[MPI] QoQ Cumulative Quarter Result on 30-Jun-2017 [#4]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
17-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- 29.0%
YoY- 12.95%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 1,149,219 782,886 387,634 1,544,545 1,155,418 759,418 358,009 117.76%
PBT 151,918 112,023 52,594 250,987 197,707 135,419 55,821 95.04%
Tax -27,576 -19,390 -8,767 -32,247 -27,649 -18,651 -6,212 170.35%
NP 124,342 92,633 43,827 218,740 170,058 116,768 49,609 84.62%
-
NP to SH 103,427 77,443 36,242 177,915 137,915 94,702 39,721 89.37%
-
Tax Rate 18.15% 17.31% 16.67% 12.85% 13.98% 13.77% 11.13% -
Total Cost 1,024,877 690,253 343,807 1,325,805 985,360 642,650 308,400 122.85%
-
Net Worth 1,189,440 1,170,319 1,154,750 1,120,563 1,118,664 1,071,182 1,025,793 10.38%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div 55,101 18,998 18,992 51,280 51,280 15,194 15,196 136.20%
Div Payout % 53.28% 24.53% 52.40% 28.82% 37.18% 16.04% 38.26% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 1,189,440 1,170,319 1,154,750 1,120,563 1,118,664 1,071,182 1,025,793 10.38%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 189,961 6.88%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 10.82% 11.83% 11.31% 14.16% 14.72% 15.38% 13.86% -
ROE 8.70% 6.62% 3.14% 15.88% 12.33% 8.84% 3.87% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 604.83 412.07 204.10 813.24 608.35 399.85 188.46 117.72%
EPS 54.44 40.77 19.08 93.68 72.61 49.86 20.91 89.36%
DPS 29.00 10.00 10.00 27.00 27.00 8.00 8.00 136.16%
NAPS 6.26 6.16 6.08 5.90 5.89 5.64 5.40 10.36%
Adjusted Per Share Value based on latest NOSH - 209,884
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 547.55 373.01 184.69 735.90 550.50 361.83 170.57 117.76%
EPS 49.28 36.90 17.27 84.77 65.71 45.12 18.93 89.35%
DPS 26.25 9.05 9.05 24.43 24.43 7.24 7.24 136.19%
NAPS 5.6671 5.576 5.5018 5.339 5.3299 5.1037 4.8874 10.38%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 8.62 12.62 13.38 13.48 11.50 7.41 7.80 -
P/RPS 1.43 3.06 6.56 1.66 1.89 1.85 4.14 -50.80%
P/EPS 15.84 30.96 70.12 14.39 15.84 14.86 37.30 -43.53%
EY 6.31 3.23 1.43 6.95 6.31 6.73 2.68 77.07%
DY 3.36 0.79 0.75 2.00 2.35 1.08 1.03 120.11%
P/NAPS 1.38 2.05 2.20 2.28 1.95 1.31 1.44 -2.79%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 17/05/18 29/01/18 08/11/17 17/08/17 18/04/17 25/01/17 09/11/16 -
Price 8.38 11.24 14.20 14.10 11.84 7.95 7.80 -
P/RPS 1.39 2.73 6.96 1.73 1.95 1.99 4.14 -51.72%
P/EPS 15.39 27.57 74.42 15.05 16.31 15.94 37.30 -44.60%
EY 6.50 3.63 1.34 6.64 6.13 6.27 2.68 80.61%
DY 3.46 0.89 0.70 1.91 2.28 1.01 1.03 124.46%
P/NAPS 1.34 1.82 2.34 2.39 2.01 1.41 1.44 -4.68%

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
Post a Comment