[MPI] YoY Annualized Quarter Result on 31-Dec-2016 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
25-Jan-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
31-Dec-2016 [#2]
Profit Trend
QoQ- 19.21%
YoY- 18.6%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 1,565,720 1,623,836 1,565,772 1,518,836 1,532,676 1,332,028 1,294,036 3.22%
PBT 229,574 246,820 224,046 270,838 200,714 124,066 71,536 21.43%
Tax -35,676 -41,114 -38,780 -37,302 4,148 -28,698 -9,034 25.71%
NP 193,898 205,706 185,266 233,536 204,862 95,368 62,502 20.75%
-
NP to SH 163,780 163,006 154,886 189,404 159,706 87,942 51,842 21.12%
-
Tax Rate 15.54% 16.66% 17.31% 13.77% -2.07% 23.13% 12.63% -
Total Cost 1,371,822 1,418,130 1,380,506 1,285,300 1,327,814 1,236,660 1,231,534 1.81%
-
Net Worth 1,324,690 1,250,239 1,170,319 1,071,182 951,625 795,502 744,921 10.06%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div 38,011 38,001 37,997 30,388 30,391 26,580 18,906 12.33%
Div Payout % 23.21% 23.31% 24.53% 16.04% 19.03% 30.22% 36.47% -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 1,324,690 1,250,239 1,170,319 1,071,182 951,625 795,502 744,921 10.06%
NOSH 209,884 209,884 209,884 209,884 189,945 189,857 189,066 1.75%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 12.38% 12.67% 11.83% 15.38% 13.37% 7.16% 4.83% -
ROE 12.36% 13.04% 13.23% 17.68% 16.78% 11.05% 6.96% -
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 823.82 854.62 824.15 799.70 806.90 701.59 684.43 3.13%
EPS 86.18 85.78 81.54 99.72 84.08 46.32 27.42 21.01%
DPS 20.00 20.00 20.00 16.00 16.00 14.00 10.00 12.24%
NAPS 6.97 6.58 6.16 5.64 5.01 4.19 3.94 9.96%
Adjusted Per Share Value based on latest NOSH - 209,884
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 745.99 773.68 746.02 723.65 730.25 634.65 616.55 3.22%
EPS 78.03 77.66 73.80 90.24 76.09 41.90 24.70 21.12%
DPS 18.11 18.11 18.10 14.48 14.48 12.66 9.01 12.33%
NAPS 6.3115 5.9568 5.576 5.1037 4.5341 3.7902 3.5492 10.06%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 11.44 9.95 12.62 7.41 9.31 4.53 3.18 -
P/RPS 1.39 1.16 1.53 0.93 1.15 0.65 0.46 20.22%
P/EPS 13.28 11.60 15.48 7.43 11.07 9.78 11.60 2.27%
EY 7.53 8.62 6.46 13.46 9.03 10.23 8.62 -2.22%
DY 1.75 2.01 1.58 2.16 1.72 3.09 3.14 -9.27%
P/NAPS 1.64 1.51 2.05 1.31 1.86 1.08 0.81 12.46%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 26/02/20 21/02/19 29/01/18 25/01/17 28/01/16 22/01/15 27/01/14 -
Price 11.20 10.22 11.24 7.95 8.66 5.50 3.91 -
P/RPS 1.36 1.20 1.36 0.99 1.07 0.78 0.57 15.58%
P/EPS 13.00 11.91 13.79 7.97 10.30 11.87 14.26 -1.52%
EY 7.69 8.39 7.25 12.54 9.71 8.42 7.01 1.55%
DY 1.79 1.96 1.78 2.01 1.85 2.55 2.56 -5.78%
P/NAPS 1.61 1.55 1.82 1.41 1.73 1.31 0.99 8.43%

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
Post a Comment