[MPI] QoQ Annualized Quarter Result on 30-Jun-2017 [#4]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

17-Aug-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2017

Quarter

30-Jun-2017 [#4]

Profit Trend

QoQ- -3.25%

YoY- 12.95%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Annualized Quarter Result
Revenue	1,532,292	1,565,772	1,550,536	1,544,545	1,540,557	1,518,836	1,432,036	4.61%
YoY %	-2.14%	0.98%	0.39%	0.26%	1.43%	6.06%	-	-
Horiz. %	107.00%	109.34%	108.27%	107.86%	107.58%	106.06%	100.00%	-
PBT	202,557	224,046	210,376	250,987	263,609	270,838	223,284	-6.29%
YoY %	-9.59%	6.50%	-16.18%	-4.79%	-2.67%	21.30%	-	-
Horiz. %	90.72%	100.34%	94.22%	112.41%	118.06%	121.30%	100.00%	-
Tax	-36,768	-38,780	-35,068	-32,247	-36,865	-37,302	-24,848	29.88%
YoY %	5.19%	-10.59%	-8.75%	12.53%	1.17%	-50.12%	-	-
Horiz. %	147.97%	156.07%	141.13%	129.78%	148.36%	150.12%	100.00%	-
NP	165,789	185,266	175,308	218,740	226,744	233,536	198,436	-11.30%
YoY %	-10.51%	5.68%	-19.86%	-3.53%	-2.91%	17.69%	-	-
Horiz. %	83.55%	93.36%	88.34%	110.23%	114.27%	117.69%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	137,902	154,886	144,968	177,915	183,886	189,404	158,884	-9.01%
YoY %	-10.97%	6.84%	-18.52%	-3.25%	-2.91%	19.21%	-	-
Horiz. %	86.79%	97.48%	91.24%	111.98%	115.74%	119.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.15%	17.31%	16.67%	12.85%	13.98%	13.77%	11.13%	-
YoY %	4.85%	3.84%	29.73%	-8.08%	1.53%	23.72%	-	-
Horiz. %	163.07%	155.53%	149.78%	115.45%	125.61%	123.72%	100.00%	-
Total Cost	1,366,502	1,380,506	1,375,228	1,325,805	1,313,813	1,285,300	1,233,600	7.06%
YoY %	-1.01%	0.38%	3.73%	0.91%	2.22%	4.19%	-	-
Horiz. %	110.77%	111.91%	111.48%	107.47%	106.50%	104.19%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,189,440	1,170,319	1,154,750	1,120,563	1,118,664	1,071,182	1,025,793	10.38%
YoY %	1.63%	1.35%	3.05%	0.17%	4.43%	4.42%	-	-
Horiz. %	115.95%	114.09%	112.57%	109.24%	109.05%	104.42%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Dividend
Div	73,469	37,997	75,970	51,280	68,373	30,388	60,787	13.47%
YoY %	93.35%	-49.98%	48.15%	-25.00%	125.00%	-50.01%	-	-
Horiz. %	120.86%	62.51%	124.98%	84.36%	112.48%	49.99%	100.00%	-
Div Payout %	53.28%	24.53%	52.40%	28.82%	37.18%	16.04%	38.26%	-
YoY %	117.20%	-53.19%	81.82%	-22.49%	131.80%	-58.08%	-	-
Horiz. %	139.26%	64.11%	136.96%	75.33%	97.18%	41.92%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Equity
Net Worth	1,189,440	1,170,319	1,154,750	1,120,563	1,118,664	1,071,182	1,025,793	10.38%
YoY %	1.63%	1.35%	3.05%	0.17%	4.43%	4.42%	-	-
Horiz. %	115.95%	114.09%	112.57%	109.24%	109.05%	104.42%	100.00%	-
NOSH	209,884	209,884	209,884	209,884	209,884	209,884	189,961	6.88%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	10.49%	-	-
Horiz. %	110.49%	110.49%	110.49%	110.49%	110.49%	110.49%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Ratio Analysis
NP Margin	10.82%	11.83%	11.31%	14.16%	14.72%	15.38%	13.86%	-
YoY %	-8.54%	4.60%	-20.13%	-3.80%	-4.29%	10.97%	-	-
Horiz. %	78.07%	85.35%	81.60%	102.16%	106.20%	110.97%	100.00%	-
ROE	11.59%	13.23%	12.55%	15.88%	16.44%	17.68%	15.49%	-
YoY %	-12.40%	5.42%	-20.97%	-3.41%	-7.01%	14.14%	-	-
Horiz. %	74.82%	85.41%	81.02%	102.52%	106.13%	114.14%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Per Share
RPS	806.44	824.15	816.39	813.24	811.14	799.70	753.86	4.60%
YoY %	-2.15%	0.95%	0.39%	0.26%	1.43%	6.08%	-	-
Horiz. %	106.97%	109.32%	108.29%	107.88%	107.60%	106.08%	100.00%	-
EPS	72.59	81.54	76.32	93.68	96.81	99.72	83.64	-9.02%
YoY %	-10.98%	6.84%	-18.53%	-3.23%	-2.92%	19.23%	-	-
Horiz. %	86.79%	97.49%	91.25%	112.00%	115.75%	119.23%	100.00%	-
DPS	38.67	20.00	40.00	27.00	36.00	16.00	32.00	13.46%
YoY %	93.35%	-50.00%	48.15%	-25.00%	125.00%	-50.00%	-	-
Horiz. %	120.84%	62.50%	125.00%	84.38%	112.50%	50.00%	100.00%	-
NAPS	6.26	6.16	6.08	5.90	5.89	5.64	5.40	10.36%
YoY %	1.62%	1.32%	3.05%	0.17%	4.43%	4.44%	-	-
Horiz. %	115.93%	114.07%	112.59%	109.26%	109.07%	104.44%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	769.02	785.82	778.18	775.17	773.17	762.27	718.70	4.61%
YoY %	-2.14%	0.98%	0.39%	0.26%	1.43%	6.06%	-	-
Horiz. %	107.00%	109.34%	108.28%	107.86%	107.58%	106.06%	100.00%	-
EPS	69.21	77.73	72.76	89.29	92.29	95.06	79.74	-9.01%
YoY %	-10.96%	6.83%	-18.51%	-3.25%	-2.91%	19.21%	-	-
Horiz. %	86.79%	97.48%	91.25%	111.98%	115.74%	119.21%	100.00%	-
DPS	36.87	19.07	38.13	25.74	34.31	15.25	30.51	13.46%
YoY %	93.34%	-49.99%	48.14%	-24.98%	124.98%	-50.02%	-	-
Horiz. %	120.85%	62.50%	124.98%	84.37%	112.45%	49.98%	100.00%	-
NAPS	5.9695	5.8735	5.7954	5.6238	5.6143	5.376	5.1482	10.38%
YoY %	1.63%	1.35%	3.05%	0.17%	4.43%	4.42%	-	-
Horiz. %	115.95%	114.09%	112.57%	109.24%	109.05%	104.42%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	-
Price	8.62	12.62	13.38	13.48	11.50	7.41	7.80	-
P/RPS	1.07	1.53	1.64	1.66	1.42	0.93	1.03	2.57%
YoY %	-30.07%	-6.71%	-1.20%	16.90%	52.69%	-9.71%	-	-
Horiz. %	103.88%	148.54%	159.22%	161.17%	137.86%	90.29%	100.00%	-
P/EPS	11.88	15.48	17.53	14.39	11.88	7.43	9.33	17.49%
YoY %	-23.26%	-11.69%	21.82%	21.13%	59.89%	-20.36%	-	-
Horiz. %	127.33%	165.92%	187.89%	154.23%	127.33%	79.64%	100.00%	-
EY	8.42	6.46	5.70	6.95	8.42	13.46	10.72	-14.88%
YoY %	30.34%	13.33%	-17.99%	-17.46%	-37.44%	25.56%	-	-
Horiz. %	78.54%	60.26%	53.17%	64.83%	78.54%	125.56%	100.00%	-
DY	4.49	1.58	2.99	2.00	3.13	2.16	4.10	6.25%
YoY %	184.18%	-47.16%	49.50%	-36.10%	44.91%	-47.32%	-	-
Horiz. %	109.51%	38.54%	72.93%	48.78%	76.34%	52.68%	100.00%	-
P/NAPS	1.38	2.05	2.20	2.28	1.95	1.31	1.44	-2.79%
YoY %	-32.68%	-6.82%	-3.51%	16.92%	48.85%	-9.03%	-	-
Horiz. %	95.83%	142.36%	152.78%	158.33%	135.42%	90.97%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	17/05/18	29/01/18	08/11/17	17/08/17	18/04/17	25/01/17	09/11/16	-
Price	8.38	11.24	14.20	14.10	11.84	7.95	7.80	-
P/RPS	1.04	1.36	1.74	1.73	1.46	0.99	1.03	0.64%
YoY %	-23.53%	-21.84%	0.58%	18.49%	47.47%	-3.88%	-	-
Horiz. %	100.97%	132.04%	168.93%	167.96%	141.75%	96.12%	100.00%	-
P/EPS	11.55	13.79	18.60	15.05	12.23	7.97	9.33	15.30%
YoY %	-16.24%	-25.86%	23.59%	23.06%	53.45%	-14.58%	-	-
Horiz. %	123.79%	147.80%	199.36%	161.31%	131.08%	85.42%	100.00%	-
EY	8.66	7.25	5.38	6.64	8.18	12.54	10.72	-13.27%
YoY %	19.45%	34.76%	-18.98%	-18.83%	-34.77%	16.98%	-	-
Horiz. %	80.78%	67.63%	50.19%	61.94%	76.31%	116.98%	100.00%	-
DY	4.61	1.78	2.82	1.91	3.04	2.01	4.10	8.13%
YoY %	158.99%	-36.88%	47.64%	-37.17%	51.24%	-50.98%	-	-
Horiz. %	112.44%	43.41%	68.78%	46.59%	74.15%	49.02%	100.00%	-
P/NAPS	1.34	1.82	2.34	2.39	2.01	1.41	1.44	-4.68%
YoY %	-26.37%	-22.22%	-2.09%	18.91%	42.55%	-2.08%	-	-
Horiz. %	93.06%	126.39%	162.50%	165.97%	139.58%	97.92%	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