[MPI] QoQ Cumulative Quarter Result on 31-Mar-2019 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

24-May-2019

Admission Sponsor

Sponsor

Financial Year

30-Jun-2019

Quarter

31-Mar-2019 [#3]

Profit Trend

QoQ- 20.57%

YoY- -4.99%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Cumulative Result
Revenue	782,860	369,097	1,487,942	1,142,026	811,918	413,756	1,542,320	-36.28%
YoY %	112.10%	-75.19%	30.29%	40.66%	96.23%	-73.17%	-	-
Horiz. %	50.76%	23.93%	96.47%	74.05%	52.64%	26.83%	100.00%	-
PBT	114,787	49,307	189,792	148,898	123,410	63,250	206,970	-32.42%
YoY %	132.80%	-74.02%	27.46%	20.65%	95.11%	-69.44%	-	-
Horiz. %	55.46%	23.82%	91.70%	71.94%	59.63%	30.56%	100.00%	-
Tax	-17,838	-5,923	-29,773	-24,563	-20,557	-9,969	-34,527	-35.53%
YoY %	-201.16%	80.11%	-21.21%	-19.49%	-106.21%	71.13%	-	-
Horiz. %	51.66%	17.15%	86.23%	71.14%	59.54%	28.87%	100.00%	-
NP	96,949	43,384	160,019	124,335	102,853	53,281	172,443	-31.80%
YoY %	123.47%	-72.89%	28.70%	20.89%	93.04%	-69.10%	-	-
Horiz. %	56.22%	25.16%	92.80%	72.10%	59.64%	30.90%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	81,890	36,793	128,328	98,270	81,503	42,278	142,464	-30.79%
YoY %	122.57%	-71.33%	30.59%	20.57%	92.78%	-70.32%	-	-
Horiz. %	57.48%	25.83%	90.08%	68.98%	57.21%	29.68%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.54%	12.01%	15.69%	16.50%	16.66%	15.76%	16.68%	-
YoY %	29.39%	-23.45%	-4.91%	-0.96%	5.71%	-5.52%	-	-
Horiz. %	93.17%	72.00%	94.06%	98.92%	99.88%	94.48%	100.00%	-
Total Cost	685,911	325,713	1,327,923	1,017,691	709,065	360,475	1,369,877	-36.86%
YoY %	110.59%	-75.47%	30.48%	43.53%	96.70%	-73.69%	-	-
Horiz. %	50.07%	23.78%	96.94%	74.29%	51.76%	26.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,324,690	1,298,082	1,269,574	1,273,207	1,250,239	1,225,538	1,187,537	7.53%
YoY %	2.05%	2.25%	-0.29%	1.84%	2.02%	3.20%	-	-
Horiz. %	111.55%	109.31%	106.91%	107.21%	105.28%	103.20%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Dividend
Div	19,005	19,005	51,315	51,308	19,000	19,000	55,101	-50.72%
YoY %	0.00%	-62.96%	0.01%	170.04%	0.00%	-65.52%	-	-
Horiz. %	34.49%	34.49%	93.13%	93.12%	34.48%	34.48%	100.00%	-
Div Payout %	23.21%	51.66%	39.99%	52.21%	23.31%	44.94%	38.68%	-
YoY %	-55.07%	29.18%	-23.41%	123.98%	-48.13%	16.18%	-	-
Horiz. %	60.01%	133.56%	103.39%	134.98%	60.26%	116.18%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Equity
Net Worth	1,324,690	1,298,082	1,269,574	1,273,207	1,250,239	1,225,538	1,187,537	7.53%
YoY %	2.05%	2.25%	-0.29%	1.84%	2.02%	3.20%	-	-
Horiz. %	111.55%	109.31%	106.91%	107.21%	105.28%	103.20%	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%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Ratio Analysis
NP Margin	12.38%	11.75%	10.75%	10.89%	12.67%	12.88%	11.18%	-
YoY %	5.36%	9.30%	-1.29%	-14.05%	-1.63%	15.21%	-	-
Horiz. %	110.73%	105.10%	96.15%	97.41%	113.33%	115.21%	100.00%	-
ROE	6.18%	2.83%	10.11%	7.72%	6.52%	3.45%	12.00%	-
YoY %	118.37%	-72.01%	30.96%	18.40%	88.99%	-71.25%	-	-
Horiz. %	51.50%	23.58%	84.25%	64.33%	54.33%	28.75%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Per Share
RPS	411.91	194.20	782.90	600.97	427.31	217.76	811.72	-36.30%
YoY %	112.11%	-75.19%	30.27%	40.64%	96.23%	-73.17%	-	-
Horiz. %	50.75%	23.92%	96.45%	74.04%	52.64%	26.83%	100.00%	-
EPS	43.09	19.36	67.53	51.72	42.89	22.25	74.99	-30.81%
YoY %	122.57%	-71.33%	30.57%	20.59%	92.76%	-70.33%	-	-
Horiz. %	57.46%	25.82%	90.05%	68.97%	57.19%	29.67%	100.00%	-
DPS	10.00	10.00	27.00	27.00	10.00	10.00	29.00	-50.73%
YoY %	0.00%	-62.96%	0.00%	170.00%	0.00%	-65.52%	-	-
Horiz. %	34.48%	34.48%	93.10%	93.10%	34.48%	34.48%	100.00%	-
NAPS	6.97	6.83	6.68	6.70	6.58	6.45	6.25	7.51%
YoY %	2.05%	2.25%	-0.30%	1.82%	2.02%	3.20%	-	-
Horiz. %	111.52%	109.28%	106.88%	107.20%	105.28%	103.20%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	373.00	175.86	708.94	544.12	386.84	197.14	734.84	-36.28%
YoY %	112.10%	-75.19%	30.29%	40.66%	96.23%	-73.17%	-	-
Horiz. %	50.76%	23.93%	96.48%	74.05%	52.64%	26.83%	100.00%	-
EPS	39.02	17.53	61.14	46.82	38.83	20.14	67.88	-30.79%
YoY %	122.59%	-71.33%	30.59%	20.58%	92.80%	-70.33%	-	-
Horiz. %	57.48%	25.82%	90.07%	68.97%	57.20%	29.67%	100.00%	-
DPS	9.06	9.06	24.45	24.45	9.05	9.05	26.25	-50.70%
YoY %	0.00%	-62.94%	0.00%	170.17%	0.00%	-65.52%	-	-
Horiz. %	34.51%	34.51%	93.14%	93.14%	34.48%	34.48%	100.00%	-
NAPS	6.3115	6.1848	6.0489	6.0662	5.9568	5.8391	5.6581	7.53%
YoY %	2.05%	2.25%	-0.29%	1.84%	2.02%	3.20%	-	-
Horiz. %	111.55%	109.31%	106.91%	107.21%	105.28%	103.20%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/19	30/09/19	28/06/19	29/03/19	31/12/18	28/09/18	29/06/18	-
Price	11.44	9.14	9.22	10.00	9.95	12.14	10.24	-
P/RPS	2.78	4.71	1.18	1.66	2.33	5.57	1.26	69.23%
YoY %	-40.98%	299.15%	-28.92%	-28.76%	-58.17%	342.06%	-	-
Horiz. %	220.63%	373.81%	93.65%	131.75%	184.92%	442.06%	100.00%	-
P/EPS	26.55	47.21	13.65	19.34	23.20	54.56	13.66	55.55%
YoY %	-43.76%	245.86%	-29.42%	-16.64%	-57.48%	299.41%	-	-
Horiz. %	194.36%	345.61%	99.93%	141.58%	169.84%	399.41%	100.00%	-
EY	3.77	2.12	7.32	5.17	4.31	1.83	7.32	-35.67%
YoY %	77.83%	-71.04%	41.59%	19.95%	135.52%	-75.00%	-	-
Horiz. %	51.50%	28.96%	100.00%	70.63%	58.88%	25.00%	100.00%	-
DY	0.87	1.09	2.93	2.70	1.01	0.82	2.83	-54.35%
YoY %	-20.18%	-62.80%	8.52%	167.33%	23.17%	-71.02%	-	-
Horiz. %	30.74%	38.52%	103.53%	95.41%	35.69%	28.98%	100.00%	-
P/NAPS	1.64	1.34	1.38	1.49	1.51	1.88	1.64	0.00%
YoY %	22.39%	-2.90%	-7.38%	-1.32%	-19.68%	14.63%	-	-
Horiz. %	100.00%	81.71%	84.15%	90.85%	92.07%	114.63%	100.00%	-

	31/12/19	30/09/19	30/06/19	31/03/19	31/12/18	30/09/18	30/06/18	CAGR
Price Multiplier on Announcement Date
Date	26/02/20	26/11/19	28/08/19	24/05/19	21/02/19	08/11/18	23/08/18	-
Price	11.20	11.00	8.57	8.80	10.22	10.80	12.00	-
P/RPS	2.72	5.66	1.09	1.46	2.39	4.96	1.48	49.87%
YoY %	-51.94%	419.27%	-25.34%	-38.91%	-51.81%	235.14%	-	-
Horiz. %	183.78%	382.43%	73.65%	98.65%	161.49%	335.14%	100.00%	-
P/EPS	25.99	56.82	12.69	17.02	23.83	48.54	16.00	38.06%
YoY %	-54.26%	347.75%	-25.44%	-28.58%	-50.91%	203.38%	-	-
Horiz. %	162.44%	355.12%	79.31%	106.38%	148.94%	303.38%	100.00%	-
EY	3.85	1.76	7.88	5.88	4.20	2.06	6.25	-27.53%
YoY %	118.75%	-77.66%	34.01%	40.00%	103.88%	-67.04%	-	-
Horiz. %	61.60%	28.16%	126.08%	94.08%	67.20%	32.96%	100.00%	-
DY	0.89	0.91	3.15	3.07	0.98	0.93	2.42	-48.57%
YoY %	-2.20%	-71.11%	2.61%	213.27%	5.38%	-61.57%	-	-
Horiz. %	36.78%	37.60%	130.17%	126.86%	40.50%	38.43%	100.00%	-
P/NAPS	1.61	1.61	1.28	1.31	1.55	1.67	1.92	-11.04%
YoY %	0.00%	25.78%	-2.29%	-15.48%	-7.19%	-13.02%	-	-
Horiz. %	83.85%	83.85%	66.67%	68.23%	80.73%	86.98%	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