[MPI] QoQ Cumulative Quarter Result on 31-Mar-2020 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

20-May-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

31-Mar-2020 [#3]

Profit Trend

QoQ- 26.93%

YoY- 5.77%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Cumulative Result
Revenue	924,520	440,585	1,564,600	1,159,149	782,860	369,097	1,487,942	-27.08%
YoY %	109.84%	-71.84%	34.98%	48.07%	112.10%	-75.19%	-	-
Horiz. %	62.13%	29.61%	105.15%	77.90%	52.61%	24.81%	100.00%	-
PBT	164,185	73,085	211,462	149,008	114,787	49,307	189,792	-9.17%
YoY %	124.65%	-65.44%	41.91%	29.81%	132.80%	-74.02%	-	-
Horiz. %	86.51%	38.51%	111.42%	78.51%	60.48%	25.98%	100.00%	-
Tax	-17,263	-7,301	-32,708	-25,842	-17,838	-5,923	-29,773	-30.35%
YoY %	-136.45%	77.68%	-26.57%	-44.87%	-201.16%	80.11%	-	-
Horiz. %	57.98%	24.52%	109.86%	86.80%	59.91%	19.89%	100.00%	-
NP	146,922	65,784	178,754	123,166	96,949	43,384	160,019	-5.50%
YoY %	123.34%	-63.20%	45.13%	27.04%	123.47%	-72.89%	-	-
Horiz. %	91.82%	41.11%	111.71%	76.97%	60.59%	27.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	122,345	55,308	152,989	103,944	81,890	36,793	128,328	-3.11%
YoY %	121.21%	-63.85%	47.18%	26.93%	122.57%	-71.33%	-	-
Horiz. %	95.34%	43.10%	119.22%	81.00%	63.81%	28.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.51%	9.99%	15.47%	17.34%	15.54%	12.01%	15.69%	-
YoY %	5.21%	-35.42%	-10.78%	11.58%	29.39%	-23.45%	-	-
Horiz. %	66.99%	63.67%	98.60%	110.52%	99.04%	76.55%	100.00%	-
Total Cost	777,598	374,801	1,385,846	1,035,983	685,911	325,713	1,327,923	-29.89%
YoY %	107.47%	-72.96%	33.77%	51.04%	110.59%	-75.47%	-	-
Horiz. %	58.56%	28.22%	104.36%	78.02%	51.65%	24.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,559,420	1,506,485	1,380,030	1,360,416	1,324,690	1,298,082	1,269,574	14.62%
YoY %	3.51%	9.16%	1.44%	2.70%	2.05%	2.25%	-	-
Horiz. %	122.83%	118.66%	108.70%	107.16%	104.34%	102.25%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Dividend
Div	19,789	19,718	51,465	51,372	19,005	19,005	51,315	-46.86%
YoY %	0.36%	-61.69%	0.18%	170.31%	0.00%	-62.96%	-	-
Horiz. %	38.56%	38.43%	100.29%	100.11%	37.04%	37.04%	100.00%	-
Div Payout %	16.18%	35.65%	33.64%	49.42%	23.21%	51.66%	39.99%	-
YoY %	-54.61%	5.98%	-31.93%	112.93%	-55.07%	29.18%	-	-
Horiz. %	40.46%	89.15%	84.12%	123.58%	58.04%	129.18%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Equity
Net Worth	1,559,420	1,506,485	1,380,030	1,360,416	1,324,690	1,298,082	1,269,574	14.62%
YoY %	3.51%	9.16%	1.44%	2.70%	2.05%	2.25%	-	-
Horiz. %	122.83%	118.66%	108.70%	107.16%	104.34%	102.25%	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%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Ratio Analysis
NP Margin	15.89%	14.93%	11.42%	10.63%	12.38%	11.75%	10.75%	-
YoY %	6.43%	30.74%	7.43%	-14.14%	5.36%	9.30%	-	-
Horiz. %	147.81%	138.88%	106.23%	98.88%	115.16%	109.30%	100.00%	-
ROE	7.85%	3.67%	11.09%	7.64%	6.18%	2.83%	10.11%	-
YoY %	113.90%	-66.91%	45.16%	23.62%	118.37%	-72.01%	-	-
Horiz. %	77.65%	36.30%	109.69%	75.57%	61.13%	27.99%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Per Share
RPS	467.17	223.44	820.83	609.22	411.91	194.20	782.90	-29.01%
YoY %	109.08%	-72.78%	34.73%	47.90%	112.11%	-75.19%	-	-
Horiz. %	59.67%	28.54%	104.84%	77.82%	52.61%	24.81%	100.00%	-
EPS	61.93	28.05	80.42	54.67	43.09	19.36	67.53	-5.58%
YoY %	120.78%	-65.12%	47.10%	26.87%	122.57%	-71.33%	-	-
Horiz. %	91.71%	41.54%	119.09%	80.96%	63.81%	28.67%	100.00%	-
DPS	10.00	10.00	27.00	27.00	10.00	10.00	27.00	-48.27%
YoY %	0.00%	-62.96%	0.00%	170.00%	0.00%	-62.96%	-	-
Horiz. %	37.04%	37.04%	100.00%	100.00%	37.04%	37.04%	100.00%	-
NAPS	7.88	7.64	7.24	7.15	6.97	6.83	6.68	11.58%
YoY %	3.14%	5.52%	1.26%	2.58%	2.05%	2.25%	-	-
Horiz. %	117.96%	114.37%	108.38%	107.04%	104.34%	102.25%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	440.49	209.92	745.46	552.28	373.00	175.86	708.94	-27.08%
YoY %	109.84%	-71.84%	34.98%	48.06%	112.10%	-75.19%	-	-
Horiz. %	62.13%	29.61%	105.15%	77.90%	52.61%	24.81%	100.00%	-
EPS	58.29	26.35	72.89	49.52	39.02	17.53	61.14	-3.11%
YoY %	121.21%	-63.85%	47.19%	26.91%	122.59%	-71.33%	-	-
Horiz. %	95.34%	43.10%	119.22%	80.99%	63.82%	28.67%	100.00%	-
DPS	9.43	9.39	24.52	24.48	9.06	9.06	24.45	-46.86%
YoY %	0.43%	-61.70%	0.16%	170.20%	0.00%	-62.94%	-	-
Horiz. %	38.57%	38.40%	100.29%	100.12%	37.06%	37.06%	100.00%	-
NAPS	7.4299	7.1777	6.5752	6.4818	6.3115	6.1848	6.0489	14.62%
YoY %	3.51%	9.16%	1.44%	2.70%	2.05%	2.25%	-	-
Horiz. %	122.83%	118.66%	108.70%	107.16%	104.34%	102.25%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	-
Price	25.96	18.80	11.00	9.15	11.44	9.14	9.22	-
P/RPS	5.56	8.41	1.34	1.50	2.78	4.71	1.18	179.74%
YoY %	-33.89%	527.61%	-10.67%	-46.04%	-40.98%	299.15%	-	-
Horiz. %	471.19%	712.71%	113.56%	127.12%	235.59%	399.15%	100.00%	-
P/EPS	41.99	67.03	13.71	16.75	26.55	47.21	13.65	110.79%
YoY %	-37.36%	388.91%	-18.15%	-36.91%	-43.76%	245.86%	-	-
Horiz. %	307.62%	491.06%	100.44%	122.71%	194.51%	345.86%	100.00%	-
EY	2.38	1.49	7.30	5.97	3.77	2.12	7.32	-52.55%
YoY %	59.73%	-79.59%	22.28%	58.36%	77.83%	-71.04%	-	-
Horiz. %	32.51%	20.36%	99.73%	81.56%	51.50%	28.96%	100.00%	-
DY	0.39	0.53	2.45	2.95	0.87	1.09	2.93	-73.77%
YoY %	-26.42%	-78.37%	-16.95%	239.08%	-20.18%	-62.80%	-	-
Horiz. %	13.31%	18.09%	83.62%	100.68%	29.69%	37.20%	100.00%	-
P/NAPS	3.29	2.46	1.52	1.28	1.64	1.34	1.38	77.99%
YoY %	33.74%	61.84%	18.75%	-21.95%	22.39%	-2.90%	-	-
Horiz. %	238.41%	178.26%	110.14%	92.75%	118.84%	97.10%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Announcement Date
Date	25/02/21	25/11/20	28/08/20	20/05/20	26/02/20	26/11/19	28/08/19	-
Price	38.00	23.60	15.70	10.92	11.20	11.00	8.57	-
P/RPS	8.13	10.56	1.91	1.79	2.72	5.66	1.09	279.42%
YoY %	-23.01%	452.88%	6.70%	-34.19%	-51.94%	419.27%	-	-
Horiz. %	745.87%	968.81%	175.23%	164.22%	249.54%	519.27%	100.00%	-
P/EPS	61.47	84.14	19.56	19.99	25.99	56.82	12.69	184.92%
YoY %	-26.94%	330.16%	-2.15%	-23.09%	-54.26%	347.75%	-	-
Horiz. %	484.40%	663.04%	154.14%	157.53%	204.81%	447.75%	100.00%	-
EY	1.63	1.19	5.11	5.00	3.85	1.76	7.88	-64.85%
YoY %	36.97%	-76.71%	2.20%	29.87%	118.75%	-77.66%	-	-
Horiz. %	20.69%	15.10%	64.85%	63.45%	48.86%	22.34%	100.00%	-
DY	0.26	0.42	1.72	2.47	0.89	0.91	3.15	-80.89%
YoY %	-38.10%	-75.58%	-30.36%	177.53%	-2.20%	-71.11%	-	-
Horiz. %	8.25%	13.33%	54.60%	78.41%	28.25%	28.89%	100.00%	-
P/NAPS	4.82	3.09	2.17	1.53	1.61	1.61	1.28	141.07%
YoY %	55.99%	42.40%	41.83%	-4.97%	0.00%	25.78%	-	-
Horiz. %	376.56%	241.41%	169.53%	119.53%	125.78%	125.78%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 15:30:00

EMA 5

30 Mins

SELL

2024-07-05 15:00:00

EMA 5

30 Mins

SELL

2024-07-05 14:45:00

EMA 5

5 Mins

SELL

2024-07-05 14:40:00

EMA 5

10 Mins

SELL

2024-07-05 12:05:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

HLIND

HONG LEONG INDUSTRIES BHD

957

MPI

MALAYSIAN PACIFIC INDUSTRIES

955

DNEX

DAGANG NEXCHANGE BERHAD

859

SALCON

SALCON BHD

762

JCY

JCY INTERNATIONAL BERHAD

761

YTLPOWR

YTL POWER INTERNATIONAL BHD

665

TOPGLOV

TOP GLOVE CORPORATION BHD

649

MAYBANK

MALAYAN BANKING BHD

632

WCT

WCT HOLDINGS BERHAD

610

Daily Stocks

HSI-CXV

0.10

-0.02

145,048,200

NOVAMSC

0.265

+0.035

96,987,700

HSI-CV4

0.065

-0.025

95,250,500

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,409,500

SNS

0.91

+0.025

80,598,700

MUIIND

0.085

-0.005

74,768,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

64,816,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,733,100

PETDAG

17.46

+0.22

524,500

KOBAY

2.35

+0.17

10,341,000

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,339,000

AIRPORT

10.14

+0.14

1,628,000

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

116,000

More gainer Stocks

MPI

39.40

-0.30

272,900

DLADY

35.42

-0.26

6,800

TOYOVEN

0.89

-0.17

12,557,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,500

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,794,400

THETA

1.78

-0.11

4,520,600

NOTION-WD

1.57

-0.11

399,100

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More