[MPI] YoY Annualized Quarter 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- -3.25%

YoY- 12.95%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Annualized Quarter Result
Revenue	1,564,600	1,487,942	1,542,320	1,544,545	1,463,279	1,390,090	1,291,840	3.24%
YoY %	5.15%	-3.53%	-0.14%	5.55%	5.27%	7.61%	-	-
Horiz. %	121.11%	115.18%	119.39%	119.56%	113.27%	107.61%	100.00%	-
PBT	211,462	189,792	206,970	250,987	196,386	152,986	64,817	21.76%
YoY %	11.42%	-8.30%	-17.54%	27.80%	28.37%	136.03%	-	-
Horiz. %	326.24%	292.81%	319.31%	387.22%	302.99%	236.03%	100.00%	-
Tax	-32,708	-29,773	-34,527	-32,247	435	-30,376	-11,172	19.58%
YoY %	-9.86%	13.77%	-7.07%	-7,513.10%	101.43%	-171.89%	-	-
Horiz. %	292.77%	266.50%	309.05%	288.64%	-3.89%	271.89%	100.00%	-
NP	178,754	160,019	172,443	218,740	196,821	122,610	53,645	22.19%
YoY %	11.71%	-7.20%	-21.17%	11.14%	60.53%	128.56%	-	-
Horiz. %	333.22%	298.29%	321.45%	407.75%	366.90%	228.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	152,989	128,328	142,464	177,915	157,518	108,468	45,144	22.53%
YoY %	19.22%	-9.92%	-19.93%	12.95%	45.22%	140.27%	-	-
Horiz. %	338.89%	284.26%	315.58%	394.11%	348.92%	240.27%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.47%	15.69%	16.68%	12.85%	-0.22%	19.86%	17.24%	-
YoY %	-1.40%	-5.94%	29.81%	5,940.91%	-101.11%	15.20%	-	-
Horiz. %	89.73%	91.01%	96.75%	74.54%	-1.28%	115.20%	100.00%	-
Total Cost	1,385,846	1,327,923	1,369,877	1,325,805	1,266,458	1,267,480	1,238,195	1.89%
YoY %	4.36%	-3.06%	3.32%	4.69%	-0.08%	2.37%	-	-
Horiz. %	111.92%	107.25%	110.63%	107.08%	102.28%	102.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,380,030	1,269,574	1,187,537	1,120,563	979,976	858,325	731,911	11.13%
YoY %	8.70%	6.91%	5.98%	14.35%	14.17%	17.27%	-	-
Horiz. %	188.55%	173.46%	162.25%	153.10%	133.89%	117.27%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Dividend
Div	51,465	51,315	55,101	51,280	43,681	37,978	28,368	10.42%
YoY %	0.29%	-6.87%	7.45%	17.40%	15.02%	33.88%	-	-
Horiz. %	181.42%	180.89%	194.24%	180.77%	153.98%	133.88%	100.00%	-
Div Payout %	33.64%	39.99%	38.68%	28.82%	27.73%	35.01%	62.84%	-
YoY %	-15.88%	3.39%	34.21%	3.93%	-20.79%	-44.29%	-	-
Horiz. %	53.53%	63.64%	61.55%	45.86%	44.13%	55.71%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Equity
Net Worth	1,380,030	1,269,574	1,187,537	1,120,563	979,976	858,325	731,911	11.13%
YoY %	8.70%	6.91%	5.98%	14.35%	14.17%	17.27%	-	-
Horiz. %	188.55%	173.46%	162.25%	153.10%	133.89%	117.27%	100.00%	-
NOSH	209,884	209,884	209,884	209,884	189,918	189,894	189,124	1.74%
YoY %	0.00%	0.00%	0.00%	10.51%	0.01%	0.41%	-	-
Horiz. %	110.98%	110.98%	110.98%	110.98%	100.42%	100.41%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Ratio Analysis
NP Margin	11.42%	10.75%	11.18%	14.16%	13.45%	8.82%	4.15%	-
YoY %	6.23%	-3.85%	-21.05%	5.28%	52.49%	112.53%	-	-
Horiz. %	275.18%	259.04%	269.40%	341.20%	324.10%	212.53%	100.00%	-
ROE	11.09%	10.11%	12.00%	15.88%	16.07%	12.64%	6.17%	-
YoY %	9.69%	-15.75%	-24.43%	-1.18%	27.14%	104.86%	-	-
Horiz. %	179.74%	163.86%	194.49%	257.37%	260.45%	204.86%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Per Share
RPS	820.83	782.90	811.72	813.24	770.48	732.03	683.06	3.10%
YoY %	4.84%	-3.55%	-0.19%	5.55%	5.25%	7.17%	-	-
Horiz. %	120.17%	114.62%	118.84%	119.06%	112.80%	107.17%	100.00%	-
EPS	80.42	67.53	74.99	93.68	82.94	57.12	23.87	22.41%
YoY %	19.09%	-9.95%	-19.95%	12.95%	45.20%	139.30%	-	-
Horiz. %	336.91%	282.91%	314.16%	392.46%	347.47%	239.30%	100.00%	-
DPS	27.00	27.00	29.00	27.00	23.00	20.00	15.00	10.28%
YoY %	0.00%	-6.90%	7.41%	17.39%	15.00%	33.33%	-	-
Horiz. %	180.00%	180.00%	193.33%	180.00%	153.33%	133.33%	100.00%	-
NAPS	7.24	6.68	6.25	5.90	5.16	4.52	3.87	10.99%
YoY %	8.38%	6.88%	5.93%	14.34%	14.16%	16.80%	-	-
Horiz. %	187.08%	172.61%	161.50%	152.45%	133.33%	116.80%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	745.46	708.94	734.84	735.90	697.18	662.31	615.50	3.24%
YoY %	5.15%	-3.52%	-0.14%	5.55%	5.26%	7.61%	-	-
Horiz. %	121.11%	115.18%	119.39%	119.56%	113.27%	107.61%	100.00%	-
EPS	72.89	61.14	67.88	84.77	75.05	51.68	21.51	22.53%
YoY %	19.22%	-9.93%	-19.92%	12.95%	45.22%	140.26%	-	-
Horiz. %	338.87%	284.24%	315.57%	394.10%	348.91%	240.26%	100.00%	-
DPS	24.52	24.45	26.25	24.43	20.81	18.10	13.52	10.42%
YoY %	0.29%	-6.86%	7.45%	17.40%	14.97%	33.88%	-	-
Horiz. %	181.36%	180.84%	194.16%	180.70%	153.92%	133.88%	100.00%	-
NAPS	6.5752	6.0489	5.6581	5.339	4.6691	4.0895	3.4872	11.13%
YoY %	8.70%	6.91%	5.98%	14.35%	14.17%	17.27%	-	-
Horiz. %	188.55%	173.46%	162.25%	153.10%	133.89%	117.27%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/20	28/06/19	29/06/18	30/06/17	30/06/16	30/06/15	30/06/14	-
Price	11.00	9.22	10.24	13.48	7.50	6.66	5.08	-
P/RPS	1.34	1.18	1.26	1.66	0.97	0.91	0.74	10.39%
YoY %	13.56%	-6.35%	-24.10%	71.13%	6.59%	22.97%	-	-
Horiz. %	181.08%	159.46%	170.27%	224.32%	131.08%	122.97%	100.00%	-
P/EPS	13.71	13.65	13.66	14.39	9.04	11.66	21.28	-7.05%
YoY %	0.44%	-0.07%	-5.07%	59.18%	-22.47%	-45.21%	-	-
Horiz. %	64.43%	64.14%	64.19%	67.62%	42.48%	54.79%	100.00%	-
EY	7.30	7.32	7.32	6.95	11.06	8.58	4.70	7.60%
YoY %	-0.27%	0.00%	5.32%	-37.16%	28.90%	82.55%	-	-
Horiz. %	155.32%	155.74%	155.74%	147.87%	235.32%	182.55%	100.00%	-
DY	2.45	2.93	2.83	2.00	3.07	3.00	2.95	-3.04%
YoY %	-16.38%	3.53%	41.50%	-34.85%	2.33%	1.69%	-	-
Horiz. %	83.05%	99.32%	95.93%	67.80%	104.07%	101.69%	100.00%	-
P/NAPS	1.52	1.38	1.64	2.28	1.45	1.47	1.31	2.50%
YoY %	10.14%	-15.85%	-28.07%	57.24%	-1.36%	12.21%	-	-
Horiz. %	116.03%	105.34%	125.19%	174.05%	110.69%	112.21%	100.00%	-

	30/06/20	30/06/19	30/06/18	30/06/17	30/06/16	30/06/15	30/06/14	CAGR
Price Multiplier on Announcement Date
Date	28/08/20	28/08/19	23/08/18	17/08/17	18/08/16	24/08/15	27/08/14	-
Price	15.70	8.57	12.00	14.10	7.99	6.42	6.24	-
P/RPS	1.91	1.09	1.48	1.73	1.04	0.88	0.91	13.14%
YoY %	75.23%	-26.35%	-14.45%	66.35%	18.18%	-3.30%	-	-
Horiz. %	209.89%	119.78%	162.64%	190.11%	114.29%	96.70%	100.00%	-
P/EPS	19.56	12.69	16.00	15.05	9.63	11.24	26.14	-4.71%
YoY %	54.14%	-20.69%	6.31%	56.28%	-14.32%	-57.00%	-	-
Horiz. %	74.83%	48.55%	61.21%	57.57%	36.84%	43.00%	100.00%	-
EY	5.11	7.88	6.25	6.64	10.38	8.90	3.83	4.91%
YoY %	-35.15%	26.08%	-5.87%	-36.03%	16.63%	132.38%	-	-
Horiz. %	133.42%	205.74%	163.19%	173.37%	271.02%	232.38%	100.00%	-
DY	1.72	3.15	2.42	1.91	2.88	3.12	2.40	-5.39%
YoY %	-45.40%	30.17%	26.70%	-33.68%	-7.69%	30.00%	-	-
Horiz. %	71.67%	131.25%	100.83%	79.58%	120.00%	130.00%	100.00%	-
P/NAPS	2.17	1.28	1.92	2.39	1.55	1.42	1.61	5.09%
YoY %	69.53%	-33.33%	-19.67%	54.19%	9.15%	-11.80%	-	-
Horiz. %	134.78%	79.50%	119.25%	148.45%	96.27%	88.20%	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