[MPI] QoQ Cumulative Quarter Result on 31-Mar-2018 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

17-May-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

31-Mar-2018 [#3]

Profit Trend

QoQ- 33.55%

YoY- -25.01%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Cumulative Result
Revenue	811,918	413,756	1,542,320	1,149,219	782,886	387,634	1,544,545	-34.78%
YoY %	96.23%	-73.17%	34.21%	46.79%	101.97%	-74.90%	-	-
Horiz. %	52.57%	26.79%	99.86%	74.41%	50.69%	25.10%	100.00%	-
PBT	123,410	63,250	206,970	151,918	112,023	52,594	250,987	-37.62%
YoY %	95.11%	-69.44%	36.24%	35.61%	113.00%	-79.05%	-	-
Horiz. %	49.17%	25.20%	82.46%	60.53%	44.63%	20.95%	100.00%	-
Tax	-20,557	-9,969	-34,527	-27,576	-19,390	-8,767	-32,247	-25.86%
YoY %	-106.21%	71.13%	-25.21%	-42.22%	-121.17%	72.81%	-	-
Horiz. %	63.75%	30.91%	107.07%	85.51%	60.13%	27.19%	100.00%	-
NP	102,853	53,281	172,443	124,342	92,633	43,827	218,740	-39.44%
YoY %	93.04%	-69.10%	38.68%	34.23%	111.36%	-79.96%	-	-
Horiz. %	47.02%	24.36%	78.83%	56.84%	42.35%	20.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	81,503	42,278	142,464	103,427	77,443	36,242	177,915	-40.48%
YoY %	92.78%	-70.32%	37.74%	33.55%	113.68%	-79.63%	-	-
Horiz. %	45.81%	23.76%	80.07%	58.13%	43.53%	20.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.66%	15.76%	16.68%	18.15%	17.31%	16.67%	12.85%	-
YoY %	5.71%	-5.52%	-8.10%	4.85%	3.84%	29.73%	-	-
Horiz. %	129.65%	122.65%	129.81%	141.25%	134.71%	129.73%	100.00%	-
Total Cost	709,065	360,475	1,369,877	1,024,877	690,253	343,807	1,325,805	-34.03%
YoY %	96.70%	-73.69%	33.66%	48.48%	100.77%	-74.07%	-	-
Horiz. %	53.48%	27.19%	103.32%	77.30%	52.06%	25.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,250,239	1,225,538	1,187,537	1,189,440	1,170,319	1,154,750	1,120,563	7.55%
YoY %	2.02%	3.20%	-0.16%	1.63%	1.35%	3.05%	-	-
Horiz. %	111.57%	109.37%	105.98%	106.15%	104.44%	103.05%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Dividend
Div	19,000	19,000	55,101	55,101	18,998	18,992	51,280	-48.32%
YoY %	0.00%	-65.52%	0.00%	190.04%	0.03%	-62.96%	-	-
Horiz. %	37.05%	37.05%	107.45%	107.45%	37.05%	37.04%	100.00%	-
Div Payout %	23.31%	44.94%	38.68%	53.28%	24.53%	52.40%	28.82%	-
YoY %	-48.13%	16.18%	-27.40%	117.20%	-53.19%	81.82%	-	-
Horiz. %	80.88%	155.93%	134.21%	184.87%	85.11%	181.82%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Equity
Net Worth	1,250,239	1,225,538	1,187,537	1,189,440	1,170,319	1,154,750	1,120,563	7.55%
YoY %	2.02%	3.20%	-0.16%	1.63%	1.35%	3.05%	-	-
Horiz. %	111.57%	109.37%	105.98%	106.15%	104.44%	103.05%	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%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Ratio Analysis
NP Margin	12.67%	12.88%	11.18%	10.82%	11.83%	11.31%	14.16%	-
YoY %	-1.63%	15.21%	3.33%	-8.54%	4.60%	-20.13%	-	-
Horiz. %	89.48%	90.96%	78.95%	76.41%	83.55%	79.87%	100.00%	-
ROE	6.52%	3.45%	12.00%	8.70%	6.62%	3.14%	15.88%	-
YoY %	88.99%	-71.25%	37.93%	31.42%	110.83%	-80.23%	-	-
Horiz. %	41.06%	21.73%	75.57%	54.79%	41.69%	19.77%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Per Share
RPS	427.31	217.76	811.72	604.83	412.07	204.10	813.24	-34.80%
YoY %	96.23%	-73.17%	34.21%	46.78%	101.90%	-74.90%	-	-
Horiz. %	52.54%	26.78%	99.81%	74.37%	50.67%	25.10%	100.00%	-
EPS	42.89	22.25	74.99	54.44	40.77	19.08	93.68	-40.51%
YoY %	92.76%	-70.33%	37.75%	33.53%	113.68%	-79.63%	-	-
Horiz. %	45.78%	23.75%	80.05%	58.11%	43.52%	20.37%	100.00%	-
DPS	10.00	10.00	29.00	29.00	10.00	10.00	27.00	-48.33%
YoY %	0.00%	-65.52%	0.00%	190.00%	0.00%	-62.96%	-	-
Horiz. %	37.04%	37.04%	107.41%	107.41%	37.04%	37.04%	100.00%	-
NAPS	6.58	6.45	6.25	6.26	6.16	6.08	5.90	7.52%
YoY %	2.02%	3.20%	-0.16%	1.62%	1.32%	3.05%	-	-
Horiz. %	111.53%	109.32%	105.93%	106.10%	104.41%	103.05%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	386.84	197.14	734.84	547.55	373.01	184.69	735.90	-34.78%
YoY %	96.23%	-73.17%	34.21%	46.79%	101.97%	-74.90%	-	-
Horiz. %	52.57%	26.79%	99.86%	74.41%	50.69%	25.10%	100.00%	-
EPS	38.83	20.14	67.88	49.28	36.90	17.27	84.77	-40.49%
YoY %	92.80%	-70.33%	37.74%	33.55%	113.67%	-79.63%	-	-
Horiz. %	45.81%	23.76%	80.08%	58.13%	43.53%	20.37%	100.00%	-
DPS	9.05	9.05	26.25	26.25	9.05	9.05	24.43	-48.32%
YoY %	0.00%	-65.52%	0.00%	190.06%	0.00%	-62.96%	-	-
Horiz. %	37.04%	37.04%	107.45%	107.45%	37.04%	37.04%	100.00%	-
NAPS	5.9568	5.8391	5.6581	5.6671	5.576	5.5018	5.339	7.55%
YoY %	2.02%	3.20%	-0.16%	1.63%	1.35%	3.05%	-	-
Horiz. %	111.57%	109.37%	105.98%	106.15%	104.44%	103.05%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/18	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	-
Price	9.95	12.14	10.24	8.62	12.62	13.38	13.48	-
P/RPS	2.33	5.57	1.26	1.43	3.06	6.56	1.66	25.28%
YoY %	-58.17%	342.06%	-11.89%	-53.27%	-53.35%	295.18%	-	-
Horiz. %	140.36%	335.54%	75.90%	86.14%	184.34%	395.18%	100.00%	-
P/EPS	23.20	54.56	13.66	15.84	30.96	70.12	14.39	37.37%
YoY %	-57.48%	299.41%	-13.76%	-48.84%	-55.85%	387.28%	-	-
Horiz. %	161.22%	379.15%	94.93%	110.08%	215.15%	487.28%	100.00%	-
EY	4.31	1.83	7.32	6.31	3.23	1.43	6.95	-27.21%
YoY %	135.52%	-75.00%	16.01%	95.36%	125.87%	-79.42%	-	-
Horiz. %	62.01%	26.33%	105.32%	90.79%	46.47%	20.58%	100.00%	-
DY	1.01	0.82	2.83	3.36	0.79	0.75	2.00	-36.50%
YoY %	23.17%	-71.02%	-15.77%	325.32%	5.33%	-62.50%	-	-
Horiz. %	50.50%	41.00%	141.50%	168.00%	39.50%	37.50%	100.00%	-
P/NAPS	1.51	1.88	1.64	1.38	2.05	2.20	2.28	-23.96%
YoY %	-19.68%	14.63%	18.84%	-32.68%	-6.82%	-3.51%	-	-
Horiz. %	66.23%	82.46%	71.93%	60.53%	89.91%	96.49%	100.00%	-

	31/12/18	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	21/02/19	08/11/18	23/08/18	17/05/18	29/01/18	08/11/17	17/08/17	-
Price	10.22	10.80	12.00	8.38	11.24	14.20	14.10	-
P/RPS	2.39	4.96	1.48	1.39	2.73	6.96	1.73	23.96%
YoY %	-51.81%	235.14%	6.47%	-49.08%	-60.78%	302.31%	-	-
Horiz. %	138.15%	286.71%	85.55%	80.35%	157.80%	402.31%	100.00%	-
P/EPS	23.83	48.54	16.00	15.39	27.57	74.42	15.05	35.73%
YoY %	-50.91%	203.38%	3.96%	-44.18%	-62.95%	394.49%	-	-
Horiz. %	158.34%	322.52%	106.31%	102.26%	183.19%	494.49%	100.00%	-
EY	4.20	2.06	6.25	6.50	3.63	1.34	6.64	-26.25%
YoY %	103.88%	-67.04%	-3.85%	79.06%	170.90%	-79.82%	-	-
Horiz. %	63.25%	31.02%	94.13%	97.89%	54.67%	20.18%	100.00%	-
DY	0.98	0.93	2.42	3.46	0.89	0.70	1.91	-35.83%
YoY %	5.38%	-61.57%	-30.06%	288.76%	27.14%	-63.35%	-	-
Horiz. %	51.31%	48.69%	126.70%	181.15%	46.60%	36.65%	100.00%	-
P/NAPS	1.55	1.67	1.92	1.34	1.82	2.34	2.39	-25.01%
YoY %	-7.19%	-13.02%	43.28%	-26.37%	-22.22%	-2.09%	-	-
Horiz. %	64.85%	69.87%	80.33%	56.07%	76.15%	97.91%	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