[MPI] YoY 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- -7.44%
YoY- 3.42%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 405,451 345,916 393,101 389,127 344,818 372,806 321,870 3.91%
PBT 62,454 40,894 55,052 53,280 48,512 47,190 11,828 31.92%
Tax -6,866 -5,210 -6,951 -4,598 1,143 -8,638 -2,143 21.39%
NP 55,588 35,684 48,101 48,682 49,655 38,552 9,685 33.77%
-
NP to SH 49,045 30,058 39,037 40,000 38,676 34,320 8,733 33.28%
-
Tax Rate 10.99% 12.74% 12.63% 8.63% -2.36% 18.30% 18.12% -
Total Cost 349,863 310,232 345,000 340,445 295,163 334,254 312,185 1.91%
-
Net Worth 1,380,030 1,269,574 1,187,537 1,120,563 980,197 858,474 731,530 11.14%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,380,030 1,269,574 1,187,537 1,120,563 980,197 858,474 731,530 11.14%
NOSH 209,884 209,884 209,884 209,884 189,960 189,928 189,025 1.75%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 13.71% 10.32% 12.24% 12.51% 14.40% 10.34% 3.01% -
ROE 3.55% 2.37% 3.29% 3.57% 3.95% 4.00% 1.19% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 212.71 182.01 206.89 204.88 181.52 196.29 170.28 3.77%
EPS 25.73 15.82 20.55 21.06 20.36 18.07 4.62 33.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.24 6.68 6.25 5.90 5.16 4.52 3.87 10.99%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 203.49 173.61 197.29 195.29 173.06 187.10 161.54 3.91%
EPS 24.61 15.09 19.59 20.08 19.41 17.22 4.38 33.29%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 6.926 6.3717 5.96 5.6238 4.9194 4.3085 3.6714 11.14%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
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 5.17 5.07 4.95 6.58 4.13 3.39 2.98 9.60%
P/EPS 42.75 58.30 49.84 64.01 36.84 36.86 109.96 -14.55%
EY 2.34 1.72 2.01 1.56 2.71 2.71 0.91 17.03%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.52 1.38 1.64 2.28 1.45 1.47 1.31 2.50%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
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 7.38 4.71 5.80 6.88 4.40 3.27 3.66 12.38%
P/EPS 61.02 54.19 58.41 66.95 39.24 35.53 135.06 -12.39%
EY 1.64 1.85 1.71 1.49 2.55 2.81 0.74 14.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.17 1.28 1.92 2.39 1.55 1.42 1.61 5.09%

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
Post a Comment