[MPI] QoQ Annualized Quarter Result on 30-Sep-2014 [#1]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

12-Nov-2014

Admission Sponsor

Sponsor

Financial Year

30-Jun-2015

Quarter

30-Sep-2014 [#1]

Profit Trend

QoQ- 76.4%

YoY- 11.63%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Annualized Quarter Result
Revenue	1,390,090	1,356,378	1,332,028	1,310,880	1,291,840	1,293,293	1,294,036	4.90%
YoY %	2.49%	1.83%	1.61%	1.47%	-0.11%	-0.06%	-	-
Horiz. %	107.42%	104.82%	102.94%	101.30%	99.83%	99.94%	100.00%	-
PBT	152,986	141,061	124,066	107,032	64,817	70,652	71,536	66.22%
YoY %	8.45%	13.70%	15.91%	65.13%	-8.26%	-1.24%	-	-
Horiz. %	213.86%	197.19%	173.43%	149.62%	90.61%	98.76%	100.00%	-
Tax	-30,376	-28,984	-28,698	-20,636	-11,172	-12,038	-9,034	124.93%
YoY %	-4.80%	-1.00%	-39.07%	-84.71%	7.19%	-33.25%	-	-
Horiz. %	336.24%	320.83%	317.67%	228.43%	123.67%	133.25%	100.00%	-
NP	122,610	112,077	95,368	86,396	53,645	58,613	62,502	56.90%
YoY %	9.40%	17.52%	10.38%	61.05%	-8.48%	-6.22%	-	-
Horiz. %	196.17%	179.32%	152.58%	138.23%	85.83%	93.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	108,468	98,864	87,942	79,636	45,144	48,548	51,842	63.80%
YoY %	9.71%	12.42%	10.43%	76.40%	-7.01%	-6.35%	-	-
Horiz. %	209.23%	190.70%	169.63%	153.61%	87.08%	93.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	19.86%	20.55%	23.13%	19.28%	17.24%	17.04%	12.63%	-
YoY %	-3.36%	-11.15%	19.97%	11.83%	1.17%	34.92%	-	-
Horiz. %	157.24%	162.71%	183.14%	152.65%	136.50%	134.92%	100.00%	-
Total Cost	1,267,480	1,244,301	1,236,660	1,224,484	1,238,195	1,234,680	1,231,534	1.94%
YoY %	1.86%	0.62%	0.99%	-1.11%	0.28%	0.26%	-	-
Horiz. %	102.92%	101.04%	100.42%	99.43%	100.54%	100.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	858,325	837,369	795,502	764,854	731,911	747,134	744,921	9.93%
YoY %	2.50%	5.26%	4.01%	4.50%	-2.04%	0.30%	-	-
Horiz. %	115.22%	112.41%	106.79%	102.68%	98.25%	100.30%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Dividend
Div	37,978	50,634	26,580	53,141	28,368	37,829	18,906	59.40%
YoY %	-25.00%	90.50%	-49.98%	87.33%	-25.01%	100.09%	-	-
Horiz. %	200.88%	267.82%	140.59%	281.08%	150.05%	200.09%	100.00%	-
Div Payout %	35.01%	51.22%	30.22%	66.73%	62.84%	77.92%	36.47%	-
YoY %	-31.65%	69.49%	-54.71%	6.19%	-19.35%	113.66%	-	-
Horiz. %	96.00%	140.44%	82.86%	182.97%	172.31%	213.66%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Equity
Net Worth	858,325	837,369	795,502	764,854	731,911	747,134	744,921	9.93%
YoY %	2.50%	5.26%	4.01%	4.50%	-2.04%	0.30%	-	-
Horiz. %	115.22%	112.41%	106.79%	102.68%	98.25%	100.30%	100.00%	-
NOSH	189,894	189,879	189,857	189,790	189,124	189,148	189,066	0.29%
YoY %	0.01%	0.01%	0.04%	0.35%	-0.01%	0.04%	-	-
Horiz. %	100.44%	100.43%	100.42%	100.38%	100.03%	100.04%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Ratio Analysis
NP Margin	8.82%	8.26%	7.16%	6.59%	4.15%	4.53%	4.83%	-
YoY %	6.78%	15.36%	8.65%	58.80%	-8.39%	-6.21%	-	-
Horiz. %	182.61%	171.01%	148.24%	136.44%	85.92%	93.79%	100.00%	-
ROE	12.64%	11.81%	11.05%	10.41%	6.17%	6.50%	6.96%	-
YoY %	7.03%	6.88%	6.15%	68.72%	-5.08%	-6.61%	-	-
Horiz. %	181.61%	169.68%	158.76%	149.57%	88.65%	93.39%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Per Share
RPS	732.03	714.34	701.59	690.70	683.06	683.75	684.43	4.59%
YoY %	2.48%	1.82%	1.58%	1.12%	-0.10%	-0.10%	-	-
Horiz. %	106.95%	104.37%	102.51%	100.92%	99.80%	99.90%	100.00%	-
EPS	57.12	52.07	46.32	41.96	23.87	25.67	27.42	63.32%
YoY %	9.70%	12.41%	10.39%	75.79%	-7.01%	-6.38%	-	-
Horiz. %	208.32%	189.90%	168.93%	153.03%	87.05%	93.62%	100.00%	-
DPS	20.00	26.67	14.00	28.00	15.00	20.00	10.00	58.94%
YoY %	-25.01%	90.50%	-50.00%	86.67%	-25.00%	100.00%	-	-
Horiz. %	200.00%	266.70%	140.00%	280.00%	150.00%	200.00%	100.00%	-
NAPS	4.52	4.41	4.19	4.03	3.87	3.95	3.94	9.61%
YoY %	2.49%	5.25%	3.97%	4.13%	-2.03%	0.25%	-	-
Horiz. %	114.72%	111.93%	106.35%	102.28%	98.22%	100.25%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Adjusted Per Share Value based on latest NOSH - 189,790
RPS	662.31	646.25	634.65	624.57	615.50	616.19	616.55	4.90%
YoY %	2.49%	1.83%	1.61%	1.47%	-0.11%	-0.06%	-	-
Horiz. %	107.42%	104.82%	102.94%	101.30%	99.83%	99.94%	100.00%	-
EPS	51.68	47.10	41.90	37.94	21.51	23.13	24.70	63.80%
YoY %	9.72%	12.41%	10.44%	76.38%	-7.00%	-6.36%	-	-
Horiz. %	209.23%	190.69%	169.64%	153.60%	87.09%	93.64%	100.00%	-
DPS	18.10	24.13	12.66	25.32	13.52	18.02	9.01	59.41%
YoY %	-24.99%	90.60%	-50.00%	87.28%	-24.97%	100.00%	-	-
Horiz. %	200.89%	267.81%	140.51%	281.02%	150.06%	200.00%	100.00%	-
NAPS	4.0895	3.9897	3.7902	3.6442	3.4872	3.5598	3.5492	9.93%
YoY %	2.50%	5.26%	4.01%	4.50%	-2.04%	0.30%	-	-
Horiz. %	115.22%	112.41%	106.79%	102.68%	98.25%	100.30%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	-
Price	6.66	7.00	4.53	5.66	5.08	4.20	3.18	-
P/RPS	0.91	0.98	0.65	0.82	0.74	0.61	0.46	57.78%
YoY %	-7.14%	50.77%	-20.73%	10.81%	21.31%	32.61%	-	-
Horiz. %	197.83%	213.04%	141.30%	178.26%	160.87%	132.61%	100.00%	-
P/EPS	11.66	13.44	9.78	13.49	21.28	16.36	11.60	0.34%
YoY %	-13.24%	37.42%	-27.50%	-36.61%	30.07%	41.03%	-	-
Horiz. %	100.52%	115.86%	84.31%	116.29%	183.45%	141.03%	100.00%	-
EY	8.58	7.44	10.23	7.41	4.70	6.11	8.62	-0.31%
YoY %	15.32%	-27.27%	38.06%	57.66%	-23.08%	-29.12%	-	-
Horiz. %	99.54%	86.31%	118.68%	85.96%	54.52%	70.88%	100.00%	-
DY	3.00	3.81	3.09	4.95	2.95	4.76	3.14	-3.00%
YoY %	-21.26%	23.30%	-37.58%	67.80%	-38.03%	51.59%	-	-
Horiz. %	95.54%	121.34%	98.41%	157.64%	93.95%	151.59%	100.00%	-
P/NAPS	1.47	1.59	1.08	1.40	1.31	1.06	0.81	48.94%
YoY %	-7.55%	47.22%	-22.86%	6.87%	23.58%	30.86%	-	-
Horiz. %	181.48%	196.30%	133.33%	172.84%	161.73%	130.86%	100.00%	-

	30/06/15	31/03/15	31/12/14	30/09/14	30/06/14	31/03/14	31/12/13	CAGR
Price Multiplier on Announcement Date
Date	24/08/15	29/04/15	22/01/15	12/11/14	27/08/14	29/04/14	27/01/14	-
Price	6.42	6.55	5.50	5.15	6.24	4.24	3.91	-
P/RPS	0.88	0.92	0.78	0.75	0.91	0.62	0.57	33.68%
YoY %	-4.35%	17.95%	4.00%	-17.58%	46.77%	8.77%	-	-
Horiz. %	154.39%	161.40%	136.84%	131.58%	159.65%	108.77%	100.00%	-
P/EPS	11.24	12.58	11.87	12.27	26.14	16.52	14.26	-14.70%
YoY %	-10.65%	5.98%	-3.26%	-53.06%	58.23%	15.85%	-	-
Horiz. %	78.82%	88.22%	83.24%	86.04%	183.31%	115.85%	100.00%	-
EY	8.90	7.95	8.42	8.15	3.83	6.05	7.01	17.30%
YoY %	11.95%	-5.58%	3.31%	112.79%	-36.69%	-13.69%	-	-
Horiz. %	126.96%	113.41%	120.11%	116.26%	54.64%	86.31%	100.00%	-
DY	3.12	4.07	2.55	5.44	2.40	4.72	2.56	14.13%
YoY %	-23.34%	59.61%	-53.12%	126.67%	-49.15%	84.37%	-	-
Horiz. %	121.88%	158.98%	99.61%	212.50%	93.75%	184.37%	100.00%	-
P/NAPS	1.42	1.49	1.31	1.28	1.61	1.07	0.99	27.26%
YoY %	-4.70%	13.74%	2.34%	-20.50%	50.47%	8.08%	-	-
Horiz. %	143.43%	150.51%	132.32%	129.29%	162.63%	108.08%	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