[MPI] QoQ Quarter Result on 31-Dec-2016 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
25-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 38.42%
YoY- 66.94%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 387,634 389,127 396,000 401,409 358,009 344,818 352,123 6.60%
PBT 52,594 53,280 62,288 79,598 55,821 48,512 47,517 6.99%
Tax -8,767 -4,598 -8,998 -12,439 -6,212 1,143 -2,782 114.79%
NP 43,827 48,682 53,290 67,159 49,609 49,655 44,735 -1.35%
-
NP to SH 36,242 40,000 43,213 54,981 39,721 38,676 38,989 -4.74%
-
Tax Rate 16.67% 8.63% 14.45% 15.63% 11.13% -2.36% 5.85% -
Total Cost 343,807 340,445 342,710 334,250 308,400 295,163 307,388 7.74%
-
Net Worth 1,154,750 1,120,563 1,118,664 1,071,182 1,025,793 980,197 974,250 11.98%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 18,992 - 36,085 - 15,196 - 28,486 -23.66%
Div Payout % 52.40% - 83.51% - 38.26% - 73.06% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 1,154,750 1,120,563 1,118,664 1,071,182 1,025,793 980,197 974,250 11.98%
NOSH 209,884 209,884 209,884 209,884 189,961 189,960 189,912 6.88%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 11.31% 12.51% 13.46% 16.73% 13.86% 14.40% 12.70% -
ROE 3.14% 3.57% 3.86% 5.13% 3.87% 3.95% 4.00% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 204.10 204.88 208.50 211.35 188.46 181.52 185.41 6.60%
EPS 19.08 21.06 22.75 28.95 20.91 20.36 20.53 -4.76%
DPS 10.00 0.00 19.00 0.00 8.00 0.00 15.00 -23.66%
NAPS 6.08 5.90 5.89 5.64 5.40 5.16 5.13 11.98%
Adjusted Per Share Value based on latest NOSH - 209,884
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 184.69 185.40 188.68 191.25 170.57 164.29 167.77 6.60%
EPS 17.27 19.06 20.59 26.20 18.93 18.43 18.58 -4.75%
DPS 9.05 0.00 17.19 0.00 7.24 0.00 13.57 -23.64%
NAPS 5.5018 5.339 5.3299 5.1037 4.8874 4.6702 4.6419 11.98%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 13.38 13.48 11.50 7.41 7.80 7.50 7.45 -
P/RPS 6.56 6.58 5.52 3.51 4.14 4.13 4.02 38.56%
P/EPS 70.12 64.01 50.54 25.60 37.30 36.84 36.29 55.07%
EY 1.43 1.56 1.98 3.91 2.68 2.71 2.76 -35.46%
DY 0.75 0.00 1.65 0.00 1.03 0.00 2.01 -48.13%
P/NAPS 2.20 2.28 1.95 1.31 1.44 1.45 1.45 32.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 08/11/17 17/08/17 18/04/17 25/01/17 09/11/16 18/08/16 27/04/16 -
Price 14.20 14.10 11.84 7.95 7.80 7.99 7.32 -
P/RPS 6.96 6.88 5.68 3.76 4.14 4.40 3.95 45.83%
P/EPS 74.42 66.95 52.04 27.46 37.30 39.24 35.66 63.23%
EY 1.34 1.49 1.92 3.64 2.68 2.55 2.80 -38.78%
DY 0.70 0.00 1.60 0.00 1.03 0.00 2.05 -51.11%
P/NAPS 2.34 2.39 2.01 1.41 1.44 1.55 1.43 38.82%

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