[MPI] QoQ Quarter Result on 30-Jun-2018 [#4]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- 50.23%
YoY- -2.41%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 330,108 398,162 413,756 393,101 366,333 395,252 387,634 -10.16%
PBT 25,488 60,160 63,250 55,052 39,895 59,429 52,594 -38.32%
Tax -4,006 -10,588 -9,969 -6,951 -8,186 -10,623 -8,767 -40.70%
NP 21,482 49,572 53,281 48,101 31,709 48,806 43,827 -37.86%
-
NP to SH 16,767 39,225 42,278 39,037 25,984 41,201 36,242 -40.21%
-
Tax Rate 15.72% 17.60% 15.76% 12.63% 20.52% 17.88% 16.67% -
Total Cost 308,626 348,590 360,475 345,000 334,624 346,446 343,807 -6.94%
-
Net Worth 1,273,207 1,250,239 1,225,538 1,187,537 1,189,440 1,170,319 1,154,750 6.73%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div 32,305 - 19,000 - 36,101 - 18,992 42.54%
Div Payout % 192.67% - 44.94% - 138.94% - 52.40% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 1,273,207 1,250,239 1,225,538 1,187,537 1,189,440 1,170,319 1,154,750 6.73%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 6.51% 12.45% 12.88% 12.24% 8.66% 12.35% 11.31% -
ROE 1.32% 3.14% 3.45% 3.29% 2.18% 3.52% 3.14% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 173.71 209.55 217.76 206.89 192.80 208.04 204.10 -10.19%
EPS 8.82 20.64 22.25 20.55 13.68 21.69 19.08 -40.24%
DPS 17.00 0.00 10.00 0.00 19.00 0.00 10.00 42.48%
NAPS 6.70 6.58 6.45 6.25 6.26 6.16 6.08 6.69%
Adjusted Per Share Value based on latest NOSH - 209,884
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 157.28 189.71 197.14 187.29 174.54 188.32 184.69 -10.16%
EPS 7.99 18.69 20.14 18.60 12.38 19.63 17.27 -40.20%
DPS 15.39 0.00 9.05 0.00 17.20 0.00 9.05 42.51%
NAPS 6.0662 5.9568 5.8391 5.6581 5.6671 5.576 5.5018 6.73%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 10.00 9.95 12.14 10.24 8.62 12.62 13.38 -
P/RPS 5.76 4.75 5.57 4.95 4.47 6.07 6.56 -8.31%
P/EPS 113.34 48.20 54.56 49.84 63.03 58.19 70.12 37.76%
EY 0.88 2.07 1.83 2.01 1.59 1.72 1.43 -27.67%
DY 1.70 0.00 0.82 0.00 2.20 0.00 0.75 72.64%
P/NAPS 1.49 1.51 1.88 1.64 1.38 2.05 2.20 -22.89%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 24/05/19 21/02/19 08/11/18 23/08/18 17/05/18 29/01/18 08/11/17 -
Price 8.80 10.22 10.80 12.00 8.38 11.24 14.20 -
P/RPS 5.07 4.88 4.96 5.80 4.35 5.40 6.96 -19.05%
P/EPS 99.74 49.51 48.54 58.41 61.28 51.83 74.42 21.58%
EY 1.00 2.02 2.06 1.71 1.63 1.93 1.34 -17.74%
DY 1.93 0.00 0.93 0.00 2.27 0.00 0.70 96.74%
P/NAPS 1.31 1.55 1.67 1.92 1.34 1.82 2.34 -32.09%

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
Post a Comment