiz. %	425.27%	147.25%	129.67%	138.46%	182.42%	106.59%	100.00%	-
P/EPS	28.32	13.71	13.65	13.66	14.39	9.04	11.66	15.92%
YoY %	106.56%	0.44%	-0.07%	-5.07%	59.18%	-22.47%	-	-
Horiz. %	242.88%	117.58%	117.07%	117.15%	123.41%	77.53%	100.00%	-
EY	3.53	7.30	7.32	7.32	6.95	11.06	8.58	-13.74%
YoY %	-51.64%	-0.27%	0.00%	5.32%	-37.16%	28.90%	-	-
Horiz. %	41.14%	85.08%	85.31%	85.31%	81.00%	128.90%	100.00%	-
DY	0.77	2.45	2.93	2.83	2.00	3.07	3.00	-20.26%
YoY %	-68.57%	-16.38%	3.53%	41.50%	-34.85%	2.33%	-	-
Horiz. %	25.67%	81.67%	97.67%	94.33%	66.67%	102.33%	100.00%	-
P/NAPS	4.53	1.52	1.38	1.64	2.28	1.45	1.47	20.61%
YoY %	198.03%	10.14%	-15.85%	-28.07%	57.24%	-1.36%	-	-
Horiz. %	308.16%	103.40%	93.88%	111.56%	155.10%	98.64%	100.00%	-

	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	30/08/21	28/08/20	28/08/19	23/08/18	17/08/17	18/08/16	24/08/15	-
Price	44.02	15.70	8.57	12.00	14.10	7.99	6.42	-
P/RPS	4.39	1.91	1.09	1.48	1.73	1.04	0.88	30.68%
YoY %	129.84%	75.23%	-26.35%	-14.45%	66.35%	18.18%	-	-
Horiz. %	498.86%	217.05%	123.86%	168.18%	196.59%	118.18%	100.00%	-
P/EPS	32.13	19.56	12.69	16.00	15.05	9.63	11.24	19.11%
YoY %	64.26%	54.14%	-20.69%	6.31%	56.28%	-14.32%	-	-
Horiz. %	285.85%	174.02%	112.90%	142.35%	133.90%	85.68%	100.00%	-
EY	3.11	5.11	7.88	6.25	6.64	10.38	8.90	-16.06%
YoY %	-39.14%	-35.15%	26.08%	-5.87%	-36.03%	16.63%	-	-
Horiz. %	34.94%	57.42%	88.54%	70.22%	74.61%	116.63%	100.00%	-
DY	0.68	1.72	3.15	2.42	1.91	2.88	3.12	-22.40%
YoY %	-60.47%	-45.40%	30.17%	26.70%	-33.68%	-7.69%	-	-
Horiz. %	21.79%	55.13%	100.96%	77.56%	61.22%	92.31%	100.00%	-
P/NAPS	5.14	2.17	1.28	1.92	2.39	1.55	1.42	23.88%
YoY %	136.87%	69.53%	-33.33%	-19.67%	54.19%	9.15%	-	-
Horiz. %	361.97%	152.82%	90.14%	135.21%	168.31%	109.15%	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 - 13 May 2024

MQ Trader

MQ Trading Signals

2024-05-13 16:00:00

TURTLE SYSTEM 55

30 Mins

BUY

2024-05-13 15:25:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-13 15:25:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-13 15:15:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-13 15:15:00

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

SENDAI

EVERSENDAI CORPORATION BERHAD

373

PTRANS

PERAK TRANSIT BERHAD

334

GENTING

GENTING BHD

332

MPI

MALAYSIAN PACIFIC INDUSTRIES

329

HLIND

HONG LEONG INDUSTRIES BHD

319

YTLPOWR

YTL POWER INTERNATIONAL BHD

268

GENM

GENTING MALAYSIA BERHAD

259

TOPGLOV

TOP GLOVE CORPORATION BHD

251

SAPNRG

SAPURA ENERGY BERHAD

224

Daily Stocks

HSI-CXG

0.21

-0.005

239,755,600

HSI-HUT

0.12

-0.025

170,893,700

MMAG

0.375

+0.175

163,078,300

INIX-OR

0.02

0.00

141,839,900

MYEG

0.995

+0.01

111,318,800

TWL

0.025

0.00

79,946,600

EDUSPEC-OR

0.005

0.00

75,002,700

TOPGLOV

0.965

+0.015

73,810,000

SENDAI-WA

0.41

+0.085

71,895,300

SENDAI

0.715

+0.10

67,853,300

More active Stocks

MPI

32.08

+1.08

219,500

SBAGAN

6.66

+1.06

1,070,500

KLUANG

5.95

+0.64

399,000

ALLIANZ-PA

23.00

+0.60

100

2.30

+0.35

36,308,200

PTT

1.57

+0.34

3,331,000

CHGP

3.06

+0.29

2,367,300

HSI-CXM

1.03

+0.25

2,000

GENTING

4.76

+0.21

17,904,300

IDEAL

3.60

+0.20

100

More gainer Stocks

HSI-HU8

0.13

-0.32

3,000

AJI

18.90

-0.20

657,300

ORIENT

6.97

-0.18

1,220,900

FBMKLCI-HM5

0.18

-0.17

400

PETDAG

21.34

-0.12

396,800

PARAGON

3.40

-0.12

194,100

KUAISHO-C17

0.08

-0.12

58,800

CTOS-C11

0.04

-0.11

1,000,000

HSTECH-HY

0.055

-0.105

200

KLK

22.56

-0.10

674,100

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