[MPI] QoQ Annualized Quarter Result on 31-Dec-2018 [#2]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

21-Feb-2019

Admission Sponsor

Sponsor

Financial Year

30-Jun-2019

Quarter

31-Dec-2018 [#2]

Profit Trend

QoQ- -3.61%

YoY- 5.24%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Annualized Quarter Result
Revenue	1,476,388	1,487,942	1,522,701	1,623,836	1,655,024	1,542,320	1,532,292	-2.44%
YoY %	-0.78%	-2.28%	-6.23%	-1.88%	7.31%	0.65%	-	-
Horiz. %	96.35%	97.11%	99.37%	105.97%	108.01%	100.65%	100.00%	-
PBT	197,228	189,792	198,530	246,820	253,000	206,970	202,557	-1.76%
YoY %	3.92%	-4.40%	-19.56%	-2.44%	22.24%	2.18%	-	-
Horiz. %	97.37%	93.70%	98.01%	121.85%	124.90%	102.18%	100.00%	-
Tax	-23,692	-29,773	-32,750	-41,114	-39,876	-34,527	-36,768	-25.37%
YoY %	20.42%	9.09%	20.34%	-3.10%	-15.49%	6.09%	-	-
Horiz. %	64.44%	80.98%	89.07%	111.82%	108.45%	93.91%	100.00%	-
NP	173,536	160,019	165,780	205,706	213,124	172,443	165,789	3.08%
YoY %	8.45%	-3.48%	-19.41%	-3.48%	23.59%	4.01%	-	-
Horiz. %	104.67%	96.52%	99.99%	124.08%	128.55%	104.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	147,172	128,328	131,026	163,006	169,112	142,464	137,902	4.42%
YoY %	14.68%	-2.06%	-19.62%	-3.61%	18.71%	3.31%	-	-
Horiz. %	106.72%	93.06%	95.01%	118.20%	122.63%	103.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.01%	15.69%	16.50%	16.66%	15.76%	16.68%	18.15%	-
YoY %	-23.45%	-4.91%	-0.96%	5.71%	-5.52%	-8.10%	-	-
Horiz. %	66.17%	86.45%	90.91%	91.79%	86.83%	91.90%	100.00%	-
Total Cost	1,302,852	1,327,923	1,356,921	1,418,130	1,441,900	1,369,877	1,366,502	-3.12%
YoY %	-1.89%	-2.14%	-4.32%	-1.65%	5.26%	0.25%	-	-
Horiz. %	95.34%	97.18%	99.30%	103.78%	105.52%	100.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,298,082	1,269,574	1,273,207	1,250,239	1,225,538	1,187,537	1,189,440	5.99%
YoY %	2.25%	-0.29%	1.84%	2.02%	3.20%	-0.16%	-	-
Horiz. %	109.13%	106.74%	107.04%	105.11%	103.03%	99.84%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Dividend
Div	76,022	51,315	68,411	38,001	76,002	55,101	73,469	2.30%
YoY %	48.15%	-24.99%	80.02%	-50.00%	37.93%	-25.00%	-	-
Horiz. %	103.47%	69.85%	93.12%	51.72%	103.45%	75.00%	100.00%	-
Div Payout %	51.66%	39.99%	52.21%	23.31%	44.94%	38.68%	53.28%	-
YoY %	29.18%	-23.41%	123.98%	-48.13%	16.18%	-27.40%	-	-
Horiz. %	96.96%	75.06%	97.99%	43.75%	84.35%	72.60%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Equity
Net Worth	1,298,082	1,269,574	1,273,207	1,250,239	1,225,538	1,187,537	1,189,440	5.99%
YoY %	2.25%	-0.29%	1.84%	2.02%	3.20%	-0.16%	-	-
Horiz. %	109.13%	106.74%	107.04%	105.11%	103.03%	99.84%	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%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Ratio Analysis
NP Margin	11.75%	10.75%	10.89%	12.67%	12.88%	11.18%	10.82%	-
YoY %	9.30%	-1.29%	-14.05%	-1.63%	15.21%	3.33%	-	-
Horiz. %	108.60%	99.35%	100.65%	117.10%	119.04%	103.33%	100.00%	-
ROE	11.34%	10.11%	10.29%	13.04%	13.80%	12.00%	11.59%	-
YoY %	12.17%	-1.75%	-21.09%	-5.51%	15.00%	3.54%	-	-
Horiz. %	97.84%	87.23%	88.78%	112.51%	119.07%	103.54%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Per Share
RPS	776.82	782.90	801.29	854.62	871.04	811.72	806.44	-2.46%
YoY %	-0.78%	-2.30%	-6.24%	-1.89%	7.31%	0.65%	-	-
Horiz. %	96.33%	97.08%	99.36%	105.97%	108.01%	100.65%	100.00%	-
EPS	77.44	67.53	68.96	85.78	89.00	74.99	72.59	4.40%
YoY %	14.67%	-2.07%	-19.61%	-3.62%	18.68%	3.31%	-	-
Horiz. %	106.68%	93.03%	95.00%	118.17%	122.61%	103.31%	100.00%	-
DPS	40.00	27.00	36.00	20.00	40.00	29.00	38.67	2.27%
YoY %	48.15%	-25.00%	80.00%	-50.00%	37.93%	-25.01%	-	-
Horiz. %	103.44%	69.82%	93.10%	51.72%	103.44%	74.99%	100.00%	-
NAPS	6.83	6.68	6.70	6.58	6.45	6.25	6.26	5.97%
YoY %	2.25%	-0.30%	1.82%	2.02%	3.20%	-0.16%	-	-
Horiz. %	109.11%	106.71%	107.03%	105.11%	103.04%	99.84%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	703.43	708.94	725.50	773.68	788.54	734.84	730.07	-2.44%
YoY %	-0.78%	-2.28%	-6.23%	-1.88%	7.31%	0.65%	-	-
Horiz. %	96.35%	97.11%	99.37%	105.97%	108.01%	100.65%	100.00%	-
EPS	70.12	61.14	62.43	77.66	80.57	67.88	65.70	4.43%
YoY %	14.69%	-2.07%	-19.61%	-3.61%	18.69%	3.32%	-	-
Horiz. %	106.73%	93.06%	95.02%	118.20%	122.63%	103.32%	100.00%	-
DPS	36.22	24.45	32.59	18.11	36.21	26.25	35.00	2.30%
YoY %	48.14%	-24.98%	79.96%	-49.99%	37.94%	-25.00%	-	-
Horiz. %	103.49%	69.86%	93.11%	51.74%	103.46%	75.00%	100.00%	-
NAPS	6.1848	6.0489	6.0662	5.9568	5.8391	5.6581	5.6671	5.99%
YoY %	2.25%	-0.29%	1.84%	2.02%	3.20%	-0.16%	-	-
Horiz. %	109.14%	106.74%	107.04%	105.11%	103.04%	99.84%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	30/03/18	-
Price	9.14	9.22	10.00	9.95	12.14	10.24	8.62	-
P/RPS	1.18	1.18	1.25	1.16	1.39	1.26	1.07	6.73%
YoY %	0.00%	-5.60%	7.76%	-16.55%	10.32%	17.76%	-	-
Horiz. %	110.28%	110.28%	116.82%	108.41%	129.91%	117.76%	100.00%	-
P/EPS	11.80	13.65	14.50	11.60	13.64	13.66	11.88	-0.44%
YoY %	-13.55%	-5.86%	25.00%	-14.96%	-0.15%	14.98%	-	-
Horiz. %	99.33%	114.90%	122.05%	97.64%	114.81%	114.98%	100.00%	-
EY	8.47	7.32	6.90	8.62	7.33	7.32	8.42	0.39%
YoY %	15.71%	6.09%	-19.95%	17.60%	0.14%	-13.06%	-	-
Horiz. %	100.59%	86.94%	81.95%	102.38%	87.05%	86.94%	100.00%	-
DY	4.38	2.93	3.60	2.01	3.29	2.83	4.49	-1.63%
YoY %	49.49%	-18.61%	79.10%	-38.91%	16.25%	-36.97%	-	-
Horiz. %	97.55%	65.26%	80.18%	44.77%	73.27%	63.03%	100.00%	-
P/NAPS	1.34	1.38	1.49	1.51	1.88	1.64	1.38	-1.94%
YoY %	-2.90%	-7.38%	-1.32%	-19.68%	14.63%	18.84%	-	-
Horiz. %	97.10%	100.00%	107.97%	109.42%	136.23%	118.84%	100.00%	-

	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	26/11/19	28/08/19	24/05/19	21/02/19	08/11/18	23/08/18	17/05/18	-
Price	11.00	8.57	8.80	10.22	10.80	12.00	8.38	-
P/RPS	1.42	1.09	1.10	1.20	1.24	1.48	1.04	23.05%
YoY %	30.28%	-0.91%	-8.33%	-3.23%	-16.22%	42.31%	-	-
Horiz. %	136.54%	104.81%	105.77%	115.38%	119.23%	142.31%	100.00%	-
P/EPS	14.21	12.69	12.76	11.91	12.13	16.00	11.55	14.80%
YoY %	11.98%	-0.55%	7.14%	-1.81%	-24.19%	38.53%	-	-
Horiz. %	123.03%	109.87%	110.48%	103.12%	105.02%	138.53%	100.00%	-
EY	7.04	7.88	7.84	8.39	8.24	6.25	8.66	-12.88%
YoY %	-10.66%	0.51%	-6.56%	1.82%	31.84%	-27.83%	-	-
Horiz. %	81.29%	90.99%	90.53%	96.88%	95.15%	72.17%	100.00%	-
DY	3.64	3.15	4.09	1.96	3.70	2.42	4.61	-14.55%
YoY %	15.56%	-22.98%	108.67%	-47.03%	52.89%	-47.51%	-	-
Horiz. %	78.96%	68.33%	88.72%	42.52%	80.26%	52.49%	100.00%	-
P/NAPS	1.61	1.28	1.31	1.55	1.67	1.92	1.34	13.00%
YoY %	25.78%	-2.29%	-15.48%	-7.19%	-13.02%	43.28%	-	-
Horiz. %	120.15%	95.52%	97.76%	115.67%	124.63%	143.28%	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