[MPI] YoY TTM Result on 31-Mar-2014 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

29-Apr-2014

Admission Sponsor

Sponsor

Financial Year

30-Jun-2014

Quarter

31-Mar-2014 [#3]

Profit Trend

QoQ- 22.52%

YoY- 245.2%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
TTM Result
Revenue	1,500,236	1,491,267	1,339,154	1,296,213	1,221,163	1,212,983	1,446,491	0.60%
YoY %	0.60%	11.36%	3.31%	6.15%	0.67%	-16.14%	-	-
Horiz. %	103.72%	103.10%	92.58%	89.61%	84.42%	83.86%	100.00%	-
PBT	246,219	195,064	117,624	67,072	13,357	-28,365	70,641	23.11%
YoY %	26.22%	65.84%	75.37%	402.15%	147.09%	-140.15%	-	-
Horiz. %	348.55%	276.13%	166.51%	94.95%	18.91%	-40.15%	100.00%	-
Tax	-26,506	-9,346	-23,881	-9,587	1,285	-4,096	42,428	-
YoY %	-183.61%	60.86%	-149.10%	-846.07%	131.37%	-109.65%	-	-
Horiz. %	-62.47%	-22.03%	-56.29%	-22.60%	3.03%	-9.65%	100.00%	-
NP	219,713	185,718	93,743	57,485	14,642	-32,461	113,069	11.69%
YoY %	18.30%	98.11%	63.07%	292.60%	145.11%	-128.71%	-	-
Horiz. %	194.32%	164.25%	82.91%	50.84%	12.95%	-28.71%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	176,591	153,162	82,881	47,186	13,669	-30,673	90,960	11.68%
YoY %	15.30%	84.80%	75.65%	245.20%	144.56%	-133.72%	-	-
Horiz. %	194.14%	168.38%	91.12%	51.88%	15.03%	-33.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.77%	4.79%	20.30%	14.29%	-9.62%	-	-60.06%	-
YoY %	124.84%	-76.40%	42.06%	248.54%	0.00%	-	-	-
Horiz. %	-17.93%	-7.98%	-33.80%	-23.79%	16.02%	-	100.00%	-
Total Cost	1,280,523	1,305,549	1,245,411	1,238,728	1,206,521	1,245,444	1,333,422	-0.67%
YoY %	-1.92%	4.83%	0.54%	2.67%	-3.13%	-6.60%	-	-
Horiz. %	96.03%	97.91%	93.40%	92.90%	90.48%	93.40%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,118,664	974,250	837,511	746,585	715,202	715,455	762,790	6.58%
YoY %	14.82%	16.33%	12.18%	4.39%	-0.04%	-6.21%	-	-
Horiz. %	146.65%	127.72%	109.80%	97.88%	93.76%	93.79%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	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 %	29.04%	28.52%	45.82%	60.10%	151.41%	0.00%	42.70%	-
YoY %	1.82%	-37.76%	-23.76%	-60.31%	0.00%	0.00%	-	-
Horiz. %	68.01%	66.79%	107.31%	140.75%	354.59%	0.00%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Equity
Net Worth	1,118,664	974,250	837,511	746,585	715,202	715,455	762,790	6.58%
YoY %	14.82%	16.33%	12.18%	4.39%	-0.04%	-6.21%	-	-
Horiz. %	146.65%	127.72%	109.80%	97.88%	93.76%	93.79%	100.00%	-
NOSH	209,884	189,912	189,911	189,009	193,297	193,890	193,601	1.35%
YoY %	10.52%	0.00%	0.48%	-2.22%	-0.31%	0.15%	-	-
Horiz. %	108.41%	98.09%	98.09%	97.63%	99.84%	100.15%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Ratio Analysis
NP Margin	14.65%	12.45%	7.00%	4.43%	1.20%	-2.68%	7.82%	-
YoY %	17.67%	77.86%	58.01%	269.17%	144.78%	-134.27%	-	-
Horiz. %	187.34%	159.21%	89.51%	56.65%	15.35%	-34.27%	100.00%	-
ROE	15.79%	15.72%	9.90%	6.32%	1.91%	-4.29%	11.92%	-
YoY %	0.45%	58.79%	56.65%	230.89%	144.52%	-135.99%	-	-
Horiz. %	132.47%	131.88%	83.05%	53.02%	16.02%	-35.99%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Per Share
RPS	789.91	785.24	705.14	685.79	631.75	625.60	747.15	0.93%
YoY %	0.59%	11.36%	2.82%	8.55%	0.98%	-16.27%	-	-
Horiz. %	105.72%	105.10%	94.38%	91.79%	84.55%	83.73%	100.00%	-
EPS	92.98	80.65	43.64	24.96	7.07	-15.82	46.98	12.03%
YoY %	15.29%	84.81%	74.84%	253.04%	144.69%	-133.67%	-	-
Horiz. %	197.91%	171.67%	92.89%	53.13%	15.05%	-33.67%	100.00%	-
DPS	27.00	23.00	20.00	15.00	10.71	10.00	20.00	5.12%
YoY %	17.39%	15.00%	33.33%	40.06%	7.10%	-50.00%	-	-
Horiz. %	135.00%	115.00%	100.00%	75.00%	53.55%	50.00%	100.00%	-
NAPS	5.89	5.13	4.41	3.95	3.70	3.69	3.94	6.92%
YoY %	14.81%	16.33%	11.65%	6.76%	0.27%	-6.35%	-	-
Horiz. %	149.49%	130.20%	111.93%	100.25%	93.91%	93.65%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Adjusted Per Share Value based on latest NOSH - 189,009
RPS	752.93	748.43	672.09	650.54	612.87	608.77	725.96	0.60%
YoY %	0.60%	11.36%	3.31%	6.15%	0.67%	-16.14%	-	-
Horiz. %	103.72%	103.10%	92.58%	89.61%	84.42%	83.86%	100.00%	-
EPS	88.63	76.87	41.60	23.68	6.86	-15.39	45.65	11.68%
YoY %	15.30%	84.78%	75.68%	245.19%	144.57%	-133.71%	-	-
Horiz. %	194.15%	168.39%	91.13%	51.87%	15.03%	-33.71%	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	5.6143	4.8895	4.2033	3.7469	3.5894	3.5907	3.8283	6.58%
YoY %	14.82%	16.33%	12.18%	4.39%	-0.04%	-6.21%	-	-
Horiz. %	146.65%	127.72%	109.80%	97.87%	93.76%	93.79%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	31/03/11	-
Price	11.50	7.45	7.00	4.20	2.52	3.10	5.41	-
P/RPS	1.46	0.95	0.99	0.61	0.40	0.50	0.72	12.49%
YoY %	53.68%	-4.04%	62.30%	52.50%	-20.00%	-30.56%	-	-
Horiz. %	202.78%	131.94%	137.50%	84.72%	55.56%	69.44%	100.00%	-
P/EPS	12.37	9.24	16.04	16.82	35.64	-19.60	11.51	1.20%
YoY %	33.87%	-42.39%	-4.64%	-52.81%	281.84%	-270.29%	-	-
Horiz. %	107.47%	80.28%	139.36%	146.13%	309.64%	-170.29%	100.00%	-
EY	8.09	10.83	6.23	5.94	2.81	-5.10	8.68	-1.16%
YoY %	-25.30%	73.84%	4.88%	111.39%	155.10%	-158.76%	-	-
Horiz. %	93.20%	124.77%	71.77%	68.43%	32.37%	-58.76%	100.00%	-
DY	2.35	3.09	2.86	3.57	4.25	3.23	3.70	-7.27%
YoY %	-23.95%	8.04%	-19.89%	-16.00%	31.58%	-12.70%	-	-
Horiz. %	63.51%	83.51%	77.30%	96.49%	114.86%	87.30%	100.00%	-
P/NAPS	1.95	1.45	1.59	1.06	0.68	0.84	1.37	6.05%
YoY %	34.48%	-8.81%	50.00%	55.88%	-19.05%	-38.69%	-	-
Horiz. %	142.34%	105.84%	116.06%	77.37%	49.64%	61.31%	100.00%	-

	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	31/03/11	CAGR
Price Multiplier on Announcement Date
Date	18/04/17	27/04/16	29/04/15	29/04/14	03/05/13	26/04/12	26/04/11	-
Price	11.84	7.32	6.55	4.24	2.49	2.97	5.40	-
P/RPS	1.50	0.93	0.93	0.62	0.39	0.47	0.72	12.99%
YoY %	61.29%	0.00%	50.00%	58.97%	-17.02%	-34.72%	-	-
Horiz. %	208.33%	129.17%	129.17%	86.11%	54.17%	65.28%	100.00%	-
P/EPS	12.73	9.08	15.01	16.98	35.21	-18.77	11.49	1.72%
YoY %	40.20%	-39.51%	-11.60%	-51.78%	287.59%	-263.36%	-	-
Horiz. %	110.79%	79.03%	130.64%	147.78%	306.44%	-163.36%	100.00%	-
EY	7.85	11.02	6.66	5.89	2.84	-5.33	8.70	-1.69%
YoY %	-28.77%	65.47%	13.07%	107.39%	153.28%	-161.26%	-	-
Horiz. %	90.23%	126.67%	76.55%	67.70%	32.64%	-61.26%	100.00%	-
DY	2.28	3.14	3.05	3.54	4.30	3.37	3.70	-7.74%
YoY %	-27.39%	2.95%	-13.84%	-17.67%	27.60%	-8.92%	-	-
Horiz. %	61.62%	84.86%	82.43%	95.68%	116.22%	91.08%	100.00%	-
P/NAPS	2.01	1.43	1.49	1.07	0.67	0.80	1.37	6.59%
YoY %	40.56%	-4.03%	39.25%	59.70%	-16.25%	-41.61%	-	-
Horiz. %	146.72%	104.38%	108.76%	78.10%	48.91%	58.39%	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