[MPI] YoY Annualized Quarter Result on 30-Sep-2019 [#1]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

26-Nov-2019

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

30-Sep-2019 [#1]

Profit Trend

QoQ- 14.68%

YoY- -12.97%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Annualized Quarter Result
Revenue	2,256,060	2,338,100	1,762,340	1,476,388	1,655,024	1,550,536	1,432,036	7.86%
YoY %	-3.51%	32.67%	19.37%	-10.79%	6.74%	8.27%	-	-
Horiz. %	157.54%	163.27%	123.07%	103.10%	115.57%	108.27%	100.00%	-
PBT	295,180	450,536	292,340	197,228	253,000	210,376	223,284	4.76%
YoY %	-34.48%	54.11%	48.22%	-22.04%	20.26%	-5.78%	-	-
Horiz. %	132.20%	201.78%	130.93%	88.33%	113.31%	94.22%	100.00%	-
Tax	-24,540	-66,768	-29,204	-23,692	-39,876	-35,068	-24,848	-0.20%
YoY %	63.25%	-128.63%	-23.27%	40.59%	-13.71%	-41.13%	-	-
Horiz. %	98.76%	268.71%	117.53%	95.35%	160.48%	141.13%	100.00%	-
NP	270,640	383,768	263,136	173,536	213,124	175,308	198,436	5.30%
YoY %	-29.48%	45.84%	51.63%	-18.58%	21.57%	-11.66%	-	-
Horiz. %	136.39%	193.40%	132.60%	87.45%	107.40%	88.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	210,796	326,736	221,232	147,172	169,112	144,968	158,884	4.82%
YoY %	-35.48%	47.69%	50.32%	-12.97%	16.65%	-8.76%	-	-
Horiz. %	132.67%	205.64%	139.24%	92.63%	106.44%	91.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.31%	14.82%	9.99%	12.01%	15.76%	16.67%	11.13%	-
YoY %	-43.93%	48.35%	-16.82%	-23.79%	-5.46%	49.78%	-	-
Horiz. %	74.66%	133.15%	89.76%	107.91%	141.60%	149.78%	100.00%	-
Total Cost	1,985,420	1,954,332	1,499,204	1,302,852	1,441,900	1,375,228	1,233,600	8.25%
YoY %	1.59%	30.36%	15.07%	-9.64%	4.85%	11.48%	-	-
Horiz. %	160.95%	158.43%	121.53%	105.61%	116.89%	111.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,056,005	1,791,570	1,506,485	1,298,082	1,225,538	1,154,750	1,025,793	12.28%
YoY %	14.76%	18.92%	16.05%	5.92%	6.13%	12.57%	-	-
Horiz. %	200.43%	174.65%	146.86%	126.54%	119.47%	112.57%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	79,536	79,360	78,873	76,022	76,002	75,970	60,787	4.58%
YoY %	0.22%	0.62%	3.75%	0.03%	0.04%	24.98%	-	-
Horiz. %	130.84%	130.55%	129.75%	125.06%	125.03%	124.98%	100.00%	-
Div Payout %	37.73%	24.29%	35.65%	51.66%	44.94%	52.40%	38.26%	-
YoY %	55.33%	-31.87%	-30.99%	14.95%	-14.24%	36.96%	-	-
Horiz. %	98.61%	63.49%	93.18%	135.02%	117.46%	136.96%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	2,056,005	1,791,570	1,506,485	1,298,082	1,225,538	1,154,750	1,025,793	12.28%
YoY %	14.76%	18.92%	16.05%	5.92%	6.13%	12.57%	-	-
Horiz. %	200.43%	174.65%	146.86%	126.54%	119.47%	112.57%	100.00%	-
NOSH	209,884	209,884	209,884	209,884	209,884	209,884	189,961	1.67%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	10.49%	-	-
Horiz. %	110.49%	110.49%	110.49%	110.49%	110.49%	110.49%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	12.00%	16.41%	14.93%	11.75%	12.88%	11.31%	13.86%	-
YoY %	-26.87%	9.91%	27.06%	-8.77%	13.88%	-18.40%	-	-
Horiz. %	86.58%	118.40%	107.72%	84.78%	92.93%	81.60%	100.00%	-
ROE	10.25%	18.24%	14.69%	11.34%	13.80%	12.55%	15.49%	-
YoY %	-43.80%	24.17%	29.54%	-17.83%	9.96%	-18.98%	-	-
Horiz. %	66.17%	117.75%	94.84%	73.21%	89.09%	81.02%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	1,134.61	1,178.47	893.75	776.82	871.04	816.39	753.86	7.04%
YoY %	-3.72%	31.86%	15.05%	-10.82%	6.69%	8.29%	-	-
Horiz. %	150.51%	156.32%	118.56%	103.05%	115.54%	108.29%	100.00%	-
EPS	106.00	164.68	112.20	77.44	89.00	76.32	83.64	4.02%
YoY %	-35.63%	46.77%	44.89%	-12.99%	16.61%	-8.75%	-	-
Horiz. %	126.73%	196.89%	134.15%	92.59%	106.41%	91.25%	100.00%	-
DPS	40.00	40.00	40.00	40.00	40.00	40.00	32.00	3.78%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	25.00%	-	-
Horiz. %	125.00%	125.00%	125.00%	125.00%	125.00%	125.00%	100.00%	-
NAPS	10.34	9.03	7.64	6.83	6.45	6.08	5.40	11.42%
YoY %	14.51%	18.19%	11.86%	5.89%	6.09%	12.59%	-	-
Horiz. %	191.48%	167.22%	141.48%	126.48%	119.44%	112.59%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	1,074.91	1,114.00	839.67	703.43	788.54	738.76	682.30	7.86%
YoY %	-3.51%	32.67%	19.37%	-10.79%	6.74%	8.27%	-	-
Horiz. %	157.54%	163.27%	123.06%	103.10%	115.57%	108.27%	100.00%	-
EPS	100.43	155.67	105.41	70.12	80.57	69.07	75.70	4.82%
YoY %	-35.49%	47.68%	50.33%	-12.97%	16.65%	-8.76%	-	-
Horiz. %	132.67%	205.64%	139.25%	92.63%	106.43%	91.24%	100.00%	-
DPS	37.90	37.81	37.58	36.22	36.21	36.20	28.96	4.58%
YoY %	0.24%	0.61%	3.75%	0.03%	0.03%	25.00%	-	-
Horiz. %	130.87%	130.56%	129.77%	125.07%	125.03%	125.00%	100.00%	-
NAPS	9.7959	8.536	7.1777	6.1848	5.8391	5.5018	4.8874	12.28%
YoY %	14.76%	18.92%	16.05%	5.92%	6.13%	12.57%	-	-
Horiz. %	200.43%	174.65%	146.86%	126.55%	119.47%	112.57%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	-
Price	28.74	45.40	18.80	9.14	12.14	13.38	7.80	-
P/RPS	2.53	3.85	2.10	1.18	1.39	1.64	1.03	16.14%
YoY %	-34.29%	83.33%	77.97%	-15.11%	-15.24%	59.22%	-	-
Horiz. %	245.63%	373.79%	203.88%	114.56%	134.95%	159.22%	100.00%	-
P/EPS	27.11	27.57	16.76	11.80	13.64	17.53	9.33	19.44%
YoY %	-1.67%	64.50%	42.03%	-13.49%	-22.19%	87.89%	-	-
Horiz. %	290.57%	295.50%	179.64%	126.47%	146.20%	187.89%	100.00%	-
EY	3.69	3.63	5.97	8.47	7.33	5.70	10.72	-16.27%
YoY %	1.65%	-39.20%	-29.52%	15.55%	28.60%	-46.83%	-	-
Horiz. %	34.42%	33.86%	55.69%	79.01%	68.38%	53.17%	100.00%	-
DY	1.39	0.88	2.13	4.38	3.29	2.99	4.10	-16.48%
YoY %	57.95%	-58.69%	-51.37%	33.13%	10.03%	-27.07%	-	-
Horiz. %	33.90%	21.46%	51.95%	106.83%	80.24%	72.93%	100.00%	-
P/NAPS	2.78	5.03	2.46	1.34	1.88	2.20	1.44	11.58%
YoY %	-44.73%	104.47%	83.58%	-28.72%	-14.55%	52.78%	-	-
Horiz. %	193.06%	349.31%	170.83%	93.06%	130.56%	152.78%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	23/11/22	24/11/21	25/11/20	26/11/19	08/11/18	08/11/17	09/11/16	-
Price	27.60	48.14	23.60	11.00	10.80	14.20	7.80	-
P/RPS	2.43	4.08	2.64	1.42	1.24	1.74	1.03	15.37%
YoY %	-40.44%	54.55%	85.92%	14.52%	-28.74%	68.93%	-	-
Horiz. %	235.92%	396.12%	256.31%	137.86%	120.39%	168.93%	100.00%	-
P/EPS	26.03	29.23	21.03	14.21	12.13	18.60	9.33	18.64%
YoY %	-10.95%	38.99%	47.99%	17.15%	-34.78%	99.36%	-	-
Horiz. %	278.99%	313.29%	225.40%	152.30%	130.01%	199.36%	100.00%	-
EY	3.84	3.42	4.75	7.04	8.24	5.38	10.72	-15.72%
YoY %	12.28%	-28.00%	-32.53%	-14.56%	53.16%	-49.81%	-	-
Horiz. %	35.82%	31.90%	44.31%	65.67%	76.87%	50.19%	100.00%	-
DY	1.45	0.83	1.69	3.64	3.70	2.82	4.10	-15.89%
YoY %	74.70%	-50.89%	-53.57%	-1.62%	31.21%	-31.22%	-	-
Horiz. %	35.37%	20.24%	41.22%	88.78%	90.24%	68.78%	100.00%	-
P/NAPS	2.67	5.33	3.09	1.61	1.67	2.34	1.44	10.83%
YoY %	-49.91%	72.49%	91.93%	-3.59%	-28.63%	62.50%	-	-
Horiz. %	185.42%	370.14%	214.58%	111.81%	115.97%	162.50%	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

INIX-OR

0.02

0.00

141,839,900

NOVAMSC

0.265

+0.035

98,192,300

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

81,019,000

MUIIND

0.085

-0.005

75,068,300

EDUSPEC-OR

0.005

0.00

75,002,700

More active Stocks

NESTLE

122.50

+0.50

26,600

NPC

1.88

+0.23

3,000

SUNCON

4.35

+0.22

3,776,400

PETDAG

17.46

+0.22

524,700

KOBAY

2.35

+0.17

10,345,100

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

ORIENT

6.97

-0.18

1,220,900

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

25,910,000

THETA

1.78

-0.11

4,552,900

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