[MPI] QoQ Annualized Quarter Result on 31-Dec-2016 [#2]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

25-Jan-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2017

Quarter

31-Dec-2016 [#2]

Profit Trend

QoQ- 19.21%

YoY- 18.6%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Annualized Quarter Result
Revenue	1,550,536	1,544,545	1,540,557	1,518,836	1,432,036	1,463,279	1,491,281	2.62%
YoY %	0.39%	0.26%	1.43%	6.06%	-2.14%	-1.88%	-	-
Horiz. %	103.97%	103.57%	103.30%	101.85%	96.03%	98.12%	100.00%	-
PBT	210,376	250,987	263,609	270,838	223,284	196,386	197,165	4.41%
YoY %	-16.18%	-4.79%	-2.67%	21.30%	13.70%	-0.40%	-	-
Horiz. %	106.70%	127.30%	133.70%	137.37%	113.25%	99.60%	100.00%	-
Tax	-35,068	-32,247	-36,865	-37,302	-24,848	435	-944	1010.88%
YoY %	-8.75%	12.53%	1.17%	-50.12%	-5,812.18%	146.08%	-	-
Horiz. %	3,714.83%	3,416.00%	3,905.19%	3,951.48%	2,632.20%	-46.08%	100.00%	-
NP	175,308	218,740	226,744	233,536	198,436	196,821	196,221	-7.23%
YoY %	-19.86%	-3.53%	-2.91%	17.69%	0.82%	0.31%	-	-
Horiz. %	89.34%	111.48%	115.56%	119.02%	101.13%	100.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	144,968	177,915	183,886	189,404	158,884	157,518	158,456	-5.75%
YoY %	-18.52%	-3.25%	-2.91%	19.21%	0.87%	-0.59%	-	-
Horiz. %	91.49%	112.28%	116.05%	119.53%	100.27%	99.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.67%	12.85%	13.98%	13.77%	11.13%	-0.22%	0.48%	-
YoY %	29.73%	-8.08%	1.53%	23.72%	5,159.09%	-145.83%	-	-
Horiz. %	3,472.92%	2,677.08%	2,912.50%	2,868.75%	2,318.75%	-45.83%	100.00%	-
Total Cost	1,375,228	1,325,805	1,313,813	1,285,300	1,233,600	1,266,458	1,295,060	4.08%
YoY %	3.73%	0.91%	2.22%	4.19%	-2.59%	-2.21%	-	-
Horiz. %	106.19%	102.37%	101.45%	99.25%	95.25%	97.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,154,750	1,120,563	1,118,664	1,071,182	1,025,793	979,976	974,363	11.97%
YoY %	3.05%	0.17%	4.43%	4.42%	4.68%	0.58%	-	-
Horiz. %	118.51%	115.00%	114.81%	109.94%	105.28%	100.58%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Dividend
Div	75,970	51,280	68,373	30,388	60,787	43,681	58,246	19.35%
YoY %	48.15%	-25.00%	125.00%	-50.01%	39.16%	-25.01%	-	-
Horiz. %	130.43%	88.04%	117.39%	52.17%	104.36%	74.99%	100.00%	-
Div Payout %	52.40%	28.82%	37.18%	16.04%	38.26%	27.73%	36.76%	-
YoY %	81.82%	-22.49%	131.80%	-58.08%	37.97%	-24.56%	-	-
Horiz. %	142.55%	78.40%	101.14%	43.63%	104.08%	75.44%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Equity
Net Worth	1,154,750	1,120,563	1,118,664	1,071,182	1,025,793	979,976	974,363	11.97%
YoY %	3.05%	0.17%	4.43%	4.42%	4.68%	0.58%	-	-
Horiz. %	118.51%	115.00%	114.81%	109.94%	105.28%	100.58%	100.00%	-
NOSH	209,884	209,884	209,884	209,884	189,961	189,918	189,934	6.87%
YoY %	0.00%	0.00%	0.00%	10.49%	0.02%	-0.01%	-	-
Horiz. %	110.50%	110.50%	110.50%	110.50%	100.01%	99.99%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Ratio Analysis
NP Margin	11.31%	14.16%	14.72%	15.38%	13.86%	13.45%	13.16%	-
YoY %	-20.13%	-3.80%	-4.29%	10.97%	3.05%	2.20%	-	-
Horiz. %	85.94%	107.60%	111.85%	116.87%	105.32%	102.20%	100.00%	-
ROE	12.55%	15.88%	16.44%	17.68%	15.49%	16.07%	16.26%	-
YoY %	-20.97%	-3.41%	-7.01%	14.14%	-3.61%	-1.17%	-	-
Horiz. %	77.18%	97.66%	101.11%	108.73%	95.26%	98.83%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Per Share
RPS	816.39	813.24	811.14	799.70	753.86	770.48	785.16	2.63%
YoY %	0.39%	0.26%	1.43%	6.08%	-2.16%	-1.87%	-	-
Horiz. %	103.98%	103.58%	103.31%	101.85%	96.01%	98.13%	100.00%	-
EPS	76.32	93.68	96.81	99.72	83.64	82.94	83.43	-5.76%
YoY %	-18.53%	-3.23%	-2.92%	19.23%	0.84%	-0.59%	-	-
Horiz. %	91.48%	112.29%	116.04%	119.53%	100.25%	99.41%	100.00%	-
DPS	40.00	27.00	36.00	16.00	32.00	23.00	30.67	19.35%
YoY %	48.15%	-25.00%	125.00%	-50.00%	39.13%	-25.01%	-	-
Horiz. %	130.42%	88.03%	117.38%	52.17%	104.34%	74.99%	100.00%	-
NAPS	6.08	5.90	5.89	5.64	5.40	5.16	5.13	11.98%
YoY %	3.05%	0.17%	4.43%	4.44%	4.65%	0.58%	-	-
Horiz. %	118.52%	115.01%	114.81%	109.94%	105.26%	100.58%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	738.76	735.90	734.00	723.65	682.30	697.18	710.53	2.62%
YoY %	0.39%	0.26%	1.43%	6.06%	-2.13%	-1.88%	-	-
Horiz. %	103.97%	103.57%	103.30%	101.85%	96.03%	98.12%	100.00%	-
EPS	69.07	84.77	87.61	90.24	75.70	75.05	75.50	-5.75%
YoY %	-18.52%	-3.24%	-2.91%	19.21%	0.87%	-0.60%	-	-
Horiz. %	91.48%	112.28%	116.04%	119.52%	100.26%	99.40%	100.00%	-
DPS	36.20	24.43	32.58	14.48	28.96	20.81	27.75	19.36%
YoY %	48.18%	-25.02%	125.00%	-50.00%	39.16%	-25.01%	-	-
Horiz. %	130.45%	88.04%	117.41%	52.18%	104.36%	74.99%	100.00%	-
NAPS	5.5018	5.339	5.3299	5.1037	4.8874	4.6691	4.6424	11.97%
YoY %	3.05%	0.17%	4.43%	4.43%	4.68%	0.58%	-	-
Horiz. %	118.51%	115.01%	114.81%	109.94%	105.28%	100.58%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	31/03/16	-
Price	13.38	13.48	11.50	7.41	7.80	7.50	7.45	-
P/RPS	1.64	1.66	1.42	0.93	1.03	0.97	0.95	43.85%
YoY %	-1.20%	16.90%	52.69%	-9.71%	6.19%	2.11%	-	-
Horiz. %	172.63%	174.74%	149.47%	97.89%	108.42%	102.11%	100.00%	-
P/EPS	17.53	14.39	11.88	7.43	9.33	9.04	8.93	56.71%
YoY %	21.82%	21.13%	59.89%	-20.36%	3.21%	1.23%	-	-
Horiz. %	196.30%	161.14%	133.03%	83.20%	104.48%	101.23%	100.00%	-
EY	5.70	6.95	8.42	13.46	10.72	11.06	11.20	-36.23%
YoY %	-17.99%	-17.46%	-37.44%	25.56%	-3.07%	-1.25%	-	-
Horiz. %	50.89%	62.05%	75.18%	120.18%	95.71%	98.75%	100.00%	-
DY	2.99	2.00	3.13	2.16	4.10	3.07	4.12	-19.22%
YoY %	49.50%	-36.10%	44.91%	-47.32%	33.55%	-25.49%	-	-
Horiz. %	72.57%	48.54%	75.97%	52.43%	99.51%	74.51%	100.00%	-
P/NAPS	2.20	2.28	1.95	1.31	1.44	1.45	1.45	32.00%
YoY %	-3.51%	16.92%	48.85%	-9.03%	-0.69%	0.00%	-	-
Horiz. %	151.72%	157.24%	134.48%	90.34%	99.31%	100.00%	100.00%	-

	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	08/11/17	17/08/17	18/04/17	25/01/17	09/11/16	18/08/16	27/04/16	-
Price	14.20	14.10	11.84	7.95	7.80	7.99	7.32	-
P/RPS	1.74	1.73	1.46	0.99	1.03	1.04	0.93	51.77%
YoY %	0.58%	18.49%	47.47%	-3.88%	-0.96%	11.83%	-	-
Horiz. %	187.10%	186.02%	156.99%	106.45%	110.75%	111.83%	100.00%	-
P/EPS	18.60	15.05	12.23	7.97	9.33	9.63	8.77	64.99%
YoY %	23.59%	23.06%	53.45%	-14.58%	-3.12%	9.81%	-	-
Horiz. %	212.09%	171.61%	139.45%	90.88%	106.39%	109.81%	100.00%	-
EY	5.38	6.64	8.18	12.54	10.72	10.38	11.40	-39.35%
YoY %	-18.98%	-18.83%	-34.77%	16.98%	3.28%	-8.95%	-	-
Horiz. %	47.19%	58.25%	71.75%	110.00%	94.04%	91.05%	100.00%	-
DY	2.82	1.91	3.04	2.01	4.10	2.88	4.19	-23.18%
YoY %	47.64%	-37.17%	51.24%	-50.98%	42.36%	-31.26%	-	-
Horiz. %	67.30%	45.58%	72.55%	47.97%	97.85%	68.74%	100.00%	-
P/NAPS	2.34	2.39	2.01	1.41	1.44	1.55	1.43	38.82%
YoY %	-2.09%	18.91%	42.55%	-2.08%	-7.10%	8.39%	-	-
Horiz. %	163.64%	167.13%	140.56%	98.60%	100.70%	108.39%	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