[MPI] YoY Annualized Quarter Result on 30-Sep-2017 [#1]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

08-Nov-2017

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

30-Sep-2017 [#1]

Profit Trend

QoQ- -18.52%

YoY- -8.76%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Annualized Quarter Result
Revenue	1,762,340	1,476,388	1,655,024	1,550,536	1,432,036	1,546,580	1,310,880	5.05%
YoY %	19.37%	-10.79%	6.74%	8.27%	-7.41%	17.98%	-	-
Horiz. %	134.44%	112.63%	126.25%	118.28%	109.24%	117.98%	100.00%	-
PBT	292,340	197,228	253,000	210,376	223,284	253,104	107,032	18.21%
YoY %	48.22%	-22.04%	20.26%	-5.78%	-11.78%	136.48%	-	-
Horiz. %	273.13%	184.27%	236.38%	196.55%	208.61%	236.48%	100.00%	-
Tax	-29,204	-23,692	-39,876	-35,068	-24,848	-15,840	-20,636	5.95%
YoY %	-23.27%	40.59%	-13.71%	-41.13%	-56.87%	23.24%	-	-
Horiz. %	141.52%	114.81%	193.24%	169.94%	120.41%	76.76%	100.00%	-
NP	263,136	173,536	213,124	175,308	198,436	237,264	86,396	20.37%
YoY %	51.63%	-18.58%	21.57%	-11.66%	-16.36%	174.62%	-	-
Horiz. %	304.57%	200.86%	246.68%	202.91%	229.68%	274.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	221,232	147,172	169,112	144,968	158,884	187,676	79,636	18.54%
YoY %	50.32%	-12.97%	16.65%	-8.76%	-15.34%	135.67%	-	-
Horiz. %	277.80%	184.81%	212.36%	182.04%	199.51%	235.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.99%	12.01%	15.76%	16.67%	11.13%	6.26%	19.28%	-
YoY %	-16.82%	-23.79%	-5.46%	49.78%	77.80%	-67.53%	-	-
Horiz. %	51.82%	62.29%	81.74%	86.46%	57.73%	32.47%	100.00%	-
Total Cost	1,499,204	1,302,852	1,441,900	1,375,228	1,233,600	1,309,316	1,224,484	3.42%
YoY %	15.07%	-9.64%	4.85%	11.48%	-5.78%	6.93%	-	-
Horiz. %	122.44%	106.40%	117.76%	112.31%	100.74%	106.93%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,506,485	1,298,082	1,225,538	1,154,750	1,025,793	940,279	764,854	11.94%
YoY %	16.05%	5.92%	6.13%	12.57%	9.09%	22.94%	-	-
Horiz. %	196.96%	169.72%	160.23%	150.98%	134.12%	122.94%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Dividend
Div	78,873	76,022	76,002	75,970	60,787	60,785	53,141	6.79%
YoY %	3.75%	0.03%	0.04%	24.98%	0.00%	14.38%	-	-
Horiz. %	148.42%	143.06%	143.02%	142.96%	114.39%	114.38%	100.00%	-
Div Payout %	35.65%	51.66%	44.94%	52.40%	38.26%	32.39%	66.73%	-
YoY %	-30.99%	14.95%	-14.24%	36.96%	18.12%	-51.46%	-	-
Horiz. %	53.42%	77.42%	67.35%	78.53%	57.34%	48.54%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Equity
Net Worth	1,506,485	1,298,082	1,225,538	1,154,750	1,025,793	940,279	764,854	11.94%
YoY %	16.05%	5.92%	6.13%	12.57%	9.09%	22.94%	-	-
Horiz. %	196.96%	169.72%	160.23%	150.98%	134.12%	122.94%	100.00%	-
NOSH	209,884	209,884	209,884	209,884	189,961	189,955	189,790	1.68%
YoY %	0.00%	0.00%	0.00%	10.49%	0.00%	0.09%	-	-
Horiz. %	110.59%	110.59%	110.59%	110.59%	100.09%	100.09%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Ratio Analysis
NP Margin	14.93%	11.75%	12.88%	11.31%	13.86%	15.34%	6.59%	-
YoY %	27.06%	-8.77%	13.88%	-18.40%	-9.65%	132.78%	-	-
Horiz. %	226.56%	178.30%	195.45%	171.62%	210.32%	232.78%	100.00%	-
ROE	14.69%	11.34%	13.80%	12.55%	15.49%	19.96%	10.41%	-
YoY %	29.54%	-17.83%	9.96%	-18.98%	-22.39%	91.74%	-	-
Horiz. %	141.11%	108.93%	132.56%	120.56%	148.80%	191.74%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Per Share
RPS	893.75	776.82	871.04	816.39	753.86	814.18	690.70	4.38%
YoY %	15.05%	-10.82%	6.69%	8.29%	-7.41%	17.88%	-	-
Horiz. %	129.40%	112.47%	126.11%	118.20%	109.14%	117.88%	100.00%	-
EPS	112.20	77.44	89.00	76.32	83.64	98.80	41.96	17.79%
YoY %	44.89%	-12.99%	16.61%	-8.75%	-15.34%	135.46%	-	-
Horiz. %	267.40%	184.56%	212.11%	181.89%	199.33%	235.46%	100.00%	-
DPS	40.00	40.00	40.00	40.00	32.00	32.00	28.00	6.11%
YoY %	0.00%	0.00%	0.00%	25.00%	0.00%	14.29%	-	-
Horiz. %	142.86%	142.86%	142.86%	142.86%	114.29%	114.29%	100.00%	-
NAPS	7.64	6.83	6.45	6.08	5.40	4.95	4.03	11.23%
YoY %	11.86%	5.89%	6.09%	12.59%	9.09%	22.83%	-	-
Horiz. %	189.58%	169.48%	160.05%	150.87%	134.00%	122.83%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	839.67	703.43	788.54	738.76	682.30	736.87	624.57	5.05%
YoY %	19.37%	-10.79%	6.74%	8.27%	-7.41%	17.98%	-	-
Horiz. %	134.44%	112.63%	126.25%	118.28%	109.24%	117.98%	100.00%	-
EPS	105.41	70.12	80.57	69.07	75.70	89.42	37.94	18.54%
YoY %	50.33%	-12.97%	16.65%	-8.76%	-15.34%	135.69%	-	-
Horiz. %	277.83%	184.82%	212.36%	182.05%	199.53%	235.69%	100.00%	-
DPS	37.58	36.22	36.21	36.20	28.96	28.96	25.32	6.79%
YoY %	3.75%	0.03%	0.03%	25.00%	0.00%	14.38%	-	-
Horiz. %	148.42%	143.05%	143.01%	142.97%	114.38%	114.38%	100.00%	-
NAPS	7.1777	6.1848	5.8391	5.5018	4.8874	4.48	3.6442	11.94%
YoY %	16.05%	5.92%	6.13%	12.57%	9.09%	22.94%	-	-
Horiz. %	196.96%	169.72%	160.23%	150.97%	134.11%	122.94%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	30/09/15	30/09/14	-
Price	18.80	9.14	12.14	13.38	7.80	6.62	5.66	-
P/RPS	2.10	1.18	1.39	1.64	1.03	0.81	0.82	16.95%
YoY %	77.97%	-15.11%	-15.24%	59.22%	27.16%	-1.22%	-	-
Horiz. %	256.10%	143.90%	169.51%	200.00%	125.61%	98.78%	100.00%	-
P/EPS	16.76	11.80	13.64	17.53	9.33	6.70	13.49	3.68%
YoY %	42.03%	-13.49%	-22.19%	87.89%	39.25%	-50.33%	-	-
Horiz. %	124.24%	87.47%	101.11%	129.95%	69.16%	49.67%	100.00%	-
EY	5.97	8.47	7.33	5.70	10.72	14.92	7.41	-3.53%
YoY %	-29.52%	15.55%	28.60%	-46.83%	-28.15%	101.35%	-	-
Horiz. %	80.57%	114.30%	98.92%	76.92%	144.67%	201.35%	100.00%	-
DY	2.13	4.38	3.29	2.99	4.10	4.83	4.95	-13.10%
YoY %	-51.37%	33.13%	10.03%	-27.07%	-15.11%	-2.42%	-	-
Horiz. %	43.03%	88.48%	66.46%	60.40%	82.83%	97.58%	100.00%	-
P/NAPS	2.46	1.34	1.88	2.20	1.44	1.34	1.40	9.84%
YoY %	83.58%	-28.72%	-14.55%	52.78%	7.46%	-4.29%	-	-
Horiz. %	175.71%	95.71%	134.29%	157.14%	102.86%	95.71%	100.00%	-

	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	30/09/15	30/09/14	CAGR
Price Multiplier on Announcement Date
Date	25/11/20	26/11/19	08/11/18	08/11/17	09/11/16	17/11/15	12/11/14	-
Price	23.60	11.00	10.80	14.20	7.80	7.35	5.15	-
P/RPS	2.64	1.42	1.24	1.74	1.03	0.90	0.75	23.31%
YoY %	85.92%	14.52%	-28.74%	68.93%	14.44%	20.00%	-	-
Horiz. %	352.00%	189.33%	165.33%	232.00%	137.33%	120.00%	100.00%	-
P/EPS	21.03	14.21	12.13	18.60	9.33	7.44	12.27	9.38%
YoY %	47.99%	17.15%	-34.78%	99.36%	25.40%	-39.36%	-	-
Horiz. %	171.39%	115.81%	98.86%	151.59%	76.04%	60.64%	100.00%	-
EY	4.75	7.04	8.24	5.38	10.72	13.44	8.15	-8.59%
YoY %	-32.53%	-14.56%	53.16%	-49.81%	-20.24%	64.91%	-	-
Horiz. %	58.28%	86.38%	101.10%	66.01%	131.53%	164.91%	100.00%	-
DY	1.69	3.64	3.70	2.82	4.10	4.35	5.44	-17.68%
YoY %	-53.57%	-1.62%	31.21%	-31.22%	-5.75%	-20.04%	-	-
Horiz. %	31.07%	66.91%	68.01%	51.84%	75.37%	79.96%	100.00%	-
P/NAPS	3.09	1.61	1.67	2.34	1.44	1.48	1.28	15.80%
YoY %	91.93%	-3.59%	-28.63%	62.50%	-2.70%	15.62%	-	-
Horiz. %	241.41%	125.78%	130.47%	182.81%	112.50%	115.62%	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