[MPI] QoQ TTM Result on 31-Dec-2017 [#2]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

29-Jan-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

31-Dec-2017 [#2]

Profit Trend

QoQ- -7.9%

YoY- -6.79%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
TTM Result
Revenue	1,568,442	1,542,320	1,538,346	1,568,013	1,574,170	1,544,545	1,500,236	3.00%
YoY %	1.69%	0.26%	-1.89%	-0.39%	1.92%	2.95%	-	-
Horiz. %	104.55%	102.81%	102.54%	104.52%	104.93%	102.95%	100.00%	-
PBT	217,626	206,970	205,198	227,591	247,760	250,987	246,219	-7.89%
YoY %	5.15%	0.86%	-9.84%	-8.14%	-1.29%	1.94%	-	-
Horiz. %	88.39%	84.06%	83.34%	92.43%	100.63%	101.94%	100.00%	-
Tax	-35,729	-34,527	-32,174	-32,986	-34,802	-32,247	-26,506	22.00%
YoY %	-3.48%	-7.31%	2.46%	5.22%	-7.92%	-21.66%	-	-
Horiz. %	134.80%	130.26%	121.38%	124.45%	131.30%	121.66%	100.00%	-
NP	181,897	172,443	173,024	194,605	212,958	218,740	219,713	-11.82%
YoY %	5.48%	-0.34%	-11.09%	-8.62%	-2.64%	-0.44%	-	-
Horiz. %	82.79%	78.49%	78.75%	88.57%	96.93%	99.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	148,500	142,464	143,427	160,656	174,436	177,915	176,591	-10.89%
YoY %	4.24%	-0.67%	-10.72%	-7.90%	-1.96%	0.75%	-	-
Horiz. %	84.09%	80.67%	81.22%	90.98%	98.78%	100.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.42%	16.68%	15.68%	14.49%	14.05%	12.85%	10.77%	-
YoY %	-1.56%	6.38%	8.21%	3.13%	9.34%	19.31%	-	-
Horiz. %	152.46%	154.87%	145.59%	134.54%	130.45%	119.31%	100.00%	-
Total Cost	1,386,545	1,369,877	1,365,322	1,373,408	1,361,212	1,325,805	1,280,523	5.44%
YoY %	1.22%	0.33%	-0.59%	0.90%	2.67%	3.54%	-	-
Horiz. %	108.28%	106.98%	106.62%	107.25%	106.30%	103.54%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,225,538	1,187,537	1,189,440	1,170,319	1,154,750	1,120,563	1,118,664	6.26%
YoY %	3.20%	-0.16%	1.63%	1.35%	3.05%	0.17%	-	-
Horiz. %	109.55%	106.16%	106.33%	104.62%	103.23%	100.17%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Dividend
Div	55,101	55,093	55,093	55,078	55,078	51,282	51,282	4.90%
YoY %	0.01%	0.00%	0.03%	0.00%	7.40%	0.00%	-	-
Horiz. %	107.45%	107.43%	107.43%	107.40%	107.40%	100.00%	100.00%	-
Div Payout %	37.11%	38.67%	38.41%	34.28%	31.58%	28.82%	29.04%	-
YoY %	-4.03%	0.68%	12.05%	8.55%	9.58%	-0.76%	-	-
Horiz. %	127.79%	133.16%	132.27%	118.04%	108.75%	99.24%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Equity
Net Worth	1,225,538	1,187,537	1,189,440	1,170,319	1,154,750	1,120,563	1,118,664	6.26%
YoY %	3.20%	-0.16%	1.63%	1.35%	3.05%	0.17%	-	-
Horiz. %	109.55%	106.16%	106.33%	104.62%	103.23%	100.17%	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%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Ratio Analysis
NP Margin	11.60%	11.18%	11.25%	12.41%	13.53%	14.16%	14.65%	-
YoY %	3.76%	-0.62%	-9.35%	-8.28%	-4.45%	-3.34%	-	-
Horiz. %	79.18%	76.31%	76.79%	84.71%	92.35%	96.66%	100.00%	-
ROE	12.12%	12.00%	12.06%	13.73%	15.11%	15.88%	15.79%	-
YoY %	1.00%	-0.50%	-12.16%	-9.13%	-4.85%	0.57%	-	-
Horiz. %	76.76%	76.00%	76.38%	86.95%	95.69%	100.57%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Per Share
RPS	825.47	811.72	809.63	825.33	828.83	813.24	789.91	2.97%
YoY %	1.69%	0.26%	-1.90%	-0.42%	1.92%	2.95%	-	-
Horiz. %	104.50%	102.76%	102.50%	104.48%	104.93%	102.95%	100.00%	-
EPS	78.16	74.98	75.49	84.56	91.84	93.68	92.98	-10.92%
YoY %	4.24%	-0.68%	-10.73%	-7.93%	-1.96%	0.75%	-	-
Horiz. %	84.06%	80.64%	81.19%	90.94%	98.77%	100.75%	100.00%	-
DPS	29.00	29.00	29.00	29.00	29.00	27.00	27.00	4.87%
YoY %	0.00%	0.00%	0.00%	0.00%	7.41%	0.00%	-	-
Horiz. %	107.41%	107.41%	107.41%	107.41%	107.41%	100.00%	100.00%	-
NAPS	6.45	6.25	6.26	6.16	6.08	5.90	5.89	6.23%
YoY %	3.20%	-0.16%	1.62%	1.32%	3.05%	0.17%	-	-
Horiz. %	109.51%	106.11%	106.28%	104.58%	103.23%	100.17%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	747.29	734.84	732.95	747.09	750.02	735.90	714.79	3.00%
YoY %	1.69%	0.26%	-1.89%	-0.39%	1.92%	2.95%	-	-
Horiz. %	104.55%	102.81%	102.54%	104.52%	104.93%	102.95%	100.00%	-
EPS	70.75	67.88	68.34	76.55	83.11	84.77	84.14	-10.90%
YoY %	4.23%	-0.67%	-10.73%	-7.89%	-1.96%	0.75%	-	-
Horiz. %	84.09%	80.68%	81.22%	90.98%	98.78%	100.75%	100.00%	-
DPS	26.25	26.25	26.25	26.24	26.24	24.43	24.43	4.90%
YoY %	0.00%	0.00%	0.04%	0.00%	7.41%	0.00%	-	-
Horiz. %	107.45%	107.45%	107.45%	107.41%	107.41%	100.00%	100.00%	-
NAPS	5.8391	5.6581	5.6671	5.576	5.5018	5.339	5.3299	6.26%
YoY %	3.20%	-0.16%	1.63%	1.35%	3.05%	0.17%	-	-
Horiz. %	109.55%	106.16%	106.33%	104.62%	103.23%	100.17%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	28/09/18	29/06/18	30/03/18	29/12/17	29/09/17	30/06/17	31/03/17	-
Price	12.14	10.24	8.62	12.62	13.38	13.48	11.50	-
P/RPS	1.47	1.26	1.06	1.53	1.61	1.66	1.46	0.45%
YoY %	16.67%	18.87%	-30.72%	-4.97%	-3.01%	13.70%	-	-
Horiz. %	100.68%	86.30%	72.60%	104.79%	110.27%	113.70%	100.00%	-
P/EPS	15.53	13.66	11.42	14.92	14.57	14.39	12.37	16.36%
YoY %	13.69%	19.61%	-23.46%	2.40%	1.25%	16.33%	-	-
Horiz. %	125.55%	110.43%	92.32%	120.61%	117.78%	116.33%	100.00%	-
EY	6.44	7.32	8.76	6.70	6.86	6.95	8.09	-14.09%
YoY %	-12.02%	-16.44%	30.75%	-2.33%	-1.29%	-14.09%	-	-
Horiz. %	79.60%	90.48%	108.28%	82.82%	84.80%	85.91%	100.00%	-
DY	2.39	2.83	3.36	2.30	2.17	2.00	2.35	1.13%
YoY %	-15.55%	-15.77%	46.09%	5.99%	8.50%	-14.89%	-	-
Horiz. %	101.70%	120.43%	142.98%	97.87%	92.34%	85.11%	100.00%	-
P/NAPS	1.88	1.64	1.38	2.05	2.20	2.28	1.95	-2.40%
YoY %	14.63%	18.84%	-32.68%	-6.82%	-3.51%	16.92%	-	-
Horiz. %	96.41%	84.10%	70.77%	105.13%	112.82%	116.92%	100.00%	-

	30/09/18	30/06/18	31/03/18	31/12/17	30/09/17	30/06/17	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	08/11/18	23/08/18	17/05/18	29/01/18	08/11/17	17/08/17	18/04/17	-
Price	10.80	12.00	8.38	11.24	14.20	14.10	11.84	-
P/RPS	1.31	1.48	1.04	1.36	1.71	1.73	1.50	-8.62%
YoY %	-11.49%	42.31%	-23.53%	-20.47%	-1.16%	15.33%	-	-
Horiz. %	87.33%	98.67%	69.33%	90.67%	114.00%	115.33%	100.00%	-
P/EPS	13.82	16.00	11.10	13.29	15.46	15.05	12.73	5.62%
YoY %	-13.62%	44.14%	-16.48%	-14.04%	2.72%	18.22%	-	-
Horiz. %	108.56%	125.69%	87.20%	104.40%	121.45%	118.22%	100.00%	-
EY	7.24	6.25	9.01	7.52	6.47	6.64	7.85	-5.24%
YoY %	15.84%	-30.63%	19.81%	16.23%	-2.56%	-15.41%	-	-
Horiz. %	92.23%	79.62%	114.78%	95.80%	82.42%	84.59%	100.00%	-
DY	2.69	2.42	3.46	2.58	2.04	1.91	2.28	11.64%
YoY %	11.16%	-30.06%	34.11%	26.47%	6.81%	-16.23%	-	-
Horiz. %	117.98%	106.14%	151.75%	113.16%	89.47%	83.77%	100.00%	-
P/NAPS	1.67	1.92	1.34	1.82	2.34	2.39	2.01	-11.61%
YoY %	-13.02%	43.28%	-26.37%	-22.22%	-2.09%	18.91%	-	-
Horiz. %	83.08%	95.52%	66.67%	90.55%	116.42%	118.91%	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