[MPI] QoQ TTM Result on 30-Jun-2017 [#4]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

17-Aug-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2017

Quarter

30-Jun-2017 [#4]

Profit Trend

QoQ- 0.75%

YoY- 12.95%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
TTM Result
Revenue	1,538,346	1,568,013	1,574,170	1,544,545	1,500,236	1,456,359	1,434,643	4.76%
YoY %	-1.89%	-0.39%	1.92%	2.95%	3.01%	1.51%	-	-
Horiz. %	107.23%	109.30%	109.73%	107.66%	104.57%	101.51%	100.00%	-
PBT	205,198	227,591	247,760	250,987	246,219	231,448	188,931	5.66%
YoY %	-9.84%	-8.14%	-1.29%	1.94%	6.38%	22.50%	-	-
Horiz. %	108.61%	120.46%	131.14%	132.85%	130.32%	122.50%	100.00%	-
Tax	-32,174	-32,986	-34,802	-32,247	-26,506	-20,290	-1,817	580.55%
YoY %	2.46%	5.22%	-7.92%	-21.66%	-30.64%	-1,016.68%	-	-
Horiz. %	1,770.72%	1,815.41%	1,915.35%	1,774.74%	1,458.78%	1,116.68%	100.00%	-
NP	173,024	194,605	212,958	218,740	219,713	211,158	187,114	-5.08%
YoY %	-11.09%	-8.62%	-2.64%	-0.44%	4.05%	12.85%	-	-
Horiz. %	92.47%	104.00%	113.81%	116.90%	117.42%	112.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	143,427	160,656	174,436	177,915	176,591	172,367	150,320	-3.08%
YoY %	-10.72%	-7.90%	-1.96%	0.75%	2.45%	14.67%	-	-
Horiz. %	95.41%	106.88%	116.04%	118.36%	117.48%	114.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.68%	14.49%	14.05%	12.85%	10.77%	8.77%	0.96%	-
YoY %	8.21%	3.13%	9.34%	19.31%	22.81%	813.54%	-	-
Horiz. %	1,633.33%	1,509.38%	1,463.54%	1,338.54%	1,121.88%	913.54%	100.00%	-
Total Cost	1,365,322	1,373,408	1,361,212	1,325,805	1,280,523	1,245,201	1,247,529	6.20%
YoY %	-0.59%	0.90%	2.67%	3.54%	2.84%	-0.19%	-	-
Horiz. %	109.44%	110.09%	109.11%	106.27%	102.64%	99.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,189,440	1,170,319	1,154,750	1,120,563	1,118,664	1,071,182	1,025,793	10.38%
YoY %	1.63%	1.35%	3.05%	0.17%	4.43%	4.42%	-	-
Horiz. %	115.95%	114.09%	112.57%	109.24%	109.05%	104.42%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Dividend
Div	55,093	55,078	55,078	51,282	51,282	43,683	43,683	16.74%
YoY %	0.03%	0.00%	7.40%	0.00%	17.40%	0.00%	-	-
Horiz. %	126.12%	126.09%	126.09%	117.40%	117.40%	100.00%	100.00%	-
Div Payout %	38.41%	34.28%	31.58%	28.82%	29.04%	25.34%	29.06%	-
YoY %	12.05%	8.55%	9.58%	-0.76%	14.60%	-12.80%	-	-
Horiz. %	132.17%	117.96%	108.67%	99.17%	99.93%	87.20%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Equity
Net Worth	1,189,440	1,170,319	1,154,750	1,120,563	1,118,664	1,071,182	1,025,793	10.38%
YoY %	1.63%	1.35%	3.05%	0.17%	4.43%	4.42%	-	-
Horiz. %	115.95%	114.09%	112.57%	109.24%	109.05%	104.42%	100.00%	-
NOSH	209,884	209,884	209,884	209,884	209,884	209,884	189,961	6.88%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	10.49%	-	-
Horiz. %	110.49%	110.49%	110.49%	110.49%	110.49%	110.49%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Ratio Analysis
NP Margin	11.25%	12.41%	13.53%	14.16%	14.65%	14.50%	13.04%	-
YoY %	-9.35%	-8.28%	-4.45%	-3.34%	1.03%	11.20%	-	-
Horiz. %	86.27%	95.17%	103.76%	108.59%	112.35%	111.20%	100.00%	-
ROE	12.06%	13.73%	15.11%	15.88%	15.79%	16.09%	14.65%	-
YoY %	-12.16%	-9.13%	-4.85%	0.57%	-1.86%	9.83%	-	-
Horiz. %	82.32%	93.72%	103.14%	108.40%	107.78%	109.83%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Per Share
RPS	809.63	825.33	828.83	813.24	789.91	766.80	755.23	4.75%
YoY %	-1.90%	-0.42%	1.92%	2.95%	3.01%	1.53%	-	-
Horiz. %	107.20%	109.28%	109.75%	107.68%	104.59%	101.53%	100.00%	-
EPS	75.49	84.56	91.84	93.68	92.98	90.75	79.13	-3.09%
YoY %	-10.73%	-7.93%	-1.96%	0.75%	2.46%	14.68%	-	-
Horiz. %	95.40%	106.86%	116.06%	118.39%	117.50%	114.68%	100.00%	-
DPS	29.00	29.00	29.00	27.00	27.00	23.00	23.00	16.72%
YoY %	0.00%	0.00%	7.41%	0.00%	17.39%	0.00%	-	-
Horiz. %	126.09%	126.09%	126.09%	117.39%	117.39%	100.00%	100.00%	-
NAPS	6.26	6.16	6.08	5.90	5.89	5.64	5.40	10.36%
YoY %	1.62%	1.32%	3.05%	0.17%	4.43%	4.44%	-	-
Horiz. %	115.93%	114.07%	112.59%	109.26%	109.07%	104.44%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	732.95	747.09	750.02	735.90	714.79	693.89	683.54	4.76%
YoY %	-1.89%	-0.39%	1.92%	2.95%	3.01%	1.51%	-	-
Horiz. %	107.23%	109.30%	109.73%	107.66%	104.57%	101.51%	100.00%	-
EPS	68.34	76.55	83.11	84.77	84.14	82.12	71.62	-3.07%
YoY %	-10.73%	-7.89%	-1.96%	0.75%	2.46%	14.66%	-	-
Horiz. %	95.42%	106.88%	116.04%	118.36%	117.48%	114.66%	100.00%	-
DPS	26.25	26.24	26.24	24.43	24.43	20.81	20.81	16.76%
YoY %	0.04%	0.00%	7.41%	0.00%	17.40%	0.00%	-	-
Horiz. %	126.14%	126.09%	126.09%	117.40%	117.40%	100.00%	100.00%	-
NAPS	5.6671	5.576	5.5018	5.339	5.3299	5.1037	4.8874	10.38%
YoY %	1.63%	1.35%	3.05%	0.17%	4.43%	4.43%	-	-
Horiz. %	115.95%	114.09%	112.57%	109.24%	109.05%	104.43%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	30/12/16	30/09/16	-
Price	8.62	12.62	13.38	13.48	11.50	7.41	7.80	-
P/RPS	1.06	1.53	1.61	1.66	1.46	0.97	1.03	1.93%
YoY %	-30.72%	-4.97%	-3.01%	13.70%	50.52%	-5.83%	-	-
Horiz. %	102.91%	148.54%	156.31%	161.17%	141.75%	94.17%	100.00%	-
P/EPS	11.42	14.92	14.57	14.39	12.37	8.16	9.86	10.29%
YoY %	-23.46%	2.40%	1.25%	16.33%	51.59%	-17.24%	-	-
Horiz. %	115.82%	151.32%	147.77%	145.94%	125.46%	82.76%	100.00%	-
EY	8.76	6.70	6.86	6.95	8.09	12.25	10.15	-9.36%
YoY %	30.75%	-2.33%	-1.29%	-14.09%	-33.96%	20.69%	-	-
Horiz. %	86.31%	66.01%	67.59%	68.47%	79.70%	120.69%	100.00%	-
DY	3.36	2.30	2.17	2.00	2.35	3.10	2.95	9.07%
YoY %	46.09%	5.99%	8.50%	-14.89%	-24.19%	5.08%	-	-
Horiz. %	113.90%	77.97%	73.56%	67.80%	79.66%	105.08%	100.00%	-
P/NAPS	1.38	2.05	2.20	2.28	1.95	1.31	1.44	-2.79%
YoY %	-32.68%	-6.82%	-3.51%	16.92%	48.85%	-9.03%	-	-
Horiz. %	95.83%	142.36%	152.78%	158.33%	135.42%	90.97%	100.00%	-

	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	31/12/16	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	17/05/18	29/01/18	08/11/17	17/08/17	18/04/17	25/01/17	09/11/16	-
Price	8.38	11.24	14.20	14.10	11.84	7.95	7.80	-
P/RPS	1.04	1.36	1.71	1.73	1.50	1.04	1.03	0.64%
YoY %	-23.53%	-20.47%	-1.16%	15.33%	44.23%	0.97%	-	-
Horiz. %	100.97%	132.04%	166.02%	167.96%	145.63%	100.97%	100.00%	-
P/EPS	11.10	13.29	15.46	15.05	12.73	8.76	9.86	8.22%
YoY %	-16.48%	-14.04%	2.72%	18.22%	45.32%	-11.16%	-	-
Horiz. %	112.58%	134.79%	156.80%	152.64%	129.11%	88.84%	100.00%	-
EY	9.01	7.52	6.47	6.64	7.85	11.42	10.15	-7.64%
YoY %	19.81%	16.23%	-2.56%	-15.41%	-31.26%	12.51%	-	-
Horiz. %	88.77%	74.09%	63.74%	65.42%	77.34%	112.51%	100.00%	-
DY	3.46	2.58	2.04	1.91	2.28	2.89	2.95	11.22%
YoY %	34.11%	26.47%	6.81%	-16.23%	-21.11%	-2.03%	-	-
Horiz. %	117.29%	87.46%	69.15%	64.75%	77.29%	97.97%	100.00%	-
P/NAPS	1.34	1.82	2.34	2.39	2.01	1.41	1.44	-4.68%
YoY %	-26.37%	-22.22%	-2.09%	18.91%	42.55%	-2.08%	-	-
Horiz. %	93.06%	126.39%	162.50%	165.97%	139.58%	97.92%	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