[MPI] YoY TTM Result on 30-Sep-2017 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
08-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -1.96%
YoY- 16.04%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 1,636,088 1,443,283 1,568,442 1,574,170 1,434,643 1,449,015 1,288,938 4.05%
PBT 235,240 175,849 217,626 247,760 188,931 189,504 67,777 23.02%
Tax -34,086 -25,727 -35,729 -34,802 -1,817 -29,177 -13,787 16.26%
NP 201,154 150,122 181,897 212,958 187,114 160,327 53,990 24.48%
-
NP to SH 171,504 122,843 148,500 174,436 150,320 135,478 47,218 23.95%
-
Tax Rate 14.49% 14.63% 16.42% 14.05% 0.96% 15.40% 20.34% -
Total Cost 1,434,934 1,293,161 1,386,545 1,361,212 1,247,529 1,288,688 1,234,948 2.53%
-
Net Worth 1,506,485 1,298,082 1,225,538 1,154,750 1,025,793 940,279 764,854 11.94%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 52,063 51,310 55,101 55,078 43,683 39,884 32,186 8.33%
Div Payout % 30.36% 41.77% 37.11% 31.58% 29.06% 29.44% 68.17% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,506,485 1,298,082 1,225,538 1,154,750 1,025,793 940,279 764,854 11.94%
NOSH 209,884 209,884 209,884 209,884 189,961 189,955 189,790 1.68%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 12.29% 10.40% 11.60% 13.53% 13.04% 11.06% 4.19% -
ROE 11.38% 9.46% 12.12% 15.11% 14.65% 14.41% 6.17% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 829.73 759.40 825.47 828.83 755.23 762.82 679.14 3.39%
EPS 86.98 64.64 78.16 91.84 79.13 71.32 24.88 23.17%
DPS 26.40 27.00 29.00 29.00 23.00 21.00 17.00 7.60%
NAPS 7.64 6.83 6.45 6.08 5.40 4.95 4.03 11.23%
Adjusted Per Share Value based on latest NOSH - 209,884
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 821.11 724.35 787.16 790.04 720.01 727.23 646.89 4.05%
EPS 86.07 61.65 74.53 87.55 75.44 67.99 23.70 23.95%
DPS 26.13 25.75 27.65 27.64 21.92 20.02 16.15 8.34%
NAPS 7.5607 6.5148 6.1507 5.7954 5.1482 4.719 3.8386 11.94%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 18.80 9.14 12.14 13.38 7.80 6.62 5.66 -
P/RPS 2.27 1.20 1.47 1.61 1.03 0.87 0.83 18.23%
P/EPS 21.62 14.14 15.53 14.57 9.86 9.28 22.75 -0.84%
EY 4.63 7.07 6.44 6.86 10.15 10.77 4.40 0.85%
DY 1.40 2.95 2.39 2.17 2.95 3.17 3.00 -11.91%
P/NAPS 2.46 1.34 1.88 2.20 1.44 1.34 1.40 9.84%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 26/11/19 08/11/18 08/11/17 09/11/16 17/11/15 12/11/14 -
Price 23.60 11.00 10.80 14.20 7.80 7.35 5.15 -
P/RPS 2.84 1.45 1.31 1.71 1.03 0.96 0.76 24.54%
P/EPS 27.13 17.02 13.82 15.46 9.86 10.31 20.70 4.60%
EY 3.69 5.88 7.24 6.47 10.15 9.70 4.83 -4.38%
DY 1.12 2.45 2.69 2.04 2.95 2.86 3.30 -16.46%
P/NAPS 3.09 1.61 1.67 2.34 1.44 1.48 1.28 15.80%

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