[MPI] QoQ Cumulative Quarter Result on 30-Sep-2015 [#1]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

17-Nov-2015

Admission Sponsor

Sponsor

Financial Year

30-Jun-2016

Quarter

30-Sep-2015 [#1]

Profit Trend

QoQ- -56.74%

YoY- 135.67%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Cumulative Result
Revenue	1,463,279	1,118,461	766,338	386,645	1,390,090	1,017,284	666,014	69.08%
YoY %	30.83%	45.95%	98.20%	-72.19%	36.65%	52.74%	-	-
Horiz. %	219.71%	167.93%	115.06%	58.05%	208.72%	152.74%	100.00%	-
PBT	196,386	147,874	100,357	63,276	152,986	105,796	62,033	115.75%
YoY %	32.81%	47.35%	58.60%	-58.64%	44.60%	70.55%	-	-
Horiz. %	316.58%	238.38%	161.78%	102.00%	246.62%	170.55%	100.00%	-
Tax	435	-708	2,074	-3,960	-30,376	-21,738	-14,349	-
YoY %	161.44%	-134.14%	152.37%	86.96%	-39.74%	-51.49%	-	-
Horiz. %	-3.03%	4.93%	-14.45%	27.60%	211.69%	151.49%	100.00%	-
NP	196,821	147,166	102,431	59,316	122,610	84,058	47,684	157.53%
YoY %	33.74%	43.67%	72.69%	-51.62%	45.86%	76.28%	-	-
Horiz. %	412.76%	308.63%	214.81%	124.39%	257.13%	176.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	157,518	118,842	79,853	46,919	108,468	74,148	43,971	134.30%
YoY %	32.54%	48.83%	70.19%	-56.74%	46.29%	68.63%	-	-
Horiz. %	358.23%	270.27%	181.60%	106.70%	246.68%	168.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.22%	0.48%	-2.07%	6.26%	19.86%	20.55%	23.13%	-
YoY %	-145.83%	123.19%	-133.07%	-68.48%	-3.36%	-11.15%	-	-
Horiz. %	-0.95%	2.08%	-8.95%	27.06%	85.86%	88.85%	100.00%	-
Total Cost	1,266,458	971,295	663,907	327,329	1,267,480	933,226	618,330	61.35%
YoY %	30.39%	46.30%	102.83%	-74.17%	35.82%	50.93%	-	-
Horiz. %	204.82%	157.08%	107.37%	52.94%	204.98%	150.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	979,976	974,363	951,625	940,279	858,325	837,369	795,502	14.93%
YoY %	0.58%	2.39%	1.21%	9.55%	2.50%	5.26%	-	-
Horiz. %	123.19%	122.48%	119.63%	118.20%	107.90%	105.26%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Dividend
Div	43,681	43,684	15,195	15,196	37,978	37,975	13,290	121.22%
YoY %	-0.01%	187.49%	-0.01%	-59.99%	0.01%	185.74%	-	-
Horiz. %	328.68%	328.70%	114.33%	114.34%	285.76%	285.74%	100.00%	-
Div Payout %	27.73%	36.76%	19.03%	32.39%	35.01%	51.22%	30.22%	-
YoY %	-24.56%	93.17%	-41.25%	-7.48%	-31.65%	69.49%	-	-
Horiz. %	91.76%	121.64%	62.97%	107.18%	115.85%	169.49%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Equity
Net Worth	979,976	974,363	951,625	940,279	858,325	837,369	795,502	14.93%
YoY %	0.58%	2.39%	1.21%	9.55%	2.50%	5.26%	-	-
Horiz. %	123.19%	122.48%	119.63%	118.20%	107.90%	105.26%	100.00%	-
NOSH	189,918	189,934	189,945	189,955	189,894	189,879	189,857	0.02%
YoY %	-0.01%	-0.01%	-0.01%	0.03%	0.01%	0.01%	-	-
Horiz. %	100.03%	100.04%	100.05%	100.05%	100.02%	100.01%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Ratio Analysis
NP Margin	13.45%	13.16%	13.37%	15.34%	8.82%	8.26%	7.16%	-
YoY %	2.20%	-1.57%	-12.84%	73.92%	6.78%	15.36%	-	-
Horiz. %	187.85%	183.80%	186.73%	214.25%	123.18%	115.36%	100.00%	-
ROE	16.07%	12.20%	8.39%	4.99%	12.64%	8.85%	5.53%	-
YoY %	31.72%	45.41%	68.14%	-60.52%	42.82%	60.04%	-	-
Horiz. %	290.60%	220.61%	151.72%	90.24%	228.57%	160.04%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Per Share
RPS	770.48	588.87	403.45	203.55	732.03	535.75	350.80	69.04%
YoY %	30.84%	45.96%	98.21%	-72.19%	36.64%	52.72%	-	-
Horiz. %	219.64%	167.86%	115.01%	58.02%	208.67%	152.72%	100.00%	-
EPS	82.94	62.57	42.04	24.70	57.12	39.05	23.16	134.25%
YoY %	32.56%	48.83%	70.20%	-56.76%	46.27%	68.61%	-	-
Horiz. %	358.12%	270.16%	181.52%	106.65%	246.63%	168.61%	100.00%	-
DPS	23.00	23.00	8.00	8.00	20.00	20.00	7.00	121.17%
YoY %	0.00%	187.50%	0.00%	-60.00%	0.00%	185.71%	-	-
Horiz. %	328.57%	328.57%	114.29%	114.29%	285.71%	285.71%	100.00%	-
NAPS	5.16	5.13	5.01	4.95	4.52	4.41	4.19	14.90%
YoY %	0.58%	2.40%	1.21%	9.51%	2.49%	5.25%	-	-
Horiz. %	123.15%	122.43%	119.57%	118.14%	107.88%	105.25%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Adjusted Per Share Value based on latest NOSH - 189,955
RPS	697.18	532.89	365.12	184.22	662.31	484.69	317.32	69.08%
YoY %	30.83%	45.95%	98.20%	-72.19%	36.65%	52.74%	-	-
Horiz. %	219.71%	167.93%	115.06%	58.05%	208.72%	152.74%	100.00%	-
EPS	75.05	56.62	38.05	22.35	51.68	35.33	20.95	134.30%
YoY %	32.55%	48.80%	70.25%	-56.75%	46.28%	68.64%	-	-
Horiz. %	358.23%	270.26%	181.62%	106.68%	246.68%	168.64%	100.00%	-
DPS	20.81	20.81	7.24	7.24	18.10	18.09	6.33	121.25%
YoY %	0.00%	187.43%	0.00%	-60.00%	0.06%	185.78%	-	-
Horiz. %	328.75%	328.75%	114.38%	114.38%	285.94%	285.78%	100.00%	-
NAPS	4.6691	4.6424	4.5341	4.48	4.0895	3.9897	3.7902	14.93%
YoY %	0.58%	2.39%	1.21%	9.55%	2.50%	5.26%	-	-
Horiz. %	123.19%	122.48%	119.63%	118.20%	107.90%	105.26%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	-
Price	7.50	7.45	9.31	6.62	6.66	7.00	4.53	-
P/RPS	0.97	1.27	2.31	3.25	0.91	1.31	1.29	-17.32%
YoY %	-23.62%	-45.02%	-28.92%	257.14%	-30.53%	1.55%	-	-
Horiz. %	75.19%	98.45%	179.07%	251.94%	70.54%	101.55%	100.00%	-
P/EPS	9.04	11.91	22.15	26.80	11.66	17.93	19.56	-40.25%
YoY %	-24.10%	-46.23%	-17.35%	129.85%	-34.97%	-8.33%	-	-
Horiz. %	46.22%	60.89%	113.24%	137.01%	59.61%	91.67%	100.00%	-
EY	11.06	8.40	4.52	3.73	8.58	5.58	5.11	67.40%
YoY %	31.67%	85.84%	21.18%	-56.53%	53.76%	9.20%	-	-
Horiz. %	216.44%	164.38%	88.45%	72.99%	167.91%	109.20%	100.00%	-
DY	3.07	3.09	0.86	1.21	3.00	2.86	1.55	57.78%
YoY %	-0.65%	259.30%	-28.93%	-59.67%	4.90%	84.52%	-	-
Horiz. %	198.06%	199.35%	55.48%	78.06%	193.55%	184.52%	100.00%	-
P/NAPS	1.45	1.45	1.86	1.34	1.47	1.59	1.08	21.72%
YoY %	0.00%	-22.04%	38.81%	-8.84%	-7.55%	47.22%	-	-
Horiz. %	134.26%	134.26%	172.22%	124.07%	136.11%	147.22%	100.00%	-

	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	31/03/15	31/12/14	CAGR
Price Multiplier on Announcement Date
Date	18/08/16	27/04/16	28/01/16	17/11/15	24/08/15	29/04/15	22/01/15	-
Price	7.99	7.32	8.66	7.35	6.42	6.55	5.50	-
P/RPS	1.04	1.24	2.15	3.61	0.88	1.22	1.57	-24.02%
YoY %	-16.13%	-42.33%	-40.44%	310.23%	-27.87%	-22.29%	-	-
Horiz. %	66.24%	78.98%	136.94%	229.94%	56.05%	77.71%	100.00%	-
P/EPS	9.63	11.70	20.60	29.76	11.24	16.77	23.75	-45.24%
YoY %	-17.69%	-43.20%	-30.78%	164.77%	-32.98%	-29.39%	-	-
Horiz. %	40.55%	49.26%	86.74%	125.31%	47.33%	70.61%	100.00%	-
EY	10.38	8.55	4.85	3.36	8.90	5.96	4.21	82.60%
YoY %	21.40%	76.29%	44.35%	-62.25%	49.33%	41.57%	-	-
Horiz. %	246.56%	203.09%	115.20%	79.81%	211.40%	141.57%	100.00%	-
DY	2.88	3.14	0.92	1.09	3.12	3.05	1.27	72.69%
YoY %	-8.28%	241.30%	-15.60%	-65.06%	2.30%	140.16%	-	-
Horiz. %	226.77%	247.24%	72.44%	85.83%	245.67%	240.16%	100.00%	-
P/NAPS	1.55	1.43	1.73	1.48	1.42	1.49	1.31	11.87%
YoY %	8.39%	-17.34%	16.89%	4.23%	-4.70%	13.74%	-	-
Horiz. %	118.32%	109.16%	132.06%	112.98%	108.40%	113.74%	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