[MPI] QoQ Cumulative Quarter Result on 31-Mar-2016 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

27-Apr-2016

Admission Sponsor

Sponsor

Financial Year

30-Jun-2016

Quarter

31-Mar-2016 [#3]

Profit Trend

QoQ- 48.83%

YoY- 60.28%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Cumulative Result
Revenue	759,418	358,009	1,463,279	1,118,461	766,338	386,645	1,390,090	-33.04%
YoY %	112.12%	-75.53%	30.83%	45.95%	98.20%	-72.19%	-	-
Horiz. %	54.63%	25.75%	105.27%	80.46%	55.13%	27.81%	100.00%	-
PBT	135,419	55,821	196,386	147,874	100,357	63,276	152,986	-7.77%
YoY %	142.60%	-71.58%	32.81%	47.35%	58.60%	-58.64%	-	-
Horiz. %	88.52%	36.49%	128.37%	96.66%	65.60%	41.36%	100.00%	-
Tax	-18,651	-6,212	435	-708	2,074	-3,960	-30,376	-27.65%
YoY %	-200.24%	-1,528.05%	161.44%	-134.14%	152.37%	86.96%	-	-
Horiz. %	61.40%	20.45%	-1.43%	2.33%	-6.83%	13.04%	100.00%	-
NP	116,768	49,609	196,821	147,166	102,431	59,316	122,610	-3.18%
YoY %	135.38%	-74.79%	33.74%	43.67%	72.69%	-51.62%	-	-
Horiz. %	95.24%	40.46%	160.53%	120.03%	83.54%	48.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	94,702	39,721	157,518	118,842	79,853	46,919	108,468	-8.61%
YoY %	138.42%	-74.78%	32.54%	48.83%	70.19%	-56.74%	-	-
Horiz. %	87.31%	36.62%	145.22%	109.56%	73.62%	43.26%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.77%	11.13%	-0.22%	0.48%	-2.07%	6.26%	19.86%	-
YoY %	23.72%	5,159.09%	-145.83%	123.19%	-133.07%	-68.48%	-	-
Horiz. %	69.34%	56.04%	-1.11%	2.42%	-10.42%	31.52%	100.00%	-
Total Cost	642,650	308,400	1,266,458	971,295	663,907	327,329	1,267,480	-36.28%
YoY %	108.38%	-75.65%	30.39%	46.30%	102.83%	-74.17%	-	-
Horiz. %	50.70%	24.33%	99.92%	76.63%	52.38%	25.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,071,182	1,025,793	979,976	974,363	951,625	940,279	858,325	15.83%
YoY %	4.42%	4.68%	0.58%	2.39%	1.21%	9.55%	-	-
Horiz. %	124.80%	119.51%	114.17%	113.52%	110.87%	109.55%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Dividend
Div	15,194	15,196	43,681	43,684	15,195	15,196	37,978	-45.55%
YoY %	-0.01%	-65.21%	-0.01%	187.49%	-0.01%	-59.99%	-	-
Horiz. %	40.01%	40.01%	115.02%	115.02%	40.01%	40.01%	100.00%	-
Div Payout %	16.04%	38.26%	27.73%	36.76%	19.03%	32.39%	35.01%	-
YoY %	-58.08%	37.97%	-24.56%	93.17%	-41.25%	-7.48%	-	-
Horiz. %	45.82%	109.28%	79.21%	105.00%	54.36%	92.52%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Equity
Net Worth	1,071,182	1,025,793	979,976	974,363	951,625	940,279	858,325	15.83%
YoY %	4.42%	4.68%	0.58%	2.39%	1.21%	9.55%	-	-
Horiz. %	124.80%	119.51%	114.17%	113.52%	110.87%	109.55%	100.00%	-
NOSH	209,884	189,961	189,918	189,934	189,945	189,955	189,894	6.86%
YoY %	10.49%	0.02%	-0.01%	-0.01%	-0.01%	0.03%	-	-
Horiz. %	110.53%	100.04%	100.01%	100.02%	100.03%	100.03%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Ratio Analysis
NP Margin	15.38%	13.86%	13.45%	13.16%	13.37%	15.34%	8.82%	-
YoY %	10.97%	3.05%	2.20%	-1.57%	-12.84%	73.92%	-	-
Horiz. %	174.38%	157.14%	152.49%	149.21%	151.59%	173.92%	100.00%	-
ROE	8.84%	3.87%	16.07%	12.20%	8.39%	4.99%	12.64%	-
YoY %	128.42%	-75.92%	31.72%	45.41%	68.14%	-60.52%	-	-
Horiz. %	69.94%	30.62%	127.14%	96.52%	66.38%	39.48%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Per Share
RPS	399.85	188.46	770.48	588.87	403.45	203.55	732.03	-33.05%
YoY %	112.17%	-75.54%	30.84%	45.96%	98.21%	-72.19%	-	-
Horiz. %	54.62%	25.74%	105.25%	80.44%	55.11%	27.81%	100.00%	-
EPS	49.86	20.91	82.94	62.57	42.04	24.70	57.12	-8.62%
YoY %	138.45%	-74.79%	32.56%	48.83%	70.20%	-56.76%	-	-
Horiz. %	87.29%	36.61%	145.20%	109.54%	73.60%	43.24%	100.00%	-
DPS	8.00	8.00	23.00	23.00	8.00	8.00	20.00	-45.56%
YoY %	0.00%	-65.22%	0.00%	187.50%	0.00%	-60.00%	-	-
Horiz. %	40.00%	40.00%	115.00%	115.00%	40.00%	40.00%	100.00%	-
NAPS	5.64	5.40	5.16	5.13	5.01	4.95	4.52	15.82%
YoY %	4.44%	4.65%	0.58%	2.40%	1.21%	9.51%	-	-
Horiz. %	124.78%	119.47%	114.16%	113.50%	110.84%	109.51%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Adjusted Per Share Value based on latest NOSH - 189,912
RPS	361.83	170.57	697.18	532.89	365.12	184.22	662.31	-33.04%
YoY %	112.13%	-75.53%	30.83%	45.95%	98.20%	-72.19%	-	-
Horiz. %	54.63%	25.75%	105.26%	80.46%	55.13%	27.81%	100.00%	-
EPS	45.12	18.93	75.05	56.62	38.05	22.35	51.68	-8.61%
YoY %	138.35%	-74.78%	32.55%	48.80%	70.25%	-56.75%	-	-
Horiz. %	87.31%	36.63%	145.22%	109.56%	73.63%	43.25%	100.00%	-
DPS	7.24	7.24	20.81	20.81	7.24	7.24	18.10	-45.56%
YoY %	0.00%	-65.21%	0.00%	187.43%	0.00%	-60.00%	-	-
Horiz. %	40.00%	40.00%	114.97%	114.97%	40.00%	40.00%	100.00%	-
NAPS	5.1037	4.8874	4.6691	4.6424	4.5341	4.48	4.0895	15.83%
YoY %	4.43%	4.68%	0.58%	2.39%	1.21%	9.55%	-	-
Horiz. %	124.80%	119.51%	114.17%	113.52%	110.87%	109.55%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	-
Price	7.41	7.80	7.50	7.45	9.31	6.62	6.66	-
P/RPS	1.85	4.14	0.97	1.27	2.31	3.25	0.91	60.13%
YoY %	-55.31%	326.80%	-23.62%	-45.02%	-28.92%	257.14%	-	-
Horiz. %	203.30%	454.95%	106.59%	139.56%	253.85%	357.14%	100.00%	-
P/EPS	14.86	37.30	9.04	11.91	22.15	26.80	11.66	17.46%
YoY %	-60.16%	312.61%	-24.10%	-46.23%	-17.35%	129.85%	-	-
Horiz. %	127.44%	319.90%	77.53%	102.14%	189.97%	229.85%	100.00%	-
EY	6.73	2.68	11.06	8.40	4.52	3.73	8.58	-14.88%
YoY %	151.12%	-75.77%	31.67%	85.84%	21.18%	-56.53%	-	-
Horiz. %	78.44%	31.24%	128.90%	97.90%	52.68%	43.47%	100.00%	-
DY	1.08	1.03	3.07	3.09	0.86	1.21	3.00	-49.23%
YoY %	4.85%	-66.45%	-0.65%	259.30%	-28.93%	-59.67%	-	-
Horiz. %	36.00%	34.33%	102.33%	103.00%	28.67%	40.33%	100.00%	-
P/NAPS	1.31	1.44	1.45	1.45	1.86	1.34	1.47	-7.36%
YoY %	-9.03%	-0.69%	0.00%	-22.04%	38.81%	-8.84%	-	-
Horiz. %	89.12%	97.96%	98.64%	98.64%	126.53%	91.16%	100.00%	-

	31/12/16	30/09/16	30/06/16	31/03/16	31/12/15	30/09/15	30/06/15	CAGR
Price Multiplier on Announcement Date
Date	25/01/17	09/11/16	18/08/16	27/04/16	28/01/16	17/11/15	24/08/15	-
Price	7.95	7.80	7.99	7.32	8.66	7.35	6.42	-
P/RPS	1.99	4.14	1.04	1.24	2.15	3.61	0.88	71.85%
YoY %	-51.93%	298.08%	-16.13%	-42.33%	-40.44%	310.23%	-	-
Horiz. %	226.14%	470.45%	118.18%	140.91%	244.32%	410.23%	100.00%	-
P/EPS	15.94	37.30	9.63	11.70	20.60	29.76	11.24	26.09%
YoY %	-57.27%	287.33%	-17.69%	-43.20%	-30.78%	164.77%	-	-
Horiz. %	141.81%	331.85%	85.68%	104.09%	183.27%	264.77%	100.00%	-
EY	6.27	2.68	10.38	8.55	4.85	3.36	8.90	-20.74%
YoY %	133.96%	-74.18%	21.40%	76.29%	44.35%	-62.25%	-	-
Horiz. %	70.45%	30.11%	116.63%	96.07%	54.49%	37.75%	100.00%	-
DY	1.01	1.03	2.88	3.14	0.92	1.09	3.12	-52.69%
YoY %	-1.94%	-64.24%	-8.28%	241.30%	-15.60%	-65.06%	-	-
Horiz. %	32.37%	33.01%	92.31%	100.64%	29.49%	34.94%	100.00%	-
P/NAPS	1.41	1.44	1.55	1.43	1.73	1.48	1.42	-0.46%
YoY %	-2.08%	-7.10%	8.39%	-17.34%	16.89%	4.23%	-	-
Horiz. %	99.30%	101.41%	109.15%	100.70%	121.83%	104.23%	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