[MPI] YoY Annualized Quarter Result on 30-Sep-2014 [#1]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

12-Nov-2014

Admission Sponsor

Sponsor

Financial Year

30-Jun-2015

Quarter

30-Sep-2014 [#1]

Profit Trend

QoQ- 76.4%

YoY- 11.63%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Annualized Quarter Result
Revenue	1,550,536	1,432,036	1,546,580	1,310,880	1,322,488	1,273,396	1,262,452	3.48%
YoY %	8.27%	-7.41%	17.98%	-0.88%	3.86%	0.87%	-	-
Horiz. %	122.82%	113.43%	122.51%	103.84%	104.76%	100.87%	100.00%	-
PBT	210,376	223,284	253,104	107,032	95,192	10,768	-39,740	-
YoY %	-5.78%	-11.78%	136.48%	12.44%	784.03%	127.10%	-	-
Horiz. %	-529.38%	-561.86%	-636.90%	-269.33%	-239.54%	-27.10%	100.00%	-
Tax	-35,068	-24,848	-15,840	-20,636	-10,176	-6,576	-6,372	32.83%
YoY %	-41.13%	-56.87%	23.24%	-102.79%	-54.74%	-3.20%	-	-
Horiz. %	550.35%	389.96%	248.59%	323.85%	159.70%	103.20%	100.00%	-
NP	175,308	198,436	237,264	86,396	85,016	4,192	-46,112	-
YoY %	-11.66%	-16.36%	174.62%	1.62%	1,928.05%	109.09%	-	-
Horiz. %	-380.18%	-430.33%	-514.54%	-187.36%	-184.37%	-9.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	144,968	158,884	187,676	79,636	71,340	572	-38,500	-
YoY %	-8.76%	-15.34%	135.67%	11.63%	12,372.03%	101.49%	-	-
Horiz. %	-376.54%	-412.69%	-487.47%	-206.85%	-185.30%	-1.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.67%	11.13%	6.26%	19.28%	10.69%	61.07%	-	-
YoY %	49.78%	77.80%	-67.53%	80.36%	-82.50%	0.00%	-	-
Horiz. %	27.30%	18.22%	10.25%	31.57%	17.50%	100.00%	-	-
Total Cost	1,375,228	1,233,600	1,309,316	1,224,484	1,237,472	1,269,204	1,308,564	0.83%
YoY %	11.48%	-5.78%	6.93%	-1.05%	-2.50%	-3.01%	-	-
Horiz. %	105.09%	94.27%	100.06%	93.57%	94.57%	96.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,154,750	1,025,793	940,279	764,854	739,499	757,900	753,345	7.37%
YoY %	12.57%	9.09%	22.94%	3.43%	-2.43%	0.60%	-	-
Horiz. %	153.28%	136.17%	124.81%	101.53%	98.16%	100.60%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	75,970	60,787	60,785	53,141	37,826	44,125	38,732	11.87%
YoY %	24.98%	0.00%	14.38%	40.49%	-14.28%	13.92%	-	-
Horiz. %	196.14%	156.94%	156.94%	137.20%	97.66%	113.92%	100.00%	-
Div Payout %	52.40%	38.26%	32.39%	66.73%	53.02%	7,714.29%	0.00%	-
YoY %	36.96%	18.12%	-51.46%	25.86%	-99.31%	0.00%	-	-
Horiz. %	0.68%	0.50%	0.42%	0.87%	0.69%	100.00%	-	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	1,154,750	1,025,793	940,279	764,854	739,499	757,900	753,345	7.37%
YoY %	12.57%	9.09%	22.94%	3.43%	-2.43%	0.60%	-	-
Horiz. %	153.28%	136.17%	124.81%	101.53%	98.16%	100.60%	100.00%	-
NOSH	209,884	189,961	189,955	189,790	189,130	204,285	193,661	1.34%
YoY %	10.49%	0.00%	0.09%	0.35%	-7.42%	5.49%	-	-
Horiz. %	108.38%	98.09%	98.09%	98.00%	97.66%	105.49%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	11.31%	13.86%	15.34%	6.59%	6.43%	0.33%	-3.65%	-
YoY %	-18.40%	-9.65%	132.78%	2.49%	1,848.48%	109.04%	-	-
Horiz. %	-309.86%	-379.73%	-420.27%	-180.55%	-176.16%	-9.04%	100.00%	-
ROE	12.55%	15.49%	19.96%	10.41%	9.65%	0.08%	-5.11%	-
YoY %	-18.98%	-22.39%	91.74%	7.88%	11,962.50%	101.57%	-	-
Horiz. %	-245.60%	-303.13%	-390.61%	-203.72%	-188.85%	-1.57%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	816.39	753.86	814.18	690.70	699.25	623.34	651.88	3.81%
YoY %	8.29%	-7.41%	17.88%	-1.22%	12.18%	-4.38%	-	-
Horiz. %	125.24%	115.64%	124.90%	105.96%	107.27%	95.62%	100.00%	-
EPS	76.32	83.64	98.80	41.96	37.72	0.28	-19.88	-
YoY %	-8.75%	-15.34%	135.46%	11.24%	13,371.43%	101.41%	-	-
Horiz. %	-383.90%	-420.72%	-496.98%	-211.07%	-189.74%	-1.41%	100.00%	-
DPS	40.00	32.00	32.00	28.00	20.00	21.60	20.00	12.23%
YoY %	25.00%	0.00%	14.29%	40.00%	-7.41%	8.00%	-	-
Horiz. %	200.00%	160.00%	160.00%	140.00%	100.00%	108.00%	100.00%	-
NAPS	6.08	5.40	4.95	4.03	3.91	3.71	3.89	7.71%
YoY %	12.59%	9.09%	22.83%	3.07%	5.39%	-4.63%	-	-
Horiz. %	156.30%	138.82%	127.25%	103.60%	100.51%	95.37%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 189,790
RPS	778.18	718.70	776.19	657.90	663.72	639.09	633.59	3.48%
YoY %	8.28%	-7.41%	17.98%	-0.88%	3.85%	0.87%	-	-
Horiz. %	122.82%	113.43%	122.51%	103.84%	104.76%	100.87%	100.00%	-
EPS	72.76	79.74	94.19	39.97	35.80	0.29	-19.32	-
YoY %	-8.75%	-15.34%	135.65%	11.65%	12,244.83%	101.50%	-	-
Horiz. %	-376.60%	-412.73%	-487.53%	-206.88%	-185.30%	-1.50%	100.00%	-
DPS	38.13	30.51	30.51	26.67	18.98	22.15	19.44	11.87%
YoY %	24.98%	0.00%	14.40%	40.52%	-14.31%	13.94%	-	-
Horiz. %	196.14%	156.94%	156.94%	137.19%	97.63%	113.94%	100.00%	-
NAPS	5.7954	5.1482	4.719	3.8386	3.7114	3.8037	3.7809	7.37%
YoY %	12.57%	9.10%	22.94%	3.43%	-2.43%	0.60%	-	-
Horiz. %	153.28%	136.16%	124.81%	101.53%	98.16%	100.60%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	13.38	7.80	6.62	5.66	2.59	2.67	3.01	-
P/RPS	1.64	1.03	0.81	0.82	0.37	0.43	0.46	23.57%
YoY %	59.22%	27.16%	-1.22%	121.62%	-13.95%	-6.52%	-	-
Horiz. %	356.52%	223.91%	176.09%	178.26%	80.43%	93.48%	100.00%	-
P/EPS	17.53	9.33	6.70	13.49	6.87	953.57	-15.14	-
YoY %	87.89%	39.25%	-50.33%	96.36%	-99.28%	6,398.35%	-	-
Horiz. %	-115.79%	-61.62%	-44.25%	-89.10%	-45.38%	-6,298.35%	100.00%	-
EY	5.70	10.72	14.92	7.41	14.56	0.10	-6.60	-
YoY %	-46.83%	-28.15%	101.35%	-49.11%	14,460.00%	101.52%	-	-
Horiz. %	-86.36%	-162.42%	-226.06%	-112.27%	-220.61%	-1.52%	100.00%	-
DY	2.99	4.10	4.83	4.95	7.72	8.09	6.64	-12.44%
YoY %	-27.07%	-15.11%	-2.42%	-35.88%	-4.57%	21.84%	-	-
Horiz. %	45.03%	61.75%	72.74%	74.55%	116.27%	121.84%	100.00%	-
P/NAPS	2.20	1.44	1.34	1.40	0.66	0.72	0.77	19.10%
YoY %	52.78%	7.46%	-4.29%	112.12%	-8.33%	-6.49%	-	-
Horiz. %	285.71%	187.01%	174.03%	181.82%	85.71%	93.51%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	08/11/17	09/11/16	17/11/15	12/11/14	14/11/13	20/11/12	08/11/11	-
Price	14.20	7.80	7.35	5.15	2.88	2.63	3.21	-
P/RPS	1.74	1.03	0.90	0.75	0.41	0.42	0.49	23.49%
YoY %	68.93%	14.44%	20.00%	82.93%	-2.38%	-14.29%	-	-
Horiz. %	355.10%	210.20%	183.67%	153.06%	83.67%	85.71%	100.00%	-
P/EPS	18.60	9.33	7.44	12.27	7.64	939.29	-16.15	-
YoY %	99.36%	25.40%	-39.36%	60.60%	-99.19%	5,916.04%	-	-
Horiz. %	-115.17%	-57.77%	-46.07%	-75.98%	-47.31%	-5,816.04%	100.00%	-
EY	5.38	10.72	13.44	8.15	13.10	0.11	-6.19	-
YoY %	-49.81%	-20.24%	64.91%	-37.79%	11,809.09%	101.78%	-	-
Horiz. %	-86.91%	-173.18%	-217.12%	-131.66%	-211.63%	-1.78%	100.00%	-
DY	2.82	4.10	4.35	5.44	6.94	8.21	6.23	-12.36%
YoY %	-31.22%	-5.75%	-20.04%	-21.61%	-15.47%	31.78%	-	-
Horiz. %	45.26%	65.81%	69.82%	87.32%	111.40%	131.78%	100.00%	-
P/NAPS	2.34	1.44	1.48	1.28	0.74	0.71	0.83	18.83%
YoY %	62.50%	-2.70%	15.62%	72.97%	4.23%	-14.46%	-	-
Horiz. %	281.93%	173.49%	178.31%	154.22%	89.16%	85.54%	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