[MPI] QoQ Annualized Quarter Result on 30-Sep-2016 [#1]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

09-Nov-2016

Admission Sponsor

Sponsor

Financial Year

30-Jun-2017

Quarter

30-Sep-2016 [#1]

Profit Trend

QoQ- 0.87%

YoY- -15.34%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Annualized Quarter Result
Revenue	1,544,545	1,540,557	1,518,836	1,432,036	1,463,279	1,491,281	1,532,676	0.51%
YoY %	0.26%	1.43%	6.06%	-2.14%	-1.88%	-2.70%	-	-
Horiz. %	100.77%	100.51%	99.10%	93.43%	95.47%	97.30%	100.00%	-
PBT	250,987	263,609	270,838	223,284	196,386	197,165	200,714	16.08%
YoY %	-4.79%	-2.67%	21.30%	13.70%	-0.40%	-1.77%	-	-
Horiz. %	125.05%	131.34%	134.94%	111.24%	97.84%	98.23%	100.00%	-
Tax	-32,247	-36,865	-37,302	-24,848	435	-944	4,148	-
YoY %	12.53%	1.17%	-50.12%	-5,812.18%	146.08%	-122.76%	-	-
Horiz. %	-777.41%	-888.74%	-899.28%	-599.04%	10.49%	-22.76%	100.00%	-
NP	218,740	226,744	233,536	198,436	196,821	196,221	204,862	4.47%
YoY %	-3.53%	-2.91%	17.69%	0.82%	0.31%	-4.22%	-	-
Horiz. %	106.77%	110.68%	114.00%	96.86%	96.07%	95.78%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	177,915	183,886	189,404	158,884	157,518	158,456	159,706	7.47%
YoY %	-3.25%	-2.91%	19.21%	0.87%	-0.59%	-0.78%	-	-
Horiz. %	111.40%	115.14%	118.60%	99.49%	98.63%	99.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.85%	13.98%	13.77%	11.13%	-0.22%	0.48%	-2.07%	-
YoY %	-8.08%	1.53%	23.72%	5,159.09%	-145.83%	123.19%	-	-
Horiz. %	-620.77%	-675.36%	-665.22%	-537.68%	10.63%	-23.19%	100.00%	-
Total Cost	1,325,805	1,313,813	1,285,300	1,233,600	1,266,458	1,295,060	1,327,814	-0.10%
YoY %	0.91%	2.22%	4.19%	-2.59%	-2.21%	-2.47%	-	-
Horiz. %	99.85%	98.95%	96.80%	92.90%	95.38%	97.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,120,563	1,118,664	1,071,182	1,025,793	979,976	974,363	951,625	11.52%
YoY %	0.17%	4.43%	4.42%	4.68%	0.58%	2.39%	-	-
Horiz. %	117.75%	117.55%	112.56%	107.79%	102.98%	102.39%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Dividend
Div	51,280	68,373	30,388	60,787	43,681	58,246	30,391	41.77%
YoY %	-25.00%	125.00%	-50.01%	39.16%	-25.01%	91.66%	-	-
Horiz. %	168.73%	224.98%	99.99%	200.02%	143.73%	191.66%	100.00%	-
Div Payout %	28.82%	37.18%	16.04%	38.26%	27.73%	36.76%	19.03%	-
YoY %	-22.49%	131.80%	-58.08%	37.97%	-24.56%	93.17%	-	-
Horiz. %	151.45%	195.38%	84.29%	201.05%	145.72%	193.17%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Equity
Net Worth	1,120,563	1,118,664	1,071,182	1,025,793	979,976	974,363	951,625	11.52%
YoY %	0.17%	4.43%	4.42%	4.68%	0.58%	2.39%	-	-
Horiz. %	117.75%	117.55%	112.56%	107.79%	102.98%	102.39%	100.00%	-
NOSH	209,884	209,884	209,884	189,961	189,918	189,934	189,945	6.88%
YoY %	0.00%	0.00%	10.49%	0.02%	-0.01%	-0.01%	-	-
Horiz. %	110.50%	110.50%	110.50%	100.01%	99.99%	99.99%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Ratio Analysis
NP Margin	14.16%	14.72%	15.38%	13.86%	13.45%	13.16%	13.37%	-
YoY %	-3.80%	-4.29%	10.97%	3.05%	2.20%	-1.57%	-	-
Horiz. %	105.91%	110.10%	115.03%	103.66%	100.60%	98.43%	100.00%	-
ROE	15.88%	16.44%	17.68%	15.49%	16.07%	16.26%	16.78%	-
YoY %	-3.41%	-7.01%	14.14%	-3.61%	-1.17%	-3.10%	-	-
Horiz. %	94.64%	97.97%	105.36%	92.31%	95.77%	96.90%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Per Share
RPS	813.24	811.14	799.70	753.86	770.48	785.16	806.90	0.52%
YoY %	0.26%	1.43%	6.08%	-2.16%	-1.87%	-2.69%	-	-
Horiz. %	100.79%	100.53%	99.11%	93.43%	95.49%	97.31%	100.00%	-
EPS	93.68	96.81	99.72	83.64	82.94	83.43	84.08	7.48%
YoY %	-3.23%	-2.92%	19.23%	0.84%	-0.59%	-0.77%	-	-
Horiz. %	111.42%	115.14%	118.60%	99.48%	98.64%	99.23%	100.00%	-
DPS	27.00	36.00	16.00	32.00	23.00	30.67	16.00	41.78%
YoY %	-25.00%	125.00%	-50.00%	39.13%	-25.01%	91.69%	-	-
Horiz. %	168.75%	225.00%	100.00%	200.00%	143.75%	191.69%	100.00%	-
NAPS	5.90	5.89	5.64	5.40	5.16	5.13	5.01	11.52%
YoY %	0.17%	4.43%	4.44%	4.65%	0.58%	2.40%	-	-
Horiz. %	117.76%	117.56%	112.57%	107.78%	102.99%	102.40%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Adjusted Per Share Value based on latest NOSH - 189,961
RPS	735.90	734.00	723.65	682.30	697.18	710.53	730.25	0.51%
YoY %	0.26%	1.43%	6.06%	-2.13%	-1.88%	-2.70%	-	-
Horiz. %	100.77%	100.51%	99.10%	93.43%	95.47%	97.30%	100.00%	-
EPS	84.77	87.61	90.24	75.70	75.05	75.50	76.09	7.47%
YoY %	-3.24%	-2.91%	19.21%	0.87%	-0.60%	-0.78%	-	-
Horiz. %	111.41%	115.14%	118.60%	99.49%	98.63%	99.22%	100.00%	-
DPS	24.43	32.58	14.48	28.96	20.81	27.75	14.48	41.76%
YoY %	-25.02%	125.00%	-50.00%	39.16%	-25.01%	91.64%	-	-
Horiz. %	168.72%	225.00%	100.00%	200.00%	143.72%	191.64%	100.00%	-
NAPS	5.339	5.3299	5.1037	4.8874	4.6691	4.6424	4.5341	11.52%
YoY %	0.17%	4.43%	4.43%	4.68%	0.58%	2.39%	-	-
Horiz. %	117.75%	117.55%	112.56%	107.79%	102.98%	102.39%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	-
Price	13.48	11.50	7.41	7.80	7.50	7.45	9.31	-
P/RPS	1.66	1.42	0.93	1.03	0.97	0.95	1.15	27.75%
YoY %	16.90%	52.69%	-9.71%	6.19%	2.11%	-17.39%	-	-
Horiz. %	144.35%	123.48%	80.87%	89.57%	84.35%	82.61%	100.00%	-
P/EPS	14.39	11.88	7.43	9.33	9.04	8.93	11.07	19.12%
YoY %	21.13%	59.89%	-20.36%	3.21%	1.23%	-19.33%	-	-
Horiz. %	129.99%	107.32%	67.12%	84.28%	81.66%	80.67%	100.00%	-
EY	6.95	8.42	13.46	10.72	11.06	11.20	9.03	-16.02%
YoY %	-17.46%	-37.44%	25.56%	-3.07%	-1.25%	24.03%	-	-
Horiz. %	76.97%	93.24%	149.06%	118.72%	122.48%	124.03%	100.00%	-
DY	2.00	3.13	2.16	4.10	3.07	4.12	1.72	10.58%
YoY %	-36.10%	44.91%	-47.32%	33.55%	-25.49%	139.53%	-	-
Horiz. %	116.28%	181.98%	125.58%	238.37%	178.49%	239.53%	100.00%	-
P/NAPS	2.28	1.95	1.31	1.44	1.45	1.45	1.86	14.55%
YoY %	16.92%	48.85%	-9.03%	-0.69%	0.00%	-22.04%	-	-
Horiz. %	122.58%	104.84%	70.43%	77.42%	77.96%	77.96%	100.00%	-

	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	CAGR
Price Multiplier on Announcement Date
Date	17/08/17	18/04/17	25/01/17	09/11/16	18/08/16	27/04/16	28/01/16	-
Price	14.10	11.84	7.95	7.80	7.99	7.32	8.66	-
P/RPS	1.73	1.46	0.99	1.03	1.04	0.93	1.07	37.79%
YoY %	18.49%	47.47%	-3.88%	-0.96%	11.83%	-13.08%	-	-
Horiz. %	161.68%	136.45%	92.52%	96.26%	97.20%	86.92%	100.00%	-
P/EPS	15.05	12.23	7.97	9.33	9.63	8.77	10.30	28.79%
YoY %	23.06%	53.45%	-14.58%	-3.12%	9.81%	-14.85%	-	-
Horiz. %	146.12%	118.74%	77.38%	90.58%	93.50%	85.15%	100.00%	-
EY	6.64	8.18	12.54	10.72	10.38	11.40	9.71	-22.39%
YoY %	-18.83%	-34.77%	16.98%	3.28%	-8.95%	17.40%	-	-
Horiz. %	68.38%	84.24%	129.15%	110.40%	106.90%	117.40%	100.00%	-
DY	1.91	3.04	2.01	4.10	2.88	4.19	1.85	2.15%
YoY %	-37.17%	51.24%	-50.98%	42.36%	-31.26%	126.49%	-	-
Horiz. %	103.24%	164.32%	108.65%	221.62%	155.68%	226.49%	100.00%	-
P/NAPS	2.39	2.01	1.41	1.44	1.55	1.43	1.73	24.06%
YoY %	18.91%	42.55%	-2.08%	-7.10%	8.39%	-17.34%	-	-
Horiz. %	138.15%	116.18%	81.50%	83.24%	89.60%	82.66%	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