[MPI] YoY TTM Result on 30-Jun-2014 [#4]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

27-Aug-2014

Admission Sponsor

Sponsor

Financial Year

30-Jun-2014

Quarter

30-Jun-2014 [#4]

Profit Trend

QoQ- -4.33%

YoY- 312.35%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
TTM Result
Revenue	1,544,545	1,463,279	1,390,090	1,291,840	1,226,284	1,191,722	1,415,247	1.46%
YoY %	5.55%	5.27%	7.61%	5.35%	2.90%	-15.79%	-	-
Horiz. %	109.14%	103.39%	98.22%	91.28%	86.65%	84.21%	100.00%	-
PBT	250,987	196,386	152,986	64,817	21,053	-27,501	83,658	20.07%
YoY %	27.80%	28.37%	136.03%	207.88%	176.55%	-132.87%	-	-
Horiz. %	300.02%	234.75%	182.87%	77.48%	25.17%	-32.87%	100.00%	-
Tax	-32,247	435	-30,376	-11,172	-6,732	4,320	-8,660	24.47%
YoY %	-7,513.10%	101.43%	-171.89%	-65.95%	-255.83%	149.88%	-	-
Horiz. %	372.37%	-5.02%	350.76%	129.01%	77.74%	-49.88%	100.00%	-
NP	218,740	196,821	122,610	53,645	14,321	-23,181	74,998	19.51%
YoY %	11.14%	60.53%	128.56%	274.59%	161.78%	-130.91%	-	-
Horiz. %	291.66%	262.43%	163.48%	71.53%	19.10%	-30.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	177,915	157,518	108,468	45,144	10,948	-19,765	58,768	20.25%
YoY %	12.95%	45.22%	140.27%	312.35%	155.39%	-133.63%	-	-
Horiz. %	302.74%	268.03%	184.57%	76.82%	18.63%	-33.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.85%	-0.22%	19.86%	17.24%	31.98%	-	10.35%	-
YoY %	5,940.91%	-101.11%	15.20%	-46.09%	0.00%	-	-	-
Horiz. %	124.15%	-2.13%	191.88%	166.57%	308.99%	-	100.00%	-
Total Cost	1,325,805	1,266,458	1,267,480	1,238,195	1,211,963	1,214,903	1,340,249	-0.18%
YoY %	4.69%	-0.08%	2.37%	2.16%	-0.24%	-9.35%	-	-
Horiz. %	98.92%	94.49%	94.57%	92.39%	90.43%	90.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,120,563	980,197	858,474	731,530	724,093	724,175	745,498	7.02%
YoY %	14.32%	14.18%	17.35%	1.03%	-0.01%	-2.86%	-	-
Horiz. %	150.31%	131.48%	115.15%	98.13%	97.13%	97.14%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Dividend
Div	51,282	43,683	37,973	28,357	20,696	19,377	38,844	4.73%
YoY %	17.40%	15.04%	33.91%	37.02%	6.81%	-50.12%	-	-
Horiz. %	132.02%	112.46%	97.76%	73.00%	53.28%	49.88%	100.00%	-
Div Payout %	28.82%	27.73%	35.01%	62.82%	189.04%	0.00%	66.10%	-
YoY %	3.93%	-20.79%	-44.27%	-66.77%	0.00%	0.00%	-	-
Horiz. %	43.60%	41.95%	52.97%	95.04%	285.99%	0.00%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Equity
Net Worth	1,120,563	980,197	858,474	731,530	724,093	724,175	745,498	7.02%
YoY %	14.32%	14.18%	17.35%	1.03%	-0.01%	-2.86%	-	-
Horiz. %	150.31%	131.48%	115.15%	98.13%	97.13%	97.14%	100.00%	-
NOSH	209,884	189,960	189,928	189,025	191,559	193,629	193,134	1.39%
YoY %	10.49%	0.02%	0.48%	-1.32%	-1.07%	0.26%	-	-
Horiz. %	108.67%	98.36%	98.34%	97.87%	99.18%	100.26%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Ratio Analysis
NP Margin	14.16%	13.45%	8.82%	4.15%	1.17%	-1.95%	5.30%	-
YoY %	5.28%	52.49%	112.53%	254.70%	160.00%	-136.79%	-	-
Horiz. %	267.17%	253.77%	166.42%	78.30%	22.08%	-36.79%	100.00%	-
ROE	15.88%	16.07%	12.63%	6.17%	1.51%	-2.73%	7.88%	-
YoY %	-1.18%	27.24%	104.70%	308.61%	155.31%	-134.64%	-	-
Horiz. %	201.52%	203.93%	160.28%	78.30%	19.16%	-34.64%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Per Share
RPS	813.24	770.31	731.90	683.42	640.16	615.46	732.78	1.74%
YoY %	5.57%	5.25%	7.09%	6.76%	4.01%	-16.01%	-	-
Horiz. %	110.98%	105.12%	99.88%	93.26%	87.36%	83.99%	100.00%	-
EPS	93.68	82.92	57.11	23.88	5.72	-10.21	30.43	20.59%
YoY %	12.98%	45.19%	139.15%	317.48%	156.02%	-133.55%	-	-
Horiz. %	307.85%	272.49%	187.68%	78.48%	18.80%	-33.55%	100.00%	-
DPS	27.00	23.00	20.00	15.00	10.80	10.00	20.00	5.12%
YoY %	17.39%	15.00%	33.33%	38.89%	8.00%	-50.00%	-	-
Horiz. %	135.00%	115.00%	100.00%	75.00%	54.00%	50.00%	100.00%	-
NAPS	5.90	5.16	4.52	3.87	3.78	3.74	3.86	7.32%
YoY %	14.34%	14.16%	16.80%	2.38%	1.07%	-3.11%	-	-
Horiz. %	152.85%	133.68%	117.10%	100.26%	97.93%	96.89%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Adjusted Per Share Value based on latest NOSH - 189,025
RPS	775.17	734.38	697.65	648.34	615.44	598.10	710.28	1.46%
YoY %	5.55%	5.26%	7.61%	5.35%	2.90%	-15.79%	-	-
Horiz. %	109.14%	103.39%	98.22%	91.28%	86.65%	84.21%	100.00%	-
EPS	89.29	79.05	54.44	22.66	5.49	-9.92	29.49	20.25%
YoY %	12.95%	45.21%	140.25%	312.75%	155.34%	-133.64%	-	-
Horiz. %	302.78%	268.06%	184.60%	76.84%	18.62%	-33.64%	100.00%	-
DPS	25.74	21.92	19.06	14.23	10.39	9.73	19.50	4.73%
YoY %	17.43%	15.01%	33.94%	36.96%	6.78%	-50.10%	-	-
Horiz. %	132.00%	112.41%	97.74%	72.97%	53.28%	49.90%	100.00%	-
NAPS	5.6238	4.9194	4.3085	3.6714	3.634	3.6345	3.7415	7.02%
YoY %	14.32%	14.18%	17.35%	1.03%	-0.01%	-2.86%	-	-
Horiz. %	150.31%	131.48%	115.15%	98.13%	97.13%	97.14%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	30/06/16	30/06/15	30/06/14	28/06/13	29/06/12	30/06/11	-
Price	13.48	7.50	6.66	5.08	2.57	2.99	4.50	-
P/RPS	1.66	0.97	0.91	0.74	0.40	0.49	0.61	18.13%
YoY %	71.13%	6.59%	22.97%	85.00%	-18.37%	-19.67%	-	-
Horiz. %	272.13%	159.02%	149.18%	121.31%	65.57%	80.33%	100.00%	-
P/EPS	14.39	9.04	11.66	21.27	44.97	-29.29	14.79	-0.45%
YoY %	59.18%	-22.47%	-45.18%	-52.70%	253.53%	-298.04%	-	-
Horiz. %	97.30%	61.12%	78.84%	143.81%	304.06%	-198.04%	100.00%	-
EY	6.95	11.06	8.58	4.70	2.22	-3.41	6.76	0.46%
YoY %	-37.16%	28.90%	82.55%	111.71%	165.10%	-150.44%	-	-
Horiz. %	102.81%	163.61%	126.92%	69.53%	32.84%	-50.44%	100.00%	-
DY	2.00	3.07	3.00	2.95	4.20	3.34	4.44	-12.43%
YoY %	-34.85%	2.33%	1.69%	-29.76%	25.75%	-24.77%	-	-
Horiz. %	45.05%	69.14%	67.57%	66.44%	94.59%	75.23%	100.00%	-
P/NAPS	2.28	1.45	1.47	1.31	0.68	0.80	1.17	11.74%
YoY %	57.24%	-1.36%	12.21%	92.65%	-15.00%	-31.62%	-	-
Horiz. %	194.87%	123.93%	125.64%	111.97%	58.12%	68.38%	100.00%	-

	30/06/17	30/06/16	30/06/15	30/06/14	30/06/13	30/06/12	30/06/11	CAGR
Price Multiplier on Announcement Date
Date	17/08/17	18/08/16	24/08/15	27/08/14	27/08/13	28/08/12	16/08/11	-
Price	14.10	7.99	6.42	6.24	2.44	2.64	3.77	-
P/RPS	1.73	1.04	0.88	0.91	0.38	0.43	0.51	22.55%
YoY %	66.35%	18.18%	-3.30%	139.47%	-11.63%	-15.69%	-	-
Horiz. %	339.22%	203.92%	172.55%	178.43%	74.51%	84.31%	100.00%	-
P/EPS	15.05	9.64	11.24	26.13	42.69	-25.86	12.39	3.29%
YoY %	56.12%	-14.23%	-56.98%	-38.79%	265.08%	-308.72%	-	-
Horiz. %	121.47%	77.80%	90.72%	210.90%	344.55%	-208.72%	100.00%	-
EY	6.64	10.38	8.90	3.83	2.34	-3.87	8.07	-3.19%
YoY %	-36.03%	16.63%	132.38%	63.68%	160.47%	-147.96%	-	-
Horiz. %	82.28%	128.62%	110.29%	47.46%	29.00%	-47.96%	100.00%	-
DY	1.91	2.88	3.12	2.40	4.43	3.79	5.31	-15.65%
YoY %	-33.68%	-7.69%	30.00%	-45.82%	16.89%	-28.63%	-	-
Horiz. %	35.97%	54.24%	58.76%	45.20%	83.43%	71.37%	100.00%	-
P/NAPS	2.39	1.55	1.42	1.61	0.65	0.71	0.98	16.00%
YoY %	54.19%	9.15%	-11.80%	147.69%	-8.45%	-27.55%	-	-
Horiz. %	243.88%	158.16%	144.90%	164.29%	66.33%	72.45%	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

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos