[MPI] YoY TTM Result on 31-Dec-2017 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
29-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- -7.9%
YoY- -6.79%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 1,706,260 1,458,884 1,571,352 1,568,013 1,456,359 1,490,414 1,310,836 4.48%
PBT 260,860 181,169 218,357 227,591 231,448 191,310 91,082 19.14%
Tax -32,133 -27,054 -35,694 -32,986 -20,290 -13,953 -21,004 7.33%
NP 228,727 154,115 182,663 194,605 211,158 177,357 70,078 21.77%
-
NP to SH 193,444 128,715 146,524 160,656 172,367 144,350 63,194 20.47%
-
Tax Rate 12.32% 14.93% 16.35% 14.49% 8.77% 7.29% 23.06% -
Total Cost 1,477,533 1,304,769 1,388,689 1,373,408 1,245,201 1,313,057 1,240,758 2.95%
-
Net Worth 1,559,420 1,324,690 1,250,239 1,170,319 1,071,182 951,553 795,736 11.85%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 52,063 51,310 55,101 55,078 43,683 39,884 32,186 8.33%
Div Payout % 26.91% 39.86% 37.61% 34.28% 25.34% 27.63% 50.93% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,559,420 1,324,690 1,250,239 1,170,319 1,071,182 951,553 795,736 11.85%
NOSH 209,884 209,884 209,884 209,884 209,884 189,930 189,913 1.67%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 13.41% 10.56% 11.62% 12.41% 14.50% 11.90% 5.35% -
ROE 12.40% 9.72% 11.72% 13.73% 16.09% 15.17% 7.94% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 862.20 767.61 827.00 825.33 766.80 784.71 690.23 3.77%
EPS 97.75 67.72 77.12 84.56 90.75 76.00 33.28 19.65%
DPS 26.31 27.00 29.00 29.00 23.00 21.00 17.00 7.54%
NAPS 7.88 6.97 6.58 6.16 5.64 5.01 4.19 11.09%
Adjusted Per Share Value based on latest NOSH - 209,884
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 856.33 732.18 788.62 786.95 730.91 748.00 657.88 4.48%
EPS 97.08 64.60 73.54 80.63 86.51 72.45 31.72 20.47%
DPS 26.13 25.75 27.65 27.64 21.92 20.02 16.15 8.34%
NAPS 7.8263 6.6483 6.2746 5.8735 5.376 4.7756 3.9936 11.85%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 25.96 11.44 9.95 12.62 7.41 9.31 4.53 -
P/RPS 3.01 1.49 1.20 1.53 0.97 1.19 0.66 28.74%
P/EPS 26.56 16.89 12.90 14.92 8.16 12.25 13.61 11.77%
EY 3.77 5.92 7.75 6.70 12.25 8.16 7.35 -10.52%
DY 1.01 2.36 2.91 2.30 3.10 2.26 3.75 -19.62%
P/NAPS 3.29 1.64 1.51 2.05 1.31 1.86 1.08 20.38%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 26/02/20 21/02/19 29/01/18 25/01/17 28/01/16 22/01/15 -
Price 38.00 11.20 10.22 11.24 7.95 8.66 5.50 -
P/RPS 4.41 1.46 1.24 1.36 1.04 1.10 0.80 32.87%
P/EPS 38.87 16.54 13.25 13.29 8.76 11.39 16.53 15.30%
EY 2.57 6.05 7.55 7.52 11.42 8.78 6.05 -13.28%
DY 0.69 2.41 2.84 2.58 2.89 2.42 3.09 -22.09%
P/NAPS 4.82 1.61 1.55 1.82 1.41 1.73 1.31 24.22%

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