[MPI] QoQ Cumulative Quarter Result on 31-Mar-2017 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

18-Apr-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2017

Quarter

31-Mar-2017 [#3]

Profit Trend

QoQ- 45.63%

YoY- 16.05%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Cumulative Result
Revenue	782,886	387,634	1,544,545	1,155,418	759,418	358,009	1,463,279	-34.02%
YoY %	101.97%	-74.90%	33.68%	52.15%	112.12%	-75.53%	-	-
Horiz. %	53.50%	26.49%	105.55%	78.96%	51.90%	24.47%	100.00%	-
PBT	112,023	52,594	250,987	197,707	135,419	55,821	196,386	-31.14%
YoY %	113.00%	-79.05%	26.95%	46.00%	142.60%	-71.58%	-	-
Horiz. %	57.04%	26.78%	127.80%	100.67%	68.96%	28.42%	100.00%	-
Tax	-19,390	-8,767	-32,247	-27,649	-18,651	-6,212	435	-
YoY %	-121.17%	72.81%	-16.63%	-48.24%	-200.24%	-1,528.05%	-	-
Horiz. %	-4,457.47%	-2,015.40%	-7,413.10%	-6,356.09%	-4,287.59%	-1,428.05%	100.00%	-
NP	92,633	43,827	218,740	170,058	116,768	49,609	196,821	-39.41%
YoY %	111.36%	-79.96%	28.63%	45.64%	135.38%	-74.79%	-	-
Horiz. %	47.06%	22.27%	111.14%	86.40%	59.33%	25.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	77,443	36,242	177,915	137,915	94,702	39,721	157,518	-37.62%
YoY %	113.68%	-79.63%	29.00%	45.63%	138.42%	-74.78%	-	-
Horiz. %	49.16%	23.01%	112.95%	87.56%	60.12%	25.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.31%	16.67%	12.85%	13.98%	13.77%	11.13%	-0.22%	-
YoY %	3.84%	29.73%	-8.08%	1.53%	23.72%	5,159.09%	-	-
Horiz. %	-7,868.18%	-7,577.27%	-5,840.91%	-6,354.55%	-6,259.09%	-5,059.09%	100.00%	-
Total Cost	690,253	343,807	1,325,805	985,360	642,650	308,400	1,266,458	-33.20%
YoY %	100.77%	-74.07%	34.55%	53.33%	108.38%	-75.65%	-	-
Horiz. %	54.50%	27.15%	104.69%	77.80%	50.74%	24.35%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,170,319	1,154,750	1,120,563	1,118,664	1,071,182	1,025,793	979,976	12.52%
YoY %	1.35%	3.05%	0.17%	4.43%	4.42%	4.68%	-	-
Horiz. %	119.42%	117.83%	114.35%	114.15%	109.31%	104.68%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Dividend
Div	18,998	18,992	51,280	51,280	15,194	15,196	43,681	-42.50%
YoY %	0.03%	-62.96%	0.00%	237.50%	-0.01%	-65.21%	-	-
Horiz. %	43.49%	43.48%	117.40%	117.40%	34.78%	34.79%	100.00%	-
Div Payout %	24.53%	52.40%	28.82%	37.18%	16.04%	38.26%	27.73%	-
YoY %	-53.19%	81.82%	-22.49%	131.80%	-58.08%	37.97%	-	-
Horiz. %	88.46%	188.97%	103.93%	134.08%	57.84%	137.97%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Equity
Net Worth	1,170,319	1,154,750	1,120,563	1,118,664	1,071,182	1,025,793	979,976	12.52%
YoY %	1.35%	3.05%	0.17%	4.43%	4.42%	4.68%	-	-
Horiz. %	119.42%	117.83%	114.35%	114.15%	109.31%	104.68%	100.00%	-
NOSH	209,884	209,884	209,884	209,884	209,884	189,961	189,918	6.87%
YoY %	0.00%	0.00%	0.00%	0.00%	10.49%	0.02%	-	-
Horiz. %	110.51%	110.51%	110.51%	110.51%	110.51%	100.02%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Ratio Analysis
NP Margin	11.83%	11.31%	14.16%	14.72%	15.38%	13.86%	13.45%	-
YoY %	4.60%	-20.13%	-3.80%	-4.29%	10.97%	3.05%	-	-
Horiz. %	87.96%	84.09%	105.28%	109.44%	114.35%	103.05%	100.00%	-
ROE	6.62%	3.14%	15.88%	12.33%	8.84%	3.87%	16.07%	-
YoY %	110.83%	-80.23%	28.79%	39.48%	128.42%	-75.92%	-	-
Horiz. %	41.19%	19.54%	98.82%	76.73%	55.01%	24.08%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Per Share
RPS	412.07	204.10	813.24	608.35	399.85	188.46	770.48	-34.03%
YoY %	101.90%	-74.90%	33.68%	52.14%	112.17%	-75.54%	-	-
Horiz. %	53.48%	26.49%	105.55%	78.96%	51.90%	24.46%	100.00%	-
EPS	40.77	19.08	93.68	72.61	49.86	20.91	82.94	-37.63%
YoY %	113.68%	-79.63%	29.02%	45.63%	138.45%	-74.79%	-	-
Horiz. %	49.16%	23.00%	112.95%	87.55%	60.12%	25.21%	100.00%	-
DPS	10.00	10.00	27.00	27.00	8.00	8.00	23.00	-42.52%
YoY %	0.00%	-62.96%	0.00%	237.50%	0.00%	-65.22%	-	-
Horiz. %	43.48%	43.48%	117.39%	117.39%	34.78%	34.78%	100.00%	-
NAPS	6.16	6.08	5.90	5.89	5.64	5.40	5.16	12.49%
YoY %	1.32%	3.05%	0.17%	4.43%	4.44%	4.65%	-	-
Horiz. %	119.38%	117.83%	114.34%	114.15%	109.30%	104.65%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	373.01	184.69	735.90	550.50	361.83	170.57	697.18	-34.02%
YoY %	101.97%	-74.90%	33.68%	52.14%	112.13%	-75.53%	-	-
Horiz. %	53.50%	26.49%	105.55%	78.96%	51.90%	24.47%	100.00%	-
EPS	36.90	17.27	84.77	65.71	45.12	18.93	75.05	-37.62%
YoY %	113.67%	-79.63%	29.01%	45.63%	138.35%	-74.78%	-	-
Horiz. %	49.17%	23.01%	112.95%	87.55%	60.12%	25.22%	100.00%	-
DPS	9.05	9.05	24.43	24.43	7.24	7.24	20.81	-42.51%
YoY %	0.00%	-62.96%	0.00%	237.43%	0.00%	-65.21%	-	-
Horiz. %	43.49%	43.49%	117.40%	117.40%	34.79%	34.79%	100.00%	-
NAPS	5.576	5.5018	5.339	5.3299	5.1037	4.8874	4.6691	12.52%
YoY %	1.35%	3.05%	0.17%	4.43%	4.43%	4.68%	-	-
Horiz. %	119.42%	117.83%	114.35%	114.15%	109.31%	104.68%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	30/06/16	-
Price	12.62	13.38	13.48	11.50	7.41	7.80	7.50	-
P/RPS	3.06	6.56	1.66	1.89	1.85	4.14	0.97	114.64%
YoY %	-53.35%	295.18%	-12.17%	2.16%	-55.31%	326.80%	-	-
Horiz. %	315.46%	676.29%	171.13%	194.85%	190.72%	426.80%	100.00%	-
P/EPS	30.96	70.12	14.39	15.84	14.86	37.30	9.04	126.69%
YoY %	-55.85%	387.28%	-9.15%	6.59%	-60.16%	312.61%	-	-
Horiz. %	342.48%	775.66%	159.18%	175.22%	164.38%	412.61%	100.00%	-
EY	3.23	1.43	6.95	6.31	6.73	2.68	11.06	-55.88%
YoY %	125.87%	-79.42%	10.14%	-6.24%	151.12%	-75.77%	-	-
Horiz. %	29.20%	12.93%	62.84%	57.05%	60.85%	24.23%	100.00%	-
DY	0.79	0.75	2.00	2.35	1.08	1.03	3.07	-59.44%
YoY %	5.33%	-62.50%	-14.89%	117.59%	4.85%	-66.45%	-	-
Horiz. %	25.73%	24.43%	65.15%	76.55%	35.18%	33.55%	100.00%	-
P/NAPS	2.05	2.20	2.28	1.95	1.31	1.44	1.45	25.88%
YoY %	-6.82%	-3.51%	16.92%	48.85%	-9.03%	-0.69%	-	-
Horiz. %	141.38%	151.72%	157.24%	134.48%	90.34%	99.31%	100.00%	-

	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	30/06/16	CAGR
Price Multiplier on Announcement Date
Date	29/01/18	08/11/17	17/08/17	18/04/17	25/01/17	09/11/16	18/08/16	-
Price	11.24	14.20	14.10	11.84	7.95	7.80	7.99	-
P/RPS	2.73	6.96	1.73	1.95	1.99	4.14	1.04	89.95%
YoY %	-60.78%	302.31%	-11.28%	-2.01%	-51.93%	298.08%	-	-
Horiz. %	262.50%	669.23%	166.35%	187.50%	191.35%	398.08%	100.00%	-
P/EPS	27.57	74.42	15.05	16.31	15.94	37.30	9.63	101.23%
YoY %	-62.95%	394.49%	-7.73%	2.32%	-57.27%	287.33%	-	-
Horiz. %	286.29%	772.79%	156.28%	169.37%	165.52%	387.33%	100.00%	-
EY	3.63	1.34	6.64	6.13	6.27	2.68	10.38	-50.26%
YoY %	170.90%	-79.82%	8.32%	-2.23%	133.96%	-74.18%	-	-
Horiz. %	34.97%	12.91%	63.97%	59.06%	60.40%	25.82%	100.00%	-
DY	0.89	0.70	1.91	2.28	1.01	1.03	2.88	-54.19%
YoY %	27.14%	-63.35%	-16.23%	125.74%	-1.94%	-64.24%	-	-
Horiz. %	30.90%	24.31%	66.32%	79.17%	35.07%	35.76%	100.00%	-
P/NAPS	1.82	2.34	2.39	2.01	1.41	1.44	1.55	11.26%
YoY %	-22.22%	-2.09%	18.91%	42.55%	-2.08%	-7.10%	-	-
Horiz. %	117.42%	150.97%	154.19%	129.68%	90.97%	92.90%	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