[MPI] YoY TTM Result on 31-Mar-2016 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

27-Apr-2016

Admission Sponsor

Sponsor

Financial Year

30-Jun-2016

Quarter

31-Mar-2016 [#3]

Profit Trend

QoQ- 6.1%

YoY- 84.8%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
TTM Result
Revenue	1,535,127	1,538,346	1,500,236	1,491,267	1,339,154	1,296,213	1,221,163	3.88%
YoY %	-0.21%	2.54%	0.60%	11.36%	3.31%	6.15%	-	-
Horiz. %	125.71%	125.97%	122.85%	122.12%	109.66%	106.15%	100.00%	-
PBT	203,950	205,198	246,219	195,064	117,624	67,072	13,357	57.47%
YoY %	-0.61%	-16.66%	26.22%	65.84%	75.37%	402.15%	-	-
Horiz. %	1,526.91%	1,536.26%	1,843.37%	1,460.39%	880.62%	502.15%	100.00%	-
Tax	-31,514	-32,174	-26,506	-9,346	-23,881	-9,587	1,285	-
YoY %	2.05%	-21.38%	-183.61%	60.86%	-149.10%	-846.07%	-	-
Horiz. %	-2,452.45%	-2,503.81%	-2,062.72%	-727.32%	-1,858.44%	-746.07%	100.00%	-
NP	172,436	173,024	219,713	185,718	93,743	57,485	14,642	50.80%
YoY %	-0.34%	-21.25%	18.30%	98.11%	63.07%	292.60%	-	-
Horiz. %	1,177.68%	1,181.70%	1,500.57%	1,268.39%	640.23%	392.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	137,307	143,427	176,591	153,162	82,881	47,186	13,669	46.86%
YoY %	-4.27%	-18.78%	15.30%	84.80%	75.65%	245.20%	-	-
Horiz. %	1,004.51%	1,049.29%	1,291.91%	1,120.51%	606.34%	345.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.45%	15.68%	10.77%	4.79%	20.30%	14.29%	-9.62%	-
YoY %	-1.47%	45.59%	124.84%	-76.40%	42.06%	248.54%	-	-
Horiz. %	-160.60%	-162.99%	-111.95%	-49.79%	-211.02%	-148.54%	100.00%	-
Total Cost	1,362,691	1,365,322	1,280,523	1,305,549	1,245,411	1,238,728	1,206,521	2.04%
YoY %	-0.19%	6.62%	-1.92%	4.83%	0.54%	2.67%	-	-
Horiz. %	112.94%	113.16%	106.13%	108.21%	103.22%	102.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,273,207	1,189,440	1,118,664	974,250	837,511	746,585	715,202	10.08%
YoY %	7.04%	6.33%	14.82%	16.33%	12.18%	4.39%	-	-
Horiz. %	178.02%	166.31%	156.41%	136.22%	117.10%	104.39%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Dividend
Div	51,305	55,093	51,282	43,683	37,973	28,357	20,696	16.32%
YoY %	-6.88%	7.43%	17.40%	15.04%	33.91%	37.02%	-	-
Horiz. %	247.90%	266.20%	247.79%	211.07%	183.48%	137.02%	100.00%	-
Div Payout %	37.37%	38.41%	29.04%	28.52%	45.82%	60.10%	151.41%	-
YoY %	-2.71%	32.27%	1.82%	-37.76%	-23.76%	-60.31%	-	-
Horiz. %	24.68%	25.37%	19.18%	18.84%	30.26%	39.69%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Equity
Net Worth	1,273,207	1,189,440	1,118,664	974,250	837,511	746,585	715,202	10.08%
YoY %	7.04%	6.33%	14.82%	16.33%	12.18%	4.39%	-	-
Horiz. %	178.02%	166.31%	156.41%	136.22%	117.10%	104.39%	100.00%	-
NOSH	209,884	209,884	209,884	189,912	189,911	189,009	193,297	1.38%
YoY %	0.00%	0.00%	10.52%	0.00%	0.48%	-2.22%	-	-
Horiz. %	108.58%	108.58%	108.58%	98.25%	98.25%	97.78%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Ratio Analysis
NP Margin	11.23%	11.25%	14.65%	12.45%	7.00%	4.43%	1.20%	-
YoY %	-0.18%	-23.21%	17.67%	77.86%	58.01%	269.17%	-	-
Horiz. %	935.83%	937.50%	1,220.83%	1,037.50%	583.33%	369.17%	100.00%	-
ROE	10.78%	12.06%	15.79%	15.72%	9.90%	6.32%	1.91%	-
YoY %	-10.61%	-23.62%	0.45%	58.79%	56.65%	230.89%	-	-
Horiz. %	564.40%	631.41%	826.70%	823.04%	518.32%	330.89%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Per Share
RPS	807.83	809.63	789.91	785.24	705.14	685.79	631.75	4.18%
YoY %	-0.22%	2.50%	0.59%	11.36%	2.82%	8.55%	-	-
Horiz. %	127.87%	128.16%	125.04%	124.30%	111.62%	108.55%	100.00%	-
EPS	72.26	75.49	92.98	80.65	43.64	24.96	7.07	47.28%
YoY %	-4.28%	-18.81%	15.29%	84.81%	74.84%	253.04%	-	-
Horiz. %	1,022.07%	1,067.75%	1,315.13%	1,140.74%	617.26%	353.04%	100.00%	-
DPS	27.00	29.00	27.00	23.00	20.00	15.00	10.71	16.65%
YoY %	-6.90%	7.41%	17.39%	15.00%	33.33%	40.06%	-	-
Horiz. %	252.10%	270.77%	252.10%	214.75%	186.74%	140.06%	100.00%	-
NAPS	6.70	6.26	5.89	5.13	4.41	3.95	3.70	10.39%
YoY %	7.03%	6.28%	14.81%	16.33%	11.65%	6.76%	-	-
Horiz. %	181.08%	169.19%	159.19%	138.65%	119.19%	106.76%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 189,912
RPS	731.42	732.95	714.79	710.52	638.04	617.59	581.83	3.88%
YoY %	-0.21%	2.54%	0.60%	11.36%	3.31%	6.15%	-	-
Horiz. %	125.71%	125.97%	122.85%	122.12%	109.66%	106.15%	100.00%	-
EPS	65.42	68.34	84.14	72.97	39.49	22.48	6.51	46.87%
YoY %	-4.27%	-18.78%	15.31%	84.78%	75.67%	245.31%	-	-
Horiz. %	1,004.92%	1,049.77%	1,292.47%	1,120.89%	606.61%	345.31%	100.00%	-
DPS	24.44	26.25	24.43	20.81	18.09	13.51	9.86	16.32%
YoY %	-6.90%	7.45%	17.40%	15.04%	33.90%	37.02%	-	-
Horiz. %	247.87%	266.23%	247.77%	211.05%	183.47%	137.02%	100.00%	-
NAPS	6.0662	5.6671	5.3299	4.6419	3.9904	3.5571	3.4076	10.08%
YoY %	7.04%	6.33%	14.82%	16.33%	12.18%	4.39%	-	-
Horiz. %	178.02%	166.31%	156.41%	136.22%	117.10%	104.39%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	-
Price	10.00	8.62	11.50	7.45	7.00	4.20	2.52	-
P/RPS	1.24	1.06	1.46	0.95	0.99	0.61	0.40	20.74%
YoY %	16.98%	-27.40%	53.68%	-4.04%	62.30%	52.50%	-	-
Horiz. %	310.00%	265.00%	365.00%	237.50%	247.50%	152.50%	100.00%	-
P/EPS	13.84	11.42	12.37	9.24	16.04	16.82	35.64	-14.57%
YoY %	21.19%	-7.68%	33.87%	-42.39%	-4.64%	-52.81%	-	-
Horiz. %	38.83%	32.04%	34.71%	25.93%	45.01%	47.19%	100.00%	-
EY	7.23	8.76	8.09	10.83	6.23	5.94	2.81	17.05%
YoY %	-17.47%	8.28%	-25.30%	73.84%	4.88%	111.39%	-	-
Horiz. %	257.30%	311.74%	287.90%	385.41%	221.71%	211.39%	100.00%	-
DY	2.70	3.36	2.35	3.09	2.86	3.57	4.25	-7.27%
YoY %	-19.64%	42.98%	-23.95%	8.04%	-19.89%	-16.00%	-	-
Horiz. %	63.53%	79.06%	55.29%	72.71%	67.29%	84.00%	100.00%	-
P/NAPS	1.49	1.38	1.95	1.45	1.59	1.06	0.68	13.96%
YoY %	7.97%	-29.23%	34.48%	-8.81%	50.00%	55.88%	-	-
Horiz. %	219.12%	202.94%	286.76%	213.24%	233.82%	155.88%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	24/05/19	17/05/18	18/04/17	27/04/16	29/04/15	29/04/14	03/05/13	-
Price	8.80	8.38	11.84	7.32	6.55	4.24	2.49	-
P/RPS	1.09	1.04	1.50	0.93	0.93	0.62	0.39	18.67%
YoY %	4.81%	-30.67%	61.29%	0.00%	50.00%	58.97%	-	-
Horiz. %	279.49%	266.67%	384.62%	238.46%	238.46%	158.97%	100.00%	-
P/EPS	12.18	11.10	12.73	9.08	15.01	16.98	35.21	-16.20%
YoY %	9.73%	-12.80%	40.20%	-39.51%	-11.60%	-51.78%	-	-
Horiz. %	34.59%	31.53%	36.15%	25.79%	42.63%	48.22%	100.00%	-
EY	8.21	9.01	7.85	11.02	6.66	5.89	2.84	19.34%
YoY %	-8.88%	14.78%	-28.77%	65.47%	13.07%	107.39%	-	-
Horiz. %	289.08%	317.25%	276.41%	388.03%	234.51%	207.39%	100.00%	-
DY	3.07	3.46	2.28	3.14	3.05	3.54	4.30	-5.45%
YoY %	-11.27%	51.75%	-27.39%	2.95%	-13.84%	-17.67%	-	-
Horiz. %	71.40%	80.47%	53.02%	73.02%	70.93%	82.33%	100.00%	-
P/NAPS	1.31	1.34	2.01	1.43	1.49	1.07	0.67	11.81%
YoY %	-2.24%	-33.33%	40.56%	-4.03%	39.25%	59.70%	-	-
Horiz. %	195.52%	200.00%	300.00%	213.43%	222.39%	159.70%	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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 30 April 2024

MQ Trader

MQ Trading Signals

2024-05-02 14:30:00

EMA 5

5 Mins

BUY

2024-05-02 12:20:00

ADX

5 Mins

BUY

2024-05-02 12:15:00

EMA 5

5 Mins

SELL

2024-05-02 12:00:00

ADX

5 Mins

SELL

2024-05-02 12:00:00

VOLUME BREAKOUT

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

348

MPI

MALAYSIAN PACIFIC INDUSTRIES

342

HLIND

HONG LEONG INDUSTRIES BHD

334

YTLPOWR

YTL POWER INTERNATIONAL BHD

267

MYEG

MY E.G. SERVICES BHD

243

CAPITALA

CAPITAL A BERHAD

204

PBBANK

PUBLIC BANK BHD

176

MAYBANK

MALAYAN BANKING BHD

163

SAPNRG

SAPURA ENERGY BERHAD

161

Daily Stocks

HSI-CVZ

0.22

+0.05

236,776,100

HSI-HUF

0.05

-0.035

224,194,400

INIX-OR

0.02

0.00

141,839,900

EDUSPEC-OR

0.005

0.00

75,002,700

E&O-LR

0.055

+0.01

56,261,700

MYEG

0.915

-0.02

53,876,300

HSI-HUQ

0.065

-0.03

52,160,300

ICONIC-WA

0.04

-0.005

50,385,000

BPURI

0.075

0.00

48,710,800

TOPGLOV

0.875

-0.005

40,667,800

More active Stocks

DLADY

33.68

+0.82

17,900

NESTLE

127.90

+0.70

56,000

GESHEN

4.28

+0.39

531,800

ALLIANZ

21.36

+0.32

51,500

HSI-CXJ

0.50

+0.31

10,000

LPI

12.28

+0.28

188,100

CVIEW

1.52

+0.24

218,800

ATECH

2.99

+0.23

2,622,200

RCECAP

2.98

+0.21

2,299,500

F&N

31.80

+0.20

163,600

More gainer Stocks

HSI-HUY

0.96

-0.39

4,500

HSI-HS6

0.67

-0.14

1,400

UWC

2.96

-0.12

1,628,700

CRESNDO

3.48

-0.12

432,000

KUAISHO-C17

0.08

-0.12

58,800

PGF-PA

0.95

-0.12

10,000

SHH

1.16

-0.12

200

BAUTO-C39

0.04

-0.11

213,000

MASTER

3.67

-0.10

13,500

HSI-HS5

0.335

-0.095

400,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More