[MPI] QoQ Annualized Quarter Result on 31-Mar-2017 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

18-Apr-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2017

Quarter

31-Mar-2017 [#3]

Profit Trend

QoQ- -2.91%

YoY- 16.05%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Annualized Quarter Result
Revenue	1,565,772	1,550,536	1,544,545	1,540,557	1,518,836	1,432,036	1,463,279	4.60%
YoY %	0.98%	0.39%	0.26%	1.43%	6.06%	-2.14%	-	-
Horiz. %	107.00%	105.96%	105.55%	105.28%	103.80%	97.86%	100.00%	-
PBT	224,046	210,376	250,987	263,609	270,838	223,284	196,386	9.15%
YoY %	6.50%	-16.18%	-4.79%	-2.67%	21.30%	13.70%	-	-
Horiz. %	114.08%	107.12%	127.80%	134.23%	137.91%	113.70%	100.00%	-
Tax	-38,780	-35,068	-32,247	-36,865	-37,302	-24,848	435	-
YoY %	-10.59%	-8.75%	12.53%	1.17%	-50.12%	-5,812.18%	-	-
Horiz. %	-8,914.94%	-8,061.61%	-7,413.10%	-8,474.71%	-8,575.17%	-5,712.18%	100.00%	-
NP	185,266	175,308	218,740	226,744	233,536	198,436	196,821	-3.94%
YoY %	5.68%	-19.86%	-3.53%	-2.91%	17.69%	0.82%	-	-
Horiz. %	94.13%	89.07%	111.14%	115.20%	118.65%	100.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	154,886	144,968	177,915	183,886	189,404	158,884	157,518	-1.11%
YoY %	6.84%	-18.52%	-3.25%	-2.91%	19.21%	0.87%	-	-
Horiz. %	98.33%	92.03%	112.95%	116.74%	120.24%	100.87%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.31%	16.67%	12.85%	13.98%	13.77%	11.13%	-0.22%	-
YoY %	3.84%	29.73%	-8.08%	1.53%	23.72%	5,159.09%	-	-
Horiz. %	-7,868.18%	-7,577.27%	-5,840.91%	-6,354.55%	-6,259.09%	-5,059.09%	100.00%	-
Total Cost	1,380,506	1,375,228	1,325,805	1,313,813	1,285,300	1,233,600	1,266,458	5.90%
YoY %	0.38%	3.73%	0.91%	2.22%	4.19%	-2.59%	-	-
Horiz. %	109.01%	108.59%	104.69%	103.74%	101.49%	97.41%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,170,319	1,154,750	1,120,563	1,118,664	1,071,182	1,025,793	979,976	12.52%
YoY %	1.35%	3.05%	0.17%	4.43%	4.42%	4.68%	-	-
Horiz. %	119.42%	117.83%	114.35%	114.15%	109.31%	104.68%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	37,997	75,970	51,280	68,373	30,388	60,787	43,681	-8.85%
YoY %	-49.98%	48.15%	-25.00%	125.00%	-50.01%	39.16%	-	-
Horiz. %	86.99%	173.92%	117.40%	156.53%	69.57%	139.16%	100.00%	-
Div Payout %	24.53%	52.40%	28.82%	37.18%	16.04%	38.26%	27.73%	-
YoY %	-53.19%	81.82%	-22.49%	131.80%	-58.08%	37.97%	-	-
Horiz. %	88.46%	188.97%	103.93%	134.08%	57.84%	137.97%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	1,170,319	1,154,750	1,120,563	1,118,664	1,071,182	1,025,793	979,976	12.52%
YoY %	1.35%	3.05%	0.17%	4.43%	4.42%	4.68%	-	-
Horiz. %	119.42%	117.83%	114.35%	114.15%	109.31%	104.68%	100.00%	-
NOSH	209,884	209,884	209,884	209,884	209,884	189,961	189,918	6.87%
YoY %	0.00%	0.00%	0.00%	0.00%	10.49%	0.02%	-	-
Horiz. %	110.51%	110.51%	110.51%	110.51%	110.51%	100.02%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	11.83%	11.31%	14.16%	14.72%	15.38%	13.86%	13.45%	-
YoY %	4.60%	-20.13%	-3.80%	-4.29%	10.97%	3.05%	-	-
Horiz. %	87.96%	84.09%	105.28%	109.44%	114.35%	103.05%	100.00%	-
ROE	13.23%	12.55%	15.88%	16.44%	17.68%	15.49%	16.07%	-
YoY %	5.42%	-20.97%	-3.41%	-7.01%	14.14%	-3.61%	-	-
Horiz. %	82.33%	78.10%	98.82%	102.30%	110.02%	96.39%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	824.15	816.39	813.24	811.14	799.70	753.86	770.48	4.57%
YoY %	0.95%	0.39%	0.26%	1.43%	6.08%	-2.16%	-	-
Horiz. %	106.97%	105.96%	105.55%	105.28%	103.79%	97.84%	100.00%	-
EPS	81.54	76.32	93.68	96.81	99.72	83.64	82.94	-1.12%
YoY %	6.84%	-18.53%	-3.23%	-2.92%	19.23%	0.84%	-	-
Horiz. %	98.31%	92.02%	112.95%	116.72%	120.23%	100.84%	100.00%	-
DPS	20.00	40.00	27.00	36.00	16.00	32.00	23.00	-8.87%
YoY %	-50.00%	48.15%	-25.00%	125.00%	-50.00%	39.13%	-	-
Horiz. %	86.96%	173.91%	117.39%	156.52%	69.57%	139.13%	100.00%	-
NAPS	6.16	6.08	5.90	5.89	5.64	5.40	5.16	12.49%
YoY %	1.32%	3.05%	0.17%	4.43%	4.44%	4.65%	-	-
Horiz. %	119.38%	117.83%	114.34%	114.15%	109.30%	104.65%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	746.02	738.76	735.90	734.00	723.65	682.30	697.18	4.60%
YoY %	0.98%	0.39%	0.26%	1.43%	6.06%	-2.13%	-	-
Horiz. %	107.01%	105.96%	105.55%	105.28%	103.80%	97.87%	100.00%	-
EPS	73.80	69.07	84.77	87.61	90.24	75.70	75.05	-1.11%
YoY %	6.85%	-18.52%	-3.24%	-2.91%	19.21%	0.87%	-	-
Horiz. %	98.33%	92.03%	112.95%	116.74%	120.24%	100.87%	100.00%	-
DPS	18.10	36.20	24.43	32.58	14.48	28.96	20.81	-8.85%
YoY %	-50.00%	48.18%	-25.02%	125.00%	-50.00%	39.16%	-	-
Horiz. %	86.98%	173.95%	117.40%	156.56%	69.58%	139.16%	100.00%	-
NAPS	5.576	5.5018	5.339	5.3299	5.1037	4.8874	4.6691	12.52%
YoY %	1.35%	3.05%	0.17%	4.43%	4.43%	4.68%	-	-
Horiz. %	119.42%	117.83%	114.35%	114.15%	109.31%	104.68%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	12.62	13.38	13.48	11.50	7.41	7.80	7.50	-
P/RPS	1.53	1.64	1.66	1.42	0.93	1.03	0.97	35.38%
YoY %	-6.71%	-1.20%	16.90%	52.69%	-9.71%	6.19%	-	-
Horiz. %	157.73%	169.07%	171.13%	146.39%	95.88%	106.19%	100.00%	-
P/EPS	15.48	17.53	14.39	11.88	7.43	9.33	9.04	42.99%
YoY %	-11.69%	21.82%	21.13%	59.89%	-20.36%	3.21%	-	-
Horiz. %	171.24%	193.92%	159.18%	131.42%	82.19%	103.21%	100.00%	-
EY	6.46	5.70	6.95	8.42	13.46	10.72	11.06	-30.05%
YoY %	13.33%	-17.99%	-17.46%	-37.44%	25.56%	-3.07%	-	-
Horiz. %	58.41%	51.54%	62.84%	76.13%	121.70%	96.93%	100.00%	-
DY	1.58	2.99	2.00	3.13	2.16	4.10	3.07	-35.70%
YoY %	-47.16%	49.50%	-36.10%	44.91%	-47.32%	33.55%	-	-
Horiz. %	51.47%	97.39%	65.15%	101.95%	70.36%	133.55%	100.00%	-
P/NAPS	2.05	2.20	2.28	1.95	1.31	1.44	1.45	25.88%
YoY %	-6.82%	-3.51%	16.92%	48.85%	-9.03%	-0.69%	-	-
Horiz. %	141.38%	151.72%	157.24%	134.48%	90.34%	99.31%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	29/01/18	08/11/17	17/08/17	18/04/17	25/01/17	09/11/16	18/08/16	-
Price	11.24	14.20	14.10	11.84	7.95	7.80	7.99	-
P/RPS	1.36	1.74	1.73	1.46	0.99	1.03	1.04	19.52%
YoY %	-21.84%	0.58%	18.49%	47.47%	-3.88%	-0.96%	-	-
Horiz. %	130.77%	167.31%	166.35%	140.38%	95.19%	99.04%	100.00%	-
P/EPS	13.79	18.60	15.05	12.23	7.97	9.33	9.63	26.96%
YoY %	-25.86%	23.59%	23.06%	53.45%	-14.58%	-3.12%	-	-
Horiz. %	143.20%	193.15%	156.28%	127.00%	82.76%	96.88%	100.00%	-
EY	7.25	5.38	6.64	8.18	12.54	10.72	10.38	-21.22%
YoY %	34.76%	-18.98%	-18.83%	-34.77%	16.98%	3.28%	-	-
Horiz. %	69.85%	51.83%	63.97%	78.81%	120.81%	103.28%	100.00%	-
DY	1.78	2.82	1.91	3.04	2.01	4.10	2.88	-27.37%
YoY %	-36.88%	47.64%	-37.17%	51.24%	-50.98%	42.36%	-	-
Horiz. %	61.81%	97.92%	66.32%	105.56%	69.79%	142.36%	100.00%	-
P/NAPS	1.82	2.34	2.39	2.01	1.41	1.44	1.55	11.26%
YoY %	-22.22%	-2.09%	18.91%	42.55%	-2.08%	-7.10%	-	-
Horiz. %	117.42%	150.97%	154.19%	129.68%	90.97%	92.90%	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