[MPI] QoQ Annualized Quarter Result on 31-Dec-2017 [#2]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

29-Jan-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

31-Dec-2017 [#2]

Profit Trend

QoQ- 6.84%

YoY- -18.22%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Annualized Quarter Result
Revenue	1,655,024	1,542,320	1,532,292	1,565,772	1,550,536	1,544,545	1,540,557	4.88%
YoY %	7.31%	0.65%	-2.14%	0.98%	0.39%	0.26%	-	-
Horiz. %	107.43%	100.11%	99.46%	101.64%	100.65%	100.26%	100.00%	-
PBT	253,000	206,970	202,557	224,046	210,376	250,987	263,609	-2.69%
YoY %	22.24%	2.18%	-9.59%	6.50%	-16.18%	-4.79%	-	-
Horiz. %	95.98%	78.51%	76.84%	84.99%	79.81%	95.21%	100.00%	-
Tax	-39,876	-34,527	-36,768	-38,780	-35,068	-32,247	-36,865	5.36%
YoY %	-15.49%	6.09%	5.19%	-10.59%	-8.75%	12.53%	-	-
Horiz. %	108.17%	93.66%	99.74%	105.19%	95.13%	87.47%	100.00%	-
NP	213,124	172,443	165,789	185,266	175,308	218,740	226,744	-4.04%
YoY %	23.59%	4.01%	-10.51%	5.68%	-19.86%	-3.53%	-	-
Horiz. %	93.99%	76.05%	73.12%	81.71%	77.32%	96.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	169,112	142,464	137,902	154,886	144,968	177,915	183,886	-5.42%
YoY %	18.71%	3.31%	-10.97%	6.84%	-18.52%	-3.25%	-	-
Horiz. %	91.97%	77.47%	74.99%	84.23%	78.84%	96.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.76%	16.68%	18.15%	17.31%	16.67%	12.85%	13.98%	-
YoY %	-5.52%	-8.10%	4.85%	3.84%	29.73%	-8.08%	-	-
Horiz. %	112.73%	119.31%	129.83%	123.82%	119.24%	91.92%	100.00%	-
Total Cost	1,441,900	1,369,877	1,366,502	1,380,506	1,375,228	1,325,805	1,313,813	6.39%
YoY %	5.26%	0.25%	-1.01%	0.38%	3.73%	0.91%	-	-
Horiz. %	109.75%	104.27%	104.01%	105.08%	104.67%	100.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,225,538	1,187,537	1,189,440	1,170,319	1,154,750	1,120,563	1,118,664	6.26%
YoY %	3.20%	-0.16%	1.63%	1.35%	3.05%	0.17%	-	-
Horiz. %	109.55%	106.16%	106.33%	104.62%	103.23%	100.17%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	76,002	55,101	73,469	37,997	75,970	51,280	68,373	7.29%
YoY %	37.93%	-25.00%	93.35%	-49.98%	48.15%	-25.00%	-	-
Horiz. %	111.16%	80.59%	107.45%	55.57%	111.11%	75.00%	100.00%	-
Div Payout %	44.94%	38.68%	53.28%	24.53%	52.40%	28.82%	37.18%	-
YoY %	16.18%	-27.40%	117.20%	-53.19%	81.82%	-22.49%	-	-
Horiz. %	120.87%	104.03%	143.30%	65.98%	140.94%	77.51%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	1,225,538	1,187,537	1,189,440	1,170,319	1,154,750	1,120,563	1,118,664	6.26%
YoY %	3.20%	-0.16%	1.63%	1.35%	3.05%	0.17%	-	-
Horiz. %	109.55%	106.16%	106.33%	104.62%	103.23%	100.17%	100.00%	-
NOSH	209,884	209,884	209,884	209,884	209,884	209,884	209,884	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	12.88%	11.18%	10.82%	11.83%	11.31%	14.16%	14.72%	-
YoY %	15.21%	3.33%	-8.54%	4.60%	-20.13%	-3.80%	-	-
Horiz. %	87.50%	75.95%	73.51%	80.37%	76.83%	96.20%	100.00%	-
ROE	13.80%	12.00%	11.59%	13.23%	12.55%	15.88%	16.44%	-
YoY %	15.00%	3.54%	-12.40%	5.42%	-20.97%	-3.41%	-	-
Horiz. %	83.94%	72.99%	70.50%	80.47%	76.34%	96.59%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	871.04	811.72	806.44	824.15	816.39	813.24	811.14	4.85%
YoY %	7.31%	0.65%	-2.15%	0.95%	0.39%	0.26%	-	-
Horiz. %	107.38%	100.07%	99.42%	101.60%	100.65%	100.26%	100.00%	-
EPS	89.00	74.99	72.59	81.54	76.32	93.68	96.81	-5.44%
YoY %	18.68%	3.31%	-10.98%	6.84%	-18.53%	-3.23%	-	-
Horiz. %	91.93%	77.46%	74.98%	84.23%	78.83%	96.77%	100.00%	-
DPS	40.00	29.00	38.67	20.00	40.00	27.00	36.00	7.26%
YoY %	37.93%	-25.01%	93.35%	-50.00%	48.15%	-25.00%	-	-
Horiz. %	111.11%	80.56%	107.42%	55.56%	111.11%	75.00%	100.00%	-
NAPS	6.45	6.25	6.26	6.16	6.08	5.90	5.89	6.23%
YoY %	3.20%	-0.16%	1.62%	1.32%	3.05%	0.17%	-	-
Horiz. %	109.51%	106.11%	106.28%	104.58%	103.23%	100.17%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	788.54	734.84	730.07	746.02	738.76	735.90	734.00	4.88%
YoY %	7.31%	0.65%	-2.14%	0.98%	0.39%	0.26%	-	-
Horiz. %	107.43%	100.11%	99.46%	101.64%	100.65%	100.26%	100.00%	-
EPS	80.57	67.88	65.70	73.80	69.07	84.77	87.61	-5.42%
YoY %	18.69%	3.32%	-10.98%	6.85%	-18.52%	-3.24%	-	-
Horiz. %	91.96%	77.48%	74.99%	84.24%	78.84%	96.76%	100.00%	-
DPS	36.21	26.25	35.00	18.10	36.20	24.43	32.58	7.28%
YoY %	37.94%	-25.00%	93.37%	-50.00%	48.18%	-25.02%	-	-
Horiz. %	111.14%	80.57%	107.43%	55.56%	111.11%	74.98%	100.00%	-
NAPS	5.8391	5.6581	5.6671	5.576	5.5018	5.339	5.3299	6.26%
YoY %	3.20%	-0.16%	1.63%	1.35%	3.05%	0.17%	-	-
Horiz. %	109.55%	106.16%	106.33%	104.62%	103.23%	100.17%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	12.14	10.24	8.62	12.62	13.38	13.48	11.50	-
P/RPS	1.39	1.26	1.07	1.53	1.64	1.66	1.42	-1.41%
YoY %	10.32%	17.76%	-30.07%	-6.71%	-1.20%	16.90%	-	-
Horiz. %	97.89%	88.73%	75.35%	107.75%	115.49%	116.90%	100.00%	-
P/EPS	13.64	13.66	11.88	15.48	17.53	14.39	11.88	9.63%
YoY %	-0.15%	14.98%	-23.26%	-11.69%	21.82%	21.13%	-	-
Horiz. %	114.81%	114.98%	100.00%	130.30%	147.56%	121.13%	100.00%	-
EY	7.33	7.32	8.42	6.46	5.70	6.95	8.42	-8.82%
YoY %	0.14%	-13.06%	30.34%	13.33%	-17.99%	-17.46%	-	-
Horiz. %	87.05%	86.94%	100.00%	76.72%	67.70%	82.54%	100.00%	-
DY	3.29	2.83	4.49	1.58	2.99	2.00	3.13	3.37%
YoY %	16.25%	-36.97%	184.18%	-47.16%	49.50%	-36.10%	-	-
Horiz. %	105.11%	90.42%	143.45%	50.48%	95.53%	63.90%	100.00%	-
P/NAPS	1.88	1.64	1.38	2.05	2.20	2.28	1.95	-2.40%
YoY %	14.63%	18.84%	-32.68%	-6.82%	-3.51%	16.92%	-	-
Horiz. %	96.41%	84.10%	70.77%	105.13%	112.82%	116.92%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	08/11/18	23/08/18	17/05/18	29/01/18	08/11/17	17/08/17	18/04/17	-
Price	10.80	12.00	8.38	11.24	14.20	14.10	11.84	-
P/RPS	1.24	1.48	1.04	1.36	1.74	1.73	1.46	-10.30%
YoY %	-16.22%	42.31%	-23.53%	-21.84%	0.58%	18.49%	-	-
Horiz. %	84.93%	101.37%	71.23%	93.15%	119.18%	118.49%	100.00%	-
P/EPS	12.13	16.00	11.55	13.79	18.60	15.05	12.23	-0.54%
YoY %	-24.19%	38.53%	-16.24%	-25.86%	23.59%	23.06%	-	-
Horiz. %	99.18%	130.83%	94.44%	112.76%	152.09%	123.06%	100.00%	-
EY	8.24	6.25	8.66	7.25	5.38	6.64	8.18	0.48%
YoY %	31.84%	-27.83%	19.45%	34.76%	-18.98%	-18.83%	-	-
Horiz. %	100.73%	76.41%	105.87%	88.63%	65.77%	81.17%	100.00%	-
DY	3.70	2.42	4.61	1.78	2.82	1.91	3.04	13.98%
YoY %	52.89%	-47.51%	158.99%	-36.88%	47.64%	-37.17%	-	-
Horiz. %	121.71%	79.61%	151.64%	58.55%	92.76%	62.83%	100.00%	-
P/NAPS	1.67	1.92	1.34	1.82	2.34	2.39	2.01	-11.61%
YoY %	-13.02%	43.28%	-26.37%	-22.22%	-2.09%	18.91%	-	-
Horiz. %	83.08%	95.52%	66.67%	90.55%	116.42%	118.91%	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