[MPI] YoY TTM Result on 30-Sep-2018 [#1]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

08-Nov-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2019

Quarter

30-Sep-2018 [#1]

Profit Trend

QoQ- 4.24%

YoY- -14.87%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
TTM Result
Revenue	2,132,429	1,636,088	1,443,283	1,568,442	1,574,170	1,434,643	1,449,015	6.64%
YoY %	30.34%	13.36%	-7.98%	-0.36%	9.73%	-0.99%	-	-
Horiz. %	147.16%	112.91%	99.60%	108.24%	108.64%	99.01%	100.00%	-
PBT	397,173	235,240	175,849	217,626	247,760	188,931	189,504	13.11%
YoY %	68.84%	33.77%	-19.20%	-12.16%	31.14%	-0.30%	-	-
Horiz. %	209.59%	124.13%	92.79%	114.84%	130.74%	99.70%	100.00%	-
Tax	-41,492	-34,086	-25,727	-35,729	-34,802	-1,817	-29,177	6.03%
YoY %	-21.73%	-32.49%	27.99%	-2.66%	-1,815.35%	93.77%	-	-
Horiz. %	142.21%	116.82%	88.18%	122.46%	119.28%	6.23%	100.00%	-
NP	355,681	201,154	150,122	181,897	212,958	187,114	160,327	14.18%
YoY %	76.82%	33.99%	-17.47%	-14.59%	13.81%	16.71%	-	-
Horiz. %	221.85%	125.46%	93.63%	113.45%	132.83%	116.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	298,195	171,504	122,843	148,500	174,436	150,320	135,478	14.03%
YoY %	73.87%	39.61%	-17.28%	-14.87%	16.04%	10.96%	-	-
Horiz. %	220.11%	126.59%	90.67%	109.61%	128.76%	110.96%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.45%	14.49%	14.63%	16.42%	14.05%	0.96%	15.40%	-
YoY %	-27.88%	-0.96%	-10.90%	16.87%	1,363.54%	-93.77%	-	-
Horiz. %	67.86%	94.09%	95.00%	106.62%	91.23%	6.23%	100.00%	-
Total Cost	1,776,748	1,434,934	1,293,161	1,386,545	1,361,212	1,247,529	1,288,688	5.49%
YoY %	23.82%	10.96%	-6.74%	1.86%	9.11%	-3.19%	-	-
Horiz. %	137.87%	111.35%	100.35%	107.59%	105.63%	96.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,791,570	1,506,485	1,298,082	1,225,538	1,154,750	1,025,793	940,279	11.33%
YoY %	18.92%	16.05%	5.92%	6.13%	12.57%	9.09%	-	-
Horiz. %	190.54%	160.22%	138.05%	130.34%	122.81%	109.09%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Dividend
Div	59,456	52,063	51,310	55,101	55,078	43,683	39,884	6.87%
YoY %	14.20%	1.47%	-6.88%	0.04%	26.09%	9.53%	-	-
Horiz. %	149.07%	130.54%	128.65%	138.15%	138.10%	109.53%	100.00%	-
Div Payout %	19.94%	30.36%	41.77%	37.11%	31.58%	29.06%	29.44%	-
YoY %	-34.32%	-27.32%	12.56%	17.51%	8.67%	-1.29%	-	-
Horiz. %	67.73%	103.12%	141.88%	126.05%	107.27%	98.71%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Equity
Net Worth	1,791,570	1,506,485	1,298,082	1,225,538	1,154,750	1,025,793	940,279	11.33%
YoY %	18.92%	16.05%	5.92%	6.13%	12.57%	9.09%	-	-
Horiz. %	190.54%	160.22%	138.05%	130.34%	122.81%	109.09%	100.00%	-
NOSH	209,884	209,884	209,884	209,884	209,884	189,961	189,955	1.67%
YoY %	0.00%	0.00%	0.00%	0.00%	10.49%	0.00%	-	-
Horiz. %	110.49%	110.49%	110.49%	110.49%	110.49%	100.00%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Ratio Analysis
NP Margin	16.68%	12.29%	10.40%	11.60%	13.53%	13.04%	11.06%	-
YoY %	35.72%	18.17%	-10.34%	-14.26%	3.76%	17.90%	-	-
Horiz. %	150.81%	111.12%	94.03%	104.88%	122.33%	117.90%	100.00%	-
ROE	16.64%	11.38%	9.46%	12.12%	15.11%	14.65%	14.41%	-
YoY %	46.22%	20.30%	-21.95%	-19.79%	3.14%	1.67%	-	-
Horiz. %	115.48%	78.97%	65.65%	84.11%	104.86%	101.67%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Per Share
RPS	1,074.80	829.73	759.40	825.47	828.83	755.23	762.82	5.87%
YoY %	29.54%	9.26%	-8.00%	-0.41%	9.75%	-0.99%	-	-
Horiz. %	140.90%	108.77%	99.55%	108.21%	108.65%	99.01%	100.00%	-
EPS	150.30	86.98	64.64	78.16	91.84	79.13	71.32	13.21%
YoY %	72.80%	34.56%	-17.30%	-14.90%	16.06%	10.95%	-	-
Horiz. %	210.74%	121.96%	90.63%	109.59%	128.77%	110.95%	100.00%	-
DPS	30.00	26.40	27.00	29.00	29.00	23.00	21.00	6.11%
YoY %	13.64%	-2.22%	-6.90%	0.00%	26.09%	9.52%	-	-
Horiz. %	142.86%	125.71%	128.57%	138.10%	138.10%	109.52%	100.00%	-
NAPS	9.03	7.64	6.83	6.45	6.08	5.40	4.95	10.52%
YoY %	18.19%	11.86%	5.89%	6.09%	12.59%	9.09%	-	-
Horiz. %	182.42%	154.34%	137.98%	130.30%	122.83%	109.09%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	1,070.21	821.11	724.35	787.16	790.04	720.01	727.23	6.64%
YoY %	30.34%	13.36%	-7.98%	-0.36%	9.73%	-0.99%	-	-
Horiz. %	147.16%	112.91%	99.60%	108.24%	108.64%	99.01%	100.00%	-
EPS	149.66	86.07	61.65	74.53	87.55	75.44	67.99	14.04%
YoY %	73.88%	39.61%	-17.28%	-14.87%	16.05%	10.96%	-	-
Horiz. %	220.12%	126.59%	90.68%	109.62%	128.77%	110.96%	100.00%	-
DPS	29.84	26.13	25.75	27.65	27.64	21.92	20.02	6.87%
YoY %	14.20%	1.48%	-6.87%	0.04%	26.09%	9.49%	-	-
Horiz. %	149.05%	130.52%	128.62%	138.11%	138.06%	109.49%	100.00%	-
NAPS	8.9914	7.5607	6.5148	6.1507	5.7954	5.1482	4.719	11.33%
YoY %	18.92%	16.05%	5.92%	6.13%	12.57%	9.10%	-	-
Horiz. %	190.54%	160.22%	138.05%	130.34%	122.81%	109.10%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	-
Price	45.40	18.80	9.14	12.14	13.38	7.80	6.62	-
P/RPS	4.22	2.27	1.20	1.47	1.61	1.03	0.87	30.07%
YoY %	85.90%	89.17%	-18.37%	-8.70%	56.31%	18.39%	-	-
Horiz. %	485.06%	260.92%	137.93%	168.97%	185.06%	118.39%	100.00%	-
P/EPS	30.21	21.62	14.14	15.53	14.57	9.86	9.28	21.71%
YoY %	39.73%	52.90%	-8.95%	6.59%	47.77%	6.25%	-	-
Horiz. %	325.54%	232.97%	152.37%	167.35%	157.00%	106.25%	100.00%	-
EY	3.31	4.63	7.07	6.44	6.86	10.15	10.77	-17.83%
YoY %	-28.51%	-34.51%	9.78%	-6.12%	-32.41%	-5.76%	-	-
Horiz. %	30.73%	42.99%	65.65%	59.80%	63.70%	94.24%	100.00%	-
DY	0.66	1.40	2.95	2.39	2.17	2.95	3.17	-22.99%
YoY %	-52.86%	-52.54%	23.43%	10.14%	-26.44%	-6.94%	-	-
Horiz. %	20.82%	44.16%	93.06%	75.39%	68.45%	93.06%	100.00%	-
P/NAPS	5.03	2.46	1.34	1.88	2.20	1.44	1.34	24.63%
YoY %	104.47%	83.58%	-28.72%	-14.55%	52.78%	7.46%	-	-
Horiz. %	375.37%	183.58%	100.00%	140.30%	164.18%	107.46%	100.00%	-

	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	CAGR
Price Multiplier on Announcement Date
Date	24/11/21	25/11/20	26/11/19	08/11/18	08/11/17	09/11/16	17/11/15	-
Price	48.14	23.60	11.00	10.80	14.20	7.80	7.35	-
P/RPS	4.48	2.84	1.45	1.31	1.71	1.03	0.96	29.24%
YoY %	57.75%	95.86%	10.69%	-23.39%	66.02%	7.29%	-	-
Horiz. %	466.67%	295.83%	151.04%	136.46%	178.12%	107.29%	100.00%	-
P/EPS	32.03	27.13	17.02	13.82	15.46	9.86	10.31	20.77%
YoY %	18.06%	59.40%	23.15%	-10.61%	56.80%	-4.36%	-	-
Horiz. %	310.67%	263.14%	165.08%	134.04%	149.95%	95.64%	100.00%	-
EY	3.12	3.69	5.88	7.24	6.47	10.15	9.70	-17.21%
YoY %	-15.45%	-37.24%	-18.78%	11.90%	-36.26%	4.64%	-	-
Horiz. %	32.16%	38.04%	60.62%	74.64%	66.70%	104.64%	100.00%	-
DY	0.62	1.12	2.45	2.69	2.04	2.95	2.86	-22.47%
YoY %	-44.64%	-54.29%	-8.92%	31.86%	-30.85%	3.15%	-	-
Horiz. %	21.68%	39.16%	85.66%	94.06%	71.33%	103.15%	100.00%	-
P/NAPS	5.33	3.09	1.61	1.67	2.34	1.44	1.48	23.78%
YoY %	72.49%	91.93%	-3.59%	-28.63%	62.50%	-2.70%	-	-
Horiz. %	360.14%	208.78%	108.78%	112.84%	158.11%	97.30%	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