[MPI] YoY Quarter Result on 31-Mar-2018 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
17-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -36.93%
YoY- -39.87%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 526,628 376,289 330,108 366,333 396,000 352,123 351,270 6.97%
PBT 97,413 34,221 25,488 39,895 62,288 47,517 43,763 14.25%
Tax -8,275 -8,004 -4,006 -8,186 -8,998 -2,782 -7,389 1.90%
NP 89,138 26,217 21,482 31,709 53,290 44,735 36,374 16.09%
-
NP to SH 74,373 22,054 16,767 25,984 43,213 38,989 30,177 16.20%
-
Tax Rate 8.49% 23.39% 15.72% 20.52% 14.45% 5.85% 16.88% -
Total Cost 437,490 350,072 308,626 334,624 342,710 307,388 314,896 5.62%
-
Net Worth 1,650,010 1,360,416 1,273,207 1,189,440 1,118,664 974,250 837,511 11.95%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 39,616 32,345 32,305 36,101 36,085 28,486 24,688 8.19%
Div Payout % 53.27% 146.67% 192.67% 138.94% 83.51% 73.06% 81.81% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 1,650,010 1,360,416 1,273,207 1,189,440 1,118,664 974,250 837,511 11.95%
NOSH 209,884 209,884 209,884 209,884 209,884 189,912 189,911 1.67%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 16.93% 6.97% 6.51% 8.66% 13.46% 12.70% 10.35% -
ROE 4.51% 1.62% 1.32% 2.18% 3.86% 4.00% 3.60% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 265.87 197.77 173.71 192.80 208.50 185.41 184.96 6.22%
EPS 37.55 11.59 8.82 13.68 22.75 20.53 15.89 15.39%
DPS 20.00 17.00 17.00 19.00 19.00 15.00 13.00 7.43%
NAPS 8.33 7.15 6.70 6.26 5.89 5.13 4.41 11.17%
Adjusted Per Share Value based on latest NOSH - 209,884
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 250.91 179.28 157.28 174.54 188.68 167.77 167.36 6.97%
EPS 35.44 10.51 7.99 12.38 20.59 18.58 14.38 16.20%
DPS 18.88 15.41 15.39 17.20 17.19 13.57 11.76 8.20%
NAPS 7.8615 6.4818 6.0662 5.6671 5.3299 4.6419 3.9904 11.95%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 38.90 9.15 10.00 8.62 11.50 7.45 7.00 -
P/RPS 14.63 4.63 5.76 4.47 5.52 4.02 3.78 25.27%
P/EPS 103.60 78.94 113.34 63.03 50.54 36.29 44.05 15.30%
EY 0.97 1.27 0.88 1.59 1.98 2.76 2.27 -13.20%
DY 0.51 1.86 1.70 2.20 1.65 2.01 1.86 -19.38%
P/NAPS 4.67 1.28 1.49 1.38 1.95 1.45 1.59 19.65%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 20/05/20 24/05/19 17/05/18 18/04/17 27/04/16 29/04/15 -
Price 37.20 10.92 8.80 8.38 11.84 7.32 6.55 -
P/RPS 13.99 5.52 5.07 4.35 5.68 3.95 3.54 25.71%
P/EPS 99.08 94.21 99.74 61.28 52.04 35.66 41.22 15.72%
EY 1.01 1.06 1.00 1.63 1.92 2.80 2.43 -13.60%
DY 0.54 1.56 1.93 2.27 1.60 2.05 1.98 -19.45%
P/NAPS 4.47 1.53 1.31 1.34 2.01 1.43 1.49 20.07%

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