[MPI] QoQ Cumulative Quarter Result on 30-Sep-2018 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
08-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -70.32%
YoY- 16.65%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,487,942 1,142,026 811,918 413,756 1,542,320 1,149,219 782,886 53.61%
PBT 189,792 148,898 123,410 63,250 206,970 151,918 112,023 42.25%
Tax -29,773 -24,563 -20,557 -9,969 -34,527 -27,576 -19,390 33.20%
NP 160,019 124,335 102,853 53,281 172,443 124,342 92,633 44.11%
-
NP to SH 128,328 98,270 81,503 42,278 142,464 103,427 77,443 40.16%
-
Tax Rate 15.69% 16.50% 16.66% 15.76% 16.68% 18.15% 17.31% -
Total Cost 1,327,923 1,017,691 709,065 360,475 1,369,877 1,024,877 690,253 54.86%
-
Net Worth 1,269,574 1,273,207 1,250,239 1,225,538 1,187,537 1,189,440 1,170,319 5.59%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 51,315 51,308 19,000 19,000 55,101 55,101 18,998 94.30%
Div Payout % 39.99% 52.21% 23.31% 44.94% 38.68% 53.28% 24.53% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,269,574 1,273,207 1,250,239 1,225,538 1,187,537 1,189,440 1,170,319 5.59%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 10.75% 10.89% 12.67% 12.88% 11.18% 10.82% 11.83% -
ROE 10.11% 7.72% 6.52% 3.45% 12.00% 8.70% 6.62% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 782.90 600.97 427.31 217.76 811.72 604.83 412.07 53.57%
EPS 67.53 51.72 42.89 22.25 74.99 54.44 40.77 40.12%
DPS 27.00 27.00 10.00 10.00 29.00 29.00 10.00 94.25%
NAPS 6.68 6.70 6.58 6.45 6.25 6.26 6.16 5.56%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 708.94 544.12 386.84 197.14 734.84 547.55 373.01 53.61%
EPS 61.14 46.82 38.83 20.14 67.88 49.28 36.90 40.15%
DPS 24.45 24.45 9.05 9.05 26.25 26.25 9.05 94.33%
NAPS 6.0489 6.0662 5.9568 5.8391 5.6581 5.6671 5.576 5.59%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 9.22 10.00 9.95 12.14 10.24 8.62 12.62 -
P/RPS 1.18 1.66 2.33 5.57 1.26 1.43 3.06 -47.11%
P/EPS 13.65 19.34 23.20 54.56 13.66 15.84 30.96 -42.15%
EY 7.32 5.17 4.31 1.83 7.32 6.31 3.23 72.79%
DY 2.93 2.70 1.01 0.82 2.83 3.36 0.79 140.17%
P/NAPS 1.38 1.49 1.51 1.88 1.64 1.38 2.05 -23.24%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 24/05/19 21/02/19 08/11/18 23/08/18 17/05/18 29/01/18 -
Price 8.57 8.80 10.22 10.80 12.00 8.38 11.24 -
P/RPS 1.09 1.46 2.39 4.96 1.48 1.39 2.73 -45.86%
P/EPS 12.69 17.02 23.83 48.54 16.00 15.39 27.57 -40.47%
EY 7.88 5.88 4.20 2.06 6.25 6.50 3.63 67.89%
DY 3.15 3.07 0.98 0.93 2.42 3.46 0.89 132.78%
P/NAPS 1.28 1.31 1.55 1.67 1.92 1.34 1.82 -20.96%

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