[MPI] QoQ Cumulative Quarter Result on 30-Sep-2017 [#1]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

08-Nov-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

30-Sep-2017 [#1]

Profit Trend

QoQ- -79.63%

YoY- -8.76%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Cumulative Result
Revenue	1,542,320	1,149,219	782,886	387,634	1,544,545	1,155,418	759,418	60.58%
YoY %	34.21%	46.79%	101.97%	-74.90%	33.68%	52.15%	-	-
Horiz. %	203.09%	151.33%	103.09%	51.04%	203.39%	152.15%	100.00%	-
PBT	206,970	151,918	112,023	52,594	250,987	197,707	135,419	32.78%
YoY %	36.24%	35.61%	113.00%	-79.05%	26.95%	46.00%	-	-
Horiz. %	152.84%	112.18%	82.72%	38.84%	185.34%	146.00%	100.00%	-
Tax	-34,527	-27,576	-19,390	-8,767	-32,247	-27,649	-18,651	50.93%
YoY %	-25.21%	-42.22%	-121.17%	72.81%	-16.63%	-48.24%	-	-
Horiz. %	185.12%	147.85%	103.96%	47.01%	172.90%	148.24%	100.00%	-
NP	172,443	124,342	92,633	43,827	218,740	170,058	116,768	29.77%
YoY %	38.68%	34.23%	111.36%	-79.96%	28.63%	45.64%	-	-
Horiz. %	147.68%	106.49%	79.33%	37.53%	187.33%	145.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	142,464	103,427	77,443	36,242	177,915	137,915	94,702	31.38%
YoY %	37.74%	33.55%	113.68%	-79.63%	29.00%	45.63%	-	-
Horiz. %	150.43%	109.21%	81.78%	38.27%	187.87%	145.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.68%	18.15%	17.31%	16.67%	12.85%	13.98%	13.77%	-
YoY %	-8.10%	4.85%	3.84%	29.73%	-8.08%	1.53%	-	-
Horiz. %	121.13%	131.81%	125.71%	121.06%	93.32%	101.53%	100.00%	-
Total Cost	1,369,877	1,024,877	690,253	343,807	1,325,805	985,360	642,650	65.85%
YoY %	33.66%	48.48%	100.77%	-74.07%	34.55%	53.33%	-	-
Horiz. %	213.16%	159.48%	107.41%	53.50%	206.30%	153.33%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,187,537	1,189,440	1,170,319	1,154,750	1,120,563	1,118,664	1,071,182	7.13%
YoY %	-0.16%	1.63%	1.35%	3.05%	0.17%	4.43%	-	-
Horiz. %	110.86%	111.04%	109.25%	107.80%	104.61%	104.43%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Dividend
Div	55,101	55,101	18,998	18,992	51,280	51,280	15,194	136.60%
YoY %	0.00%	190.04%	0.03%	-62.96%	0.00%	237.50%	-	-
Horiz. %	362.65%	362.65%	125.04%	125.00%	337.50%	337.50%	100.00%	-
Div Payout %	38.68%	53.28%	24.53%	52.40%	28.82%	37.18%	16.04%	-
YoY %	-27.40%	117.20%	-53.19%	81.82%	-22.49%	131.80%	-	-
Horiz. %	241.15%	332.17%	152.93%	326.68%	179.68%	231.80%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Equity
Net Worth	1,187,537	1,189,440	1,170,319	1,154,750	1,120,563	1,118,664	1,071,182	7.13%
YoY %	-0.16%	1.63%	1.35%	3.05%	0.17%	4.43%	-	-
Horiz. %	110.86%	111.04%	109.25%	107.80%	104.61%	104.43%	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%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Ratio Analysis
NP Margin	11.18%	10.82%	11.83%	11.31%	14.16%	14.72%	15.38%	-
YoY %	3.33%	-8.54%	4.60%	-20.13%	-3.80%	-4.29%	-	-
Horiz. %	72.69%	70.35%	76.92%	73.54%	92.07%	95.71%	100.00%	-
ROE	12.00%	8.70%	6.62%	3.14%	15.88%	12.33%	8.84%	-
YoY %	37.93%	31.42%	110.83%	-80.23%	28.79%	39.48%	-	-
Horiz. %	135.75%	98.42%	74.89%	35.52%	179.64%	139.48%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Per Share
RPS	811.72	604.83	412.07	204.10	813.24	608.35	399.85	60.53%
YoY %	34.21%	46.78%	101.90%	-74.90%	33.68%	52.14%	-	-
Horiz. %	203.01%	151.26%	103.06%	51.04%	203.39%	152.14%	100.00%	-
EPS	74.99	54.44	40.77	19.08	93.68	72.61	49.86	31.36%
YoY %	37.75%	33.53%	113.68%	-79.63%	29.02%	45.63%	-	-
Horiz. %	150.40%	109.19%	81.77%	38.27%	187.89%	145.63%	100.00%	-
DPS	29.00	29.00	10.00	10.00	27.00	27.00	8.00	136.53%
YoY %	0.00%	190.00%	0.00%	-62.96%	0.00%	237.50%	-	-
Horiz. %	362.50%	362.50%	125.00%	125.00%	337.50%	337.50%	100.00%	-
NAPS	6.25	6.26	6.16	6.08	5.90	5.89	5.64	7.10%
YoY %	-0.16%	1.62%	1.32%	3.05%	0.17%	4.43%	-	-
Horiz. %	110.82%	110.99%	109.22%	107.80%	104.61%	104.43%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	734.84	547.55	373.01	184.69	735.90	550.50	361.83	60.57%
YoY %	34.21%	46.79%	101.97%	-74.90%	33.68%	52.14%	-	-
Horiz. %	203.09%	151.33%	103.09%	51.04%	203.38%	152.14%	100.00%	-
EPS	67.88	49.28	36.90	17.27	84.77	65.71	45.12	31.39%
YoY %	37.74%	33.55%	113.67%	-79.63%	29.01%	45.63%	-	-
Horiz. %	150.44%	109.22%	81.78%	38.28%	187.88%	145.63%	100.00%	-
DPS	26.25	26.25	9.05	9.05	24.43	24.43	7.24	136.56%
YoY %	0.00%	190.06%	0.00%	-62.96%	0.00%	237.43%	-	-
Horiz. %	362.57%	362.57%	125.00%	125.00%	337.43%	337.43%	100.00%	-
NAPS	5.6581	5.6671	5.576	5.5018	5.339	5.3299	5.1037	7.13%
YoY %	-0.16%	1.63%	1.35%	3.05%	0.17%	4.43%	-	-
Horiz. %	110.86%	111.04%	109.25%	107.80%	104.61%	104.43%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	-
Price	10.24	8.62	12.62	13.38	13.48	11.50	7.41	-
P/RPS	1.26	1.43	3.06	6.56	1.66	1.89	1.85	-22.64%
YoY %	-11.89%	-53.27%	-53.35%	295.18%	-12.17%	2.16%	-	-
Horiz. %	68.11%	77.30%	165.41%	354.59%	89.73%	102.16%	100.00%	-
P/EPS	13.66	15.84	30.96	70.12	14.39	15.84	14.86	-5.47%
YoY %	-13.76%	-48.84%	-55.85%	387.28%	-9.15%	6.59%	-	-
Horiz. %	91.92%	106.59%	208.34%	471.87%	96.84%	106.59%	100.00%	-
EY	7.32	6.31	3.23	1.43	6.95	6.31	6.73	5.77%
YoY %	16.01%	95.36%	125.87%	-79.42%	10.14%	-6.24%	-	-
Horiz. %	108.77%	93.76%	47.99%	21.25%	103.27%	93.76%	100.00%	-
DY	2.83	3.36	0.79	0.75	2.00	2.35	1.08	90.40%
YoY %	-15.77%	325.32%	5.33%	-62.50%	-14.89%	117.59%	-	-
Horiz. %	262.04%	311.11%	73.15%	69.44%	185.19%	217.59%	100.00%	-
P/NAPS	1.64	1.38	2.05	2.20	2.28	1.95	1.31	16.20%
YoY %	18.84%	-32.68%	-6.82%	-3.51%	16.92%	48.85%	-	-
Horiz. %	125.19%	105.34%	156.49%	167.94%	174.05%	148.85%	100.00%	-

	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	CAGR
Price Multiplier on Announcement Date
Date	23/08/18	17/05/18	29/01/18	08/11/17	17/08/17	18/04/17	25/01/17	-
Price	12.00	8.38	11.24	14.20	14.10	11.84	7.95	-
P/RPS	1.48	1.39	2.73	6.96	1.73	1.95	1.99	-17.95%
YoY %	6.47%	-49.08%	-60.78%	302.31%	-11.28%	-2.01%	-	-
Horiz. %	74.37%	69.85%	137.19%	349.75%	86.93%	97.99%	100.00%	-
P/EPS	16.00	15.39	27.57	74.42	15.05	16.31	15.94	0.25%
YoY %	3.96%	-44.18%	-62.95%	394.49%	-7.73%	2.32%	-	-
Horiz. %	100.38%	96.55%	172.96%	466.88%	94.42%	102.32%	100.00%	-
EY	6.25	6.50	3.63	1.34	6.64	6.13	6.27	-0.21%
YoY %	-3.85%	79.06%	170.90%	-79.82%	8.32%	-2.23%	-	-
Horiz. %	99.68%	103.67%	57.89%	21.37%	105.90%	97.77%	100.00%	-
DY	2.42	3.46	0.89	0.70	1.91	2.28	1.01	79.34%
YoY %	-30.06%	288.76%	27.14%	-63.35%	-16.23%	125.74%	-	-
Horiz. %	239.60%	342.57%	88.12%	69.31%	189.11%	225.74%	100.00%	-
P/NAPS	1.92	1.34	1.82	2.34	2.39	2.01	1.41	22.92%
YoY %	43.28%	-26.37%	-22.22%	-2.09%	18.91%	42.55%	-	-
Horiz. %	136.17%	95.04%	129.08%	165.96%	169.50%	142.55%	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