[MPI] QoQ TTM Result on 31-Mar-2020 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

20-May-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

31-Mar-2020 [#3]

Profit Trend

QoQ- 4.11%

YoY- -2.41%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
TTM Result
Revenue	1,706,260	1,636,088	1,564,600	1,505,065	1,458,884	1,443,283	1,487,942	9.51%
YoY %	4.29%	4.57%	3.96%	3.17%	1.08%	-3.00%	-	-
Horiz. %	114.67%	109.96%	105.15%	101.15%	98.05%	97.00%	100.00%	-
PBT	260,860	235,240	211,462	189,902	181,169	175,849	189,792	23.50%
YoY %	10.89%	11.24%	11.35%	4.82%	3.03%	-7.35%	-	-
Horiz. %	137.45%	123.95%	111.42%	100.06%	95.46%	92.65%	100.00%	-
Tax	-32,133	-34,086	-32,708	-31,052	-27,054	-25,727	-29,773	5.19%
YoY %	5.73%	-4.21%	-5.33%	-14.78%	-5.16%	13.59%	-	-
Horiz. %	107.93%	114.49%	109.86%	104.30%	90.87%	86.41%	100.00%	-
NP	228,727	201,154	178,754	158,850	154,115	150,122	160,019	26.75%
YoY %	13.71%	12.53%	12.53%	3.07%	2.66%	-6.18%	-	-
Horiz. %	142.94%	125.71%	111.71%	99.27%	96.31%	93.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	193,444	171,504	152,989	134,002	128,715	122,843	128,328	31.30%
YoY %	12.79%	12.10%	14.17%	4.11%	4.78%	-4.27%	-	-
Horiz. %	150.74%	133.65%	119.22%	104.42%	100.30%	95.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.32%	14.49%	15.47%	16.35%	14.93%	14.63%	15.69%	-
YoY %	-14.98%	-6.33%	-5.38%	9.51%	2.05%	-6.76%	-	-
Horiz. %	78.52%	92.35%	98.60%	104.21%	95.16%	93.24%	100.00%	-
Total Cost	1,477,533	1,434,934	1,385,846	1,346,215	1,304,769	1,293,161	1,327,923	7.34%
YoY %	2.97%	3.54%	2.94%	3.18%	0.90%	-2.62%	-	-
Horiz. %	111.27%	108.06%	104.36%	101.38%	98.26%	97.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,559,420	1,506,485	1,380,030	1,360,416	1,324,690	1,298,082	1,269,574	14.62%
YoY %	3.51%	9.16%	1.44%	2.70%	2.05%	2.25%	-	-
Horiz. %	122.83%	118.66%	108.70%	107.16%	104.34%	102.25%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Dividend
Div	52,063	52,063	51,351	51,351	51,310	51,310	51,305	0.97%
YoY %	0.00%	1.39%	0.00%	0.08%	0.00%	0.01%	-	-
Horiz. %	101.48%	101.48%	100.09%	100.09%	100.01%	100.01%	100.00%	-
Div Payout %	26.91%	30.36%	33.57%	38.32%	39.86%	41.77%	39.98%	-
YoY %	-11.36%	-9.56%	-12.40%	-3.86%	-4.57%	4.48%	-	-
Horiz. %	67.31%	75.94%	83.97%	95.85%	99.70%	104.48%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Equity
Net Worth	1,559,420	1,506,485	1,380,030	1,360,416	1,324,690	1,298,082	1,269,574	14.62%
YoY %	3.51%	9.16%	1.44%	2.70%	2.05%	2.25%	-	-
Horiz. %	122.83%	118.66%	108.70%	107.16%	104.34%	102.25%	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%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Ratio Analysis
NP Margin	13.41%	12.29%	11.42%	10.55%	10.56%	10.40%	10.75%	-
YoY %	9.11%	7.62%	8.25%	-0.09%	1.54%	-3.26%	-	-
Horiz. %	124.74%	114.33%	106.23%	98.14%	98.23%	96.74%	100.00%	-
ROE	12.40%	11.38%	11.09%	9.85%	9.72%	9.46%	10.11%	-
YoY %	8.96%	2.61%	12.59%	1.34%	2.75%	-6.43%	-	-
Horiz. %	122.65%	112.56%	109.69%	97.43%	96.14%	93.57%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Per Share
RPS	862.20	829.73	820.83	791.02	767.61	759.40	782.90	6.61%
YoY %	3.91%	1.08%	3.77%	3.05%	1.08%	-3.00%	-	-
Horiz. %	110.13%	105.98%	104.84%	101.04%	98.05%	97.00%	100.00%	-
EPS	97.75	86.98	80.26	70.43	67.72	64.64	67.52	27.83%
YoY %	12.38%	8.37%	13.96%	4.00%	4.76%	-4.27%	-	-
Horiz. %	144.77%	128.82%	118.87%	104.31%	100.30%	95.73%	100.00%	-
DPS	26.31	26.40	27.00	27.00	27.00	27.00	27.00	-1.70%
YoY %	-0.34%	-2.22%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	97.44%	97.78%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	7.88	7.64	7.24	7.15	6.97	6.83	6.68	11.58%
YoY %	3.14%	5.52%	1.26%	2.58%	2.05%	2.25%	-	-
Horiz. %	117.96%	114.37%	108.38%	107.04%	104.34%	102.25%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	812.95	779.52	745.46	717.09	695.09	687.66	708.94	9.51%
YoY %	4.29%	4.57%	3.96%	3.17%	1.08%	-3.00%	-	-
Horiz. %	114.67%	109.96%	105.15%	101.15%	98.05%	97.00%	100.00%	-
EPS	92.17	81.71	72.89	63.85	61.33	58.53	61.14	31.31%
YoY %	12.80%	12.10%	14.16%	4.11%	4.78%	-4.27%	-	-
Horiz. %	150.75%	133.64%	119.22%	104.43%	100.31%	95.73%	100.00%	-
DPS	24.81	24.81	24.47	24.47	24.45	24.45	24.44	1.00%
YoY %	0.00%	1.39%	0.00%	0.08%	0.00%	0.04%	-	-
Horiz. %	101.51%	101.51%	100.12%	100.12%	100.04%	100.04%	100.00%	-
NAPS	7.4299	7.1777	6.5752	6.4818	6.3115	6.1848	6.0489	14.62%
YoY %	3.51%	9.16%	1.44%	2.70%	2.05%	2.25%	-	-
Horiz. %	122.83%	118.66%	108.70%	107.16%	104.34%	102.25%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	-
Price	25.96	18.80	11.00	9.15	11.44	9.14	9.22	-
P/RPS	3.01	2.27	1.34	1.16	1.49	1.20	1.18	86.16%
YoY %	32.60%	69.40%	15.52%	-22.15%	24.17%	1.69%	-	-
Horiz. %	255.08%	192.37%	113.56%	98.31%	126.27%	101.69%	100.00%	-
P/EPS	26.56	21.62	13.71	12.99	16.89	14.14	13.65	55.54%
YoY %	22.85%	57.70%	5.54%	-23.09%	19.45%	3.59%	-	-
Horiz. %	194.58%	158.39%	100.44%	95.16%	123.74%	103.59%	100.00%	-
EY	3.77	4.63	7.30	7.70	5.92	7.07	7.32	-35.61%
YoY %	-18.57%	-36.58%	-5.19%	30.07%	-16.27%	-3.42%	-	-
Horiz. %	51.50%	63.25%	99.73%	105.19%	80.87%	96.58%	100.00%	-
DY	1.01	1.40	2.45	2.95	2.36	2.95	2.93	-50.67%
YoY %	-27.86%	-42.86%	-16.95%	25.00%	-20.00%	0.68%	-	-
Horiz. %	34.47%	47.78%	83.62%	100.68%	80.55%	100.68%	100.00%	-
P/NAPS	3.29	2.46	1.52	1.28	1.64	1.34	1.38	77.99%
YoY %	33.74%	61.84%	18.75%	-21.95%	22.39%	-2.90%	-	-
Horiz. %	238.41%	178.26%	110.14%	92.75%	118.84%	97.10%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Announcement Date
Date	25/02/21	25/11/20	28/08/20	20/05/20	26/02/20	26/11/19	28/08/19	-
Price	38.00	23.60	15.70	10.92	11.20	11.00	8.57	-
P/RPS	4.41	2.84	1.91	1.38	1.46	1.45	1.09	152.83%
YoY %	55.28%	48.69%	38.41%	-5.48%	0.69%	33.03%	-	-
Horiz. %	404.59%	260.55%	175.23%	126.61%	133.94%	133.03%	100.00%	-
P/EPS	38.87	27.13	19.56	15.51	16.54	17.02	12.69	110.19%
YoY %	43.27%	38.70%	26.11%	-6.23%	-2.82%	34.12%	-	-
Horiz. %	306.30%	213.79%	154.14%	122.22%	130.34%	134.12%	100.00%	-
EY	2.57	3.69	5.11	6.45	6.05	5.88	7.88	-52.45%
YoY %	-30.35%	-27.79%	-20.78%	6.61%	2.89%	-25.38%	-	-
Horiz. %	32.61%	46.83%	64.85%	81.85%	76.78%	74.62%	100.00%	-
DY	0.69	1.12	1.72	2.47	2.41	2.45	3.15	-63.49%
YoY %	-38.39%	-34.88%	-30.36%	2.49%	-1.63%	-22.22%	-	-
Horiz. %	21.90%	35.56%	54.60%	78.41%	76.51%	77.78%	100.00%	-
P/NAPS	4.82	3.09	2.17	1.53	1.61	1.61	1.28	141.07%
YoY %	55.99%	42.40%	41.83%	-4.97%	0.00%	25.78%	-	-
Horiz. %	376.56%	241.41%	169.53%	119.53%	125.78%	125.78%	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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 15:30:00

EMA 5

30 Mins

SELL

2024-07-05 15:00:00

EMA 5

30 Mins

SELL

2024-07-05 14:45:00

EMA 5

5 Mins

SELL

2024-07-05 14:40:00

EMA 5

10 Mins

SELL

2024-07-05 12:05:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

HLIND

HONG LEONG INDUSTRIES BHD

957

MPI

MALAYSIAN PACIFIC INDUSTRIES

955

DNEX

DAGANG NEXCHANGE BERHAD

859

SALCON

SALCON BHD

762

JCY

JCY INTERNATIONAL BERHAD

761

YTLPOWR

YTL POWER INTERNATIONAL BHD

665

TOPGLOV

TOP GLOVE CORPORATION BHD

649

MAYBANK

MALAYAN BANKING BHD

632

WCT

WCT HOLDINGS BERHAD

610

Daily Stocks

HSI-CXV

0.10

-0.02

145,068,200

NOVAMSC

0.265

+0.035

98,162,800

HSI-CV4

0.065

-0.025

95,321,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,430,200

SNS

0.91

+0.025

80,964,600

MUIIND

0.085

-0.005

75,068,300

AHB-WC

0.075

0.00

71,157,900

HUBLINE

0.07

+0.01

65,271,000

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,774,900

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,000

IJM-C76

0.725

+0.165

96,000

YBS

0.94

+0.155

33,444,200

AIRPORT

10.14

+0.14

1,646,500

KLK

20.22

+0.14

600,000

KESM

7.14

+0.14

117,000

More gainer Stocks

MPI

39.40

-0.30

282,900

DLADY

35.42

-0.26

6,800

TOYOVEN

0.89

-0.17

12,566,500

MRDIY-C28

0.085

-0.165

113,000

HEIM

22.04

-0.14

94,600

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.57

-0.11

25,898,500

THETA

1.78

-0.11

4,552,900

NOTION-WD

1.57

-0.11

399,400

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More