[MPI] QoQ TTM Result on 31-Dec-2019 [#2]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

26-Feb-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

31-Dec-2019 [#2]

Profit Trend

QoQ- 4.78%

YoY- -12.15%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
TTM Result
Revenue	1,636,088	1,564,600	1,505,065	1,458,884	1,443,283	1,487,942	1,535,127	4.32%
YoY %	4.57%	3.96%	3.17%	1.08%	-3.00%	-3.07%	-	-
Horiz. %	106.58%	101.92%	98.04%	95.03%	94.02%	96.93%	100.00%	-
PBT	235,240	211,462	189,902	181,169	175,849	189,792	203,950	9.95%
YoY %	11.24%	11.35%	4.82%	3.03%	-7.35%	-6.94%	-	-
Horiz. %	115.34%	103.68%	93.11%	88.83%	86.22%	93.06%	100.00%	-
Tax	-34,086	-32,708	-31,052	-27,054	-25,727	-29,773	-31,514	5.35%
YoY %	-4.21%	-5.33%	-14.78%	-5.16%	13.59%	5.52%	-	-
Horiz. %	108.16%	103.79%	98.53%	85.85%	81.64%	94.48%	100.00%	-
NP	201,154	178,754	158,850	154,115	150,122	160,019	172,436	10.78%
YoY %	12.53%	12.53%	3.07%	2.66%	-6.18%	-7.20%	-	-
Horiz. %	116.65%	103.66%	92.12%	89.38%	87.06%	92.80%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	171,504	152,989	134,002	128,715	122,843	128,328	137,307	15.93%
YoY %	12.10%	14.17%	4.11%	4.78%	-4.27%	-6.54%	-	-
Horiz. %	124.91%	111.42%	97.59%	93.74%	89.47%	93.46%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.49%	15.47%	16.35%	14.93%	14.63%	15.69%	15.45%	-
YoY %	-6.33%	-5.38%	9.51%	2.05%	-6.76%	1.55%	-	-
Horiz. %	93.79%	100.13%	105.83%	96.63%	94.69%	101.55%	100.00%	-
Total Cost	1,434,934	1,385,846	1,346,215	1,304,769	1,293,161	1,327,923	1,362,691	3.49%
YoY %	3.54%	2.94%	3.18%	0.90%	-2.62%	-2.55%	-	-
Horiz. %	105.30%	101.70%	98.79%	95.75%	94.90%	97.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,506,485	1,380,030	1,360,416	1,324,690	1,298,082	1,269,574	1,273,207	11.83%
YoY %	9.16%	1.44%	2.70%	2.05%	2.25%	-0.29%	-	-
Horiz. %	118.32%	108.39%	106.85%	104.04%	101.95%	99.71%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Dividend
Div	52,063	51,351	51,351	51,310	51,310	51,305	51,305	0.97%
YoY %	1.39%	0.00%	0.08%	0.00%	0.01%	0.00%	-	-
Horiz. %	101.48%	100.09%	100.09%	100.01%	100.01%	100.00%	100.00%	-
Div Payout %	30.36%	33.57%	38.32%	39.86%	41.77%	39.98%	37.37%	-
YoY %	-9.56%	-12.40%	-3.86%	-4.57%	4.48%	6.98%	-	-
Horiz. %	81.24%	89.83%	102.54%	106.66%	111.77%	106.98%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Equity
Net Worth	1,506,485	1,380,030	1,360,416	1,324,690	1,298,082	1,269,574	1,273,207	11.83%
YoY %	9.16%	1.44%	2.70%	2.05%	2.25%	-0.29%	-	-
Horiz. %	118.32%	108.39%	106.85%	104.04%	101.95%	99.71%	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%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Ratio Analysis
NP Margin	12.29%	11.42%	10.55%	10.56%	10.40%	10.75%	11.23%	-
YoY %	7.62%	8.25%	-0.09%	1.54%	-3.26%	-4.27%	-	-
Horiz. %	109.44%	101.69%	93.94%	94.03%	92.61%	95.73%	100.00%	-
ROE	11.38%	11.09%	9.85%	9.72%	9.46%	10.11%	10.78%	-
YoY %	2.61%	12.59%	1.34%	2.75%	-6.43%	-6.22%	-	-
Horiz. %	105.57%	102.88%	91.37%	90.17%	87.76%	93.78%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Per Share
RPS	829.73	820.83	791.02	767.61	759.40	782.90	807.83	1.79%
YoY %	1.08%	3.77%	3.05%	1.08%	-3.00%	-3.09%	-	-
Horiz. %	102.71%	101.61%	97.92%	95.02%	94.00%	96.91%	100.00%	-
EPS	86.98	80.26	70.43	67.72	64.64	67.52	72.26	13.11%
YoY %	8.37%	13.96%	4.00%	4.76%	-4.27%	-6.56%	-	-
Horiz. %	120.37%	111.07%	97.47%	93.72%	89.45%	93.44%	100.00%	-
DPS	26.40	27.00	27.00	27.00	27.00	27.00	27.00	-1.48%
YoY %	-2.22%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	97.78%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	7.64	7.24	7.15	6.97	6.83	6.68	6.70	9.12%
YoY %	5.52%	1.26%	2.58%	2.05%	2.25%	-0.30%	-	-
Horiz. %	114.03%	108.06%	106.72%	104.03%	101.94%	99.70%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	779.52	745.46	717.09	695.09	687.66	708.94	731.42	4.32%
YoY %	4.57%	3.96%	3.17%	1.08%	-3.00%	-3.07%	-	-
Horiz. %	106.58%	101.92%	98.04%	95.03%	94.02%	96.93%	100.00%	-
EPS	81.71	72.89	63.85	61.33	58.53	61.14	65.42	15.93%
YoY %	12.10%	14.16%	4.11%	4.78%	-4.27%	-6.54%	-	-
Horiz. %	124.90%	111.42%	97.60%	93.75%	89.47%	93.46%	100.00%	-
DPS	24.81	24.47	24.47	24.45	24.45	24.44	24.44	1.00%
YoY %	1.39%	0.00%	0.08%	0.00%	0.04%	0.00%	-	-
Horiz. %	101.51%	100.12%	100.12%	100.04%	100.04%	100.00%	100.00%	-
NAPS	7.1777	6.5752	6.4818	6.3115	6.1848	6.0489	6.0662	11.83%
YoY %	9.16%	1.44%	2.70%	2.05%	2.25%	-0.29%	-	-
Horiz. %	118.32%	108.39%	106.85%	104.04%	101.96%	99.71%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	29/03/19	-
Price	18.80	11.00	9.15	11.44	9.14	9.22	10.00	-
P/RPS	2.27	1.34	1.16	1.49	1.20	1.18	1.24	49.48%
YoY %	69.40%	15.52%	-22.15%	24.17%	1.69%	-4.84%	-	-
Horiz. %	183.06%	108.06%	93.55%	120.16%	96.77%	95.16%	100.00%	-
P/EPS	21.62	13.71	12.99	16.89	14.14	13.65	13.84	34.52%
YoY %	57.70%	5.54%	-23.09%	19.45%	3.59%	-1.37%	-	-
Horiz. %	156.21%	99.06%	93.86%	122.04%	102.17%	98.63%	100.00%	-
EY	4.63	7.30	7.70	5.92	7.07	7.32	7.23	-25.64%
YoY %	-36.58%	-5.19%	30.07%	-16.27%	-3.42%	1.24%	-	-
Horiz. %	64.04%	100.97%	106.50%	81.88%	97.79%	101.24%	100.00%	-
DY	1.40	2.45	2.95	2.36	2.95	2.93	2.70	-35.38%
YoY %	-42.86%	-16.95%	25.00%	-20.00%	0.68%	8.52%	-	-
Horiz. %	51.85%	90.74%	109.26%	87.41%	109.26%	108.52%	100.00%	-
P/NAPS	2.46	1.52	1.28	1.64	1.34	1.38	1.49	39.56%
YoY %	61.84%	18.75%	-21.95%	22.39%	-2.90%	-7.38%	-	-
Horiz. %	165.10%	102.01%	85.91%	110.07%	89.93%	92.62%	100.00%	-

	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	31/03/19	CAGR
Price Multiplier on Announcement Date
Date	25/11/20	28/08/20	20/05/20	26/02/20	26/11/19	28/08/19	24/05/19	-
Price	23.60	15.70	10.92	11.20	11.00	8.57	8.80	-
P/RPS	2.84	1.91	1.38	1.46	1.45	1.09	1.09	89.01%
YoY %	48.69%	38.41%	-5.48%	0.69%	33.03%	0.00%	-	-
Horiz. %	260.55%	175.23%	126.61%	133.94%	133.03%	100.00%	100.00%	-
P/EPS	27.13	19.56	15.51	16.54	17.02	12.69	12.18	70.30%
YoY %	38.70%	26.11%	-6.23%	-2.82%	34.12%	4.19%	-	-
Horiz. %	222.74%	160.59%	127.34%	135.80%	139.74%	104.19%	100.00%	-
EY	3.69	5.11	6.45	6.05	5.88	7.88	8.21	-41.23%
YoY %	-27.79%	-20.78%	6.61%	2.89%	-25.38%	-4.02%	-	-
Horiz. %	44.95%	62.24%	78.56%	73.69%	71.62%	95.98%	100.00%	-
DY	1.12	1.72	2.47	2.41	2.45	3.15	3.07	-48.84%
YoY %	-34.88%	-30.36%	2.49%	-1.63%	-22.22%	2.61%	-	-
Horiz. %	36.48%	56.03%	80.46%	78.50%	79.80%	102.61%	100.00%	-
P/NAPS	3.09	2.17	1.53	1.61	1.61	1.28	1.31	76.92%
YoY %	42.40%	41.83%	-4.97%	0.00%	25.78%	-2.29%	-	-
Horiz. %	235.88%	165.65%	116.79%	122.90%	122.90%	97.71%	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