[MPI] YoY Annualized Quarter Result on 31-Mar-2015 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

29-Apr-2015

Admission Sponsor

Sponsor

Financial Year

30-Jun-2015

Quarter

31-Mar-2015 [#3]

Profit Trend

QoQ- 12.42%

YoY- 103.64%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Annualized Quarter Result
Revenue	1,532,292	1,540,557	1,491,281	1,356,378	1,293,293	1,200,054	1,160,800	4.73%
YoY %	-0.54%	3.30%	9.95%	4.88%	7.77%	3.38%	-	-
Horiz. %	132.00%	132.72%	128.47%	116.85%	111.41%	103.38%	100.00%	-
PBT	202,557	263,609	197,165	141,061	70,652	9,293	-45,184	-
YoY %	-23.16%	33.70%	39.77%	99.66%	660.27%	120.57%	-	-
Horiz. %	-448.29%	-583.41%	-436.36%	-312.19%	-156.37%	-20.57%	100.00%	-
Tax	-36,768	-36,865	-944	-28,984	-12,038	-8,232	-4,185	43.62%
YoY %	0.26%	-3,805.19%	96.74%	-140.77%	-46.23%	-96.70%	-	-
Horiz. %	878.57%	880.88%	22.56%	692.57%	287.65%	196.70%	100.00%	-
NP	165,789	226,744	196,221	112,077	58,613	1,061	-49,369	-
YoY %	-26.88%	15.56%	75.08%	91.22%	5,424.32%	102.15%	-	-
Horiz. %	-335.82%	-459.28%	-397.46%	-227.02%	-118.72%	-2.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	137,902	183,886	158,456	98,864	48,548	230	-44,348	-
YoY %	-25.01%	16.05%	60.28%	103.64%	21,007.83%	100.52%	-	-
Horiz. %	-310.95%	-414.64%	-357.30%	-222.93%	-109.47%	-0.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	18.15%	13.98%	0.48%	20.55%	17.04%	88.58%	-	-
YoY %	29.83%	2,812.50%	-97.66%	20.60%	-80.76%	0.00%	-	-
Horiz. %	20.49%	15.78%	0.54%	23.20%	19.24%	100.00%	-	-
Total Cost	1,366,502	1,313,813	1,295,060	1,244,301	1,234,680	1,198,993	1,210,169	2.04%
YoY %	4.01%	1.45%	4.08%	0.78%	2.98%	-0.92%	-	-
Horiz. %	112.92%	108.56%	107.01%	102.82%	102.03%	99.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,189,440	1,118,664	974,363	837,369	747,134	711,220	714,811	8.85%
YoY %	6.33%	14.81%	16.36%	12.08%	5.05%	-0.50%	-	-
Horiz. %	166.40%	156.50%	136.31%	117.15%	104.52%	99.50%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Dividend
Div	73,469	68,373	58,246	50,634	37,829	26,654	25,828	19.02%
YoY %	7.45%	17.39%	15.03%	33.85%	41.93%	3.20%	-	-
Horiz. %	284.45%	264.72%	225.51%	196.04%	146.47%	103.20%	100.00%	-
Div Payout %	53.28%	37.18%	36.76%	51.22%	77.92%	11,555.56%	0.00%	-
YoY %	43.30%	1.14%	-28.23%	-34.27%	-99.33%	0.00%	-	-
Horiz. %	0.46%	0.32%	0.32%	0.44%	0.67%	100.00%	-	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Equity
Net Worth	1,189,440	1,118,664	974,363	837,369	747,134	711,220	714,811	8.85%
YoY %	6.33%	14.81%	16.36%	12.08%	5.05%	-0.50%	-	-
Horiz. %	166.40%	156.50%	136.31%	117.15%	104.52%	99.50%	100.00%	-
NOSH	209,884	209,884	189,934	189,879	189,148	192,221	193,715	1.34%
YoY %	0.00%	10.50%	0.03%	0.39%	-1.60%	-0.77%	-	-
Horiz. %	108.35%	108.35%	98.05%	98.02%	97.64%	99.23%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Ratio Analysis
NP Margin	10.82%	14.72%	13.16%	8.26%	4.53%	0.09%	-4.25%	-
YoY %	-26.49%	11.85%	59.32%	82.34%	4,933.33%	102.12%	-	-
Horiz. %	-254.59%	-346.35%	-309.65%	-194.35%	-106.59%	-2.12%	100.00%	-
ROE	11.59%	16.44%	16.26%	11.81%	6.50%	0.03%	-6.20%	-
YoY %	-29.50%	1.11%	37.68%	81.69%	21,566.67%	100.48%	-	-
Horiz. %	-186.94%	-265.16%	-262.26%	-190.48%	-104.84%	-0.48%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Per Share
RPS	806.44	811.14	785.16	714.34	683.75	624.31	599.23	5.07%
YoY %	-0.58%	3.31%	9.91%	4.47%	9.52%	4.19%	-	-
Horiz. %	134.58%	135.36%	131.03%	119.21%	114.10%	104.19%	100.00%	-
EPS	72.59	96.81	83.43	52.07	25.67	0.12	-22.89	-
YoY %	-25.02%	16.04%	60.23%	102.84%	21,291.67%	100.52%	-	-
Horiz. %	-317.13%	-422.94%	-364.48%	-227.48%	-112.15%	-0.52%	100.00%	-
DPS	38.67	36.00	30.67	26.67	20.00	13.87	13.33	19.41%
YoY %	7.42%	17.38%	15.00%	33.35%	44.20%	4.05%	-	-
Horiz. %	290.10%	270.07%	230.08%	200.08%	150.04%	104.05%	100.00%	-
NAPS	6.26	5.89	5.13	4.41	3.95	3.70	3.69	9.20%
YoY %	6.28%	14.81%	16.33%	11.65%	6.76%	0.27%	-	-
Horiz. %	169.65%	159.62%	139.02%	119.51%	107.05%	100.27%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Adjusted Per Share Value based on latest NOSH - 189,911
RPS	730.07	734.00	710.53	646.25	616.19	571.77	553.07	4.73%
YoY %	-0.54%	3.30%	9.95%	4.88%	7.77%	3.38%	-	-
Horiz. %	132.00%	132.71%	128.47%	116.85%	111.41%	103.38%	100.00%	-
EPS	65.70	87.61	75.50	47.10	23.13	0.11	-21.13	-
YoY %	-25.01%	16.04%	60.30%	103.63%	20,927.27%	100.52%	-	-
Horiz. %	-310.93%	-414.62%	-357.31%	-222.91%	-109.47%	-0.52%	100.00%	-
DPS	35.00	32.58	27.75	24.13	18.02	12.70	12.31	19.01%
YoY %	7.43%	17.41%	15.00%	33.91%	41.89%	3.17%	-	-
Horiz. %	284.32%	264.66%	225.43%	196.02%	146.39%	103.17%	100.00%	-
NAPS	5.6671	5.3299	4.6424	3.9897	3.5598	3.3886	3.4057	8.85%
YoY %	6.33%	14.81%	16.36%	12.08%	5.05%	-0.50%	-	-
Horiz. %	166.40%	156.50%	136.31%	117.15%	104.52%	99.50%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	30/03/12	-
Price	8.62	11.50	7.45	7.00	4.20	2.52	3.10	-
P/RPS	1.07	1.42	0.95	0.98	0.61	0.40	0.52	12.77%
YoY %	-24.65%	49.47%	-3.06%	60.66%	52.50%	-23.08%	-	-
Horiz. %	205.77%	273.08%	182.69%	188.46%	117.31%	76.92%	100.00%	-
P/EPS	11.88	11.88	8.93	13.44	16.36	2,100.00	-13.54	-
YoY %	0.00%	33.03%	-33.56%	-17.85%	-99.22%	15,609.60%	-	-
Horiz. %	-87.74%	-87.74%	-65.95%	-99.26%	-120.83%	-15,509.60%	100.00%	-
EY	8.42	8.42	11.20	7.44	6.11	0.05	-7.38	-
YoY %	0.00%	-24.82%	50.54%	21.77%	12,120.00%	100.68%	-	-
Horiz. %	-114.09%	-114.09%	-151.76%	-100.81%	-82.79%	-0.68%	100.00%	-
DY	4.49	3.13	4.12	3.81	4.76	5.50	4.30	0.72%
YoY %	43.45%	-24.03%	8.14%	-19.96%	-13.45%	27.91%	-	-
Horiz. %	104.42%	72.79%	95.81%	88.60%	110.70%	127.91%	100.00%	-
P/NAPS	1.38	1.95	1.45	1.59	1.06	0.68	0.84	8.62%
YoY %	-29.23%	34.48%	-8.81%	50.00%	55.88%	-19.05%	-	-
Horiz. %	164.29%	232.14%	172.62%	189.29%	126.19%	80.95%	100.00%	-

	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	31/03/12	CAGR
Price Multiplier on Announcement Date
Date	17/05/18	18/04/17	27/04/16	29/04/15	29/04/14	03/05/13	26/04/12	-
Price	8.38	11.84	7.32	6.55	4.24	2.49	2.97	-
P/RPS	1.04	1.46	0.93	0.92	0.62	0.40	0.50	12.97%
YoY %	-28.77%	56.99%	1.09%	48.39%	55.00%	-20.00%	-	-
Horiz. %	208.00%	292.00%	186.00%	184.00%	124.00%	80.00%	100.00%	-
P/EPS	11.55	12.23	8.77	12.58	16.52	2,075.00	-12.97	-
YoY %	-5.56%	39.45%	-30.29%	-23.85%	-99.20%	16,098.46%	-	-
Horiz. %	-89.05%	-94.29%	-67.62%	-96.99%	-127.37%	-15,998.46%	100.00%	-
EY	8.66	8.18	11.40	7.95	6.05	0.05	-7.71	-
YoY %	5.87%	-28.25%	43.40%	31.40%	12,000.00%	100.65%	-	-
Horiz. %	-112.32%	-106.10%	-147.86%	-103.11%	-78.47%	-0.65%	100.00%	-
DY	4.61	3.04	4.19	4.07	4.72	5.57	4.49	0.44%
YoY %	51.64%	-27.45%	2.95%	-13.77%	-15.26%	24.05%	-	-
Horiz. %	102.67%	67.71%	93.32%	90.65%	105.12%	124.05%	100.00%	-
P/NAPS	1.34	2.01	1.43	1.49	1.07	0.67	0.80	8.97%
YoY %	-33.33%	40.56%	-4.03%	39.25%	59.70%	-16.25%	-	-
Horiz. %	167.50%	251.25%	178.75%	186.25%	133.75%	83.75%	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