[MPI] YoY Annualized Quarter Result on 31-Mar-2016 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

27-Apr-2016

Admission Sponsor

Sponsor

Financial Year

30-Jun-2016

Quarter

31-Mar-2016 [#3]

Profit Trend

QoQ- -0.78%

YoY- 60.28%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Annualized Quarter Result
Revenue	1,522,701	1,532,292	1,540,557	1,491,281	1,356,378	1,293,293	1,200,054	4.04%
YoY %	-0.63%	-0.54%	3.30%	9.95%	4.88%	7.77%	-	-
Horiz. %	126.89%	127.69%	128.37%	124.27%	113.03%	107.77%	100.00%	-
PBT	198,530	202,557	263,609	197,165	141,061	70,652	9,293	66.53%
YoY %	-1.99%	-23.16%	33.70%	39.77%	99.66%	660.27%	-	-
Horiz. %	2,136.34%	2,179.67%	2,836.64%	2,121.65%	1,517.93%	760.27%	100.00%	-
Tax	-32,750	-36,768	-36,865	-944	-28,984	-12,038	-8,232	25.86%
YoY %	10.93%	0.26%	-3,805.19%	96.74%	-140.77%	-46.23%	-	-
Horiz. %	397.84%	446.65%	447.83%	11.47%	352.09%	146.23%	100.00%	-
NP	165,780	165,789	226,744	196,221	112,077	58,613	1,061	131.98%
YoY %	-0.01%	-26.88%	15.56%	75.08%	91.22%	5,424.32%	-	-
Horiz. %	15,624.88%	15,625.73%	21,370.78%	18,493.97%	10,563.34%	5,524.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	131,026	137,902	183,886	158,456	98,864	48,548	230	187.78%
YoY %	-4.99%	-25.01%	16.05%	60.28%	103.64%	21,007.83%	-	-
Horiz. %	56,967.83%	59,957.39%	79,950.43%	68,893.91%	42,984.35%	21,107.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.50%	18.15%	13.98%	0.48%	20.55%	17.04%	88.58%	-
YoY %	-9.09%	29.83%	2,812.50%	-97.66%	20.60%	-80.76%	-	-
Horiz. %	18.63%	20.49%	15.78%	0.54%	23.20%	19.24%	100.00%	-
Total Cost	1,356,921	1,366,502	1,313,813	1,295,060	1,244,301	1,234,680	1,198,993	2.08%
YoY %	-0.70%	4.01%	1.45%	4.08%	0.78%	2.98%	-	-
Horiz. %	113.17%	113.97%	109.58%	108.01%	103.78%	102.98%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,273,207	1,189,440	1,118,664	974,363	837,369	747,134	711,220	10.18%
YoY %	7.04%	6.33%	14.81%	16.36%	12.08%	5.05%	-	-
Horiz. %	179.02%	167.24%	157.29%	137.00%	117.74%	105.05%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Dividend
Div	68,411	73,469	68,373	58,246	50,634	37,829	26,654	17.00%
YoY %	-6.88%	7.45%	17.39%	15.03%	33.85%	41.93%	-	-
Horiz. %	256.66%	275.64%	256.52%	218.53%	189.97%	141.93%	100.00%	-
Div Payout %	52.21%	53.28%	37.18%	36.76%	51.22%	77.92%	11,555.56%	-
YoY %	-2.01%	43.30%	1.14%	-28.23%	-34.27%	-99.33%	-	-
Horiz. %	0.45%	0.46%	0.32%	0.32%	0.44%	0.67%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Equity
Net Worth	1,273,207	1,189,440	1,118,664	974,363	837,369	747,134	711,220	10.18%
YoY %	7.04%	6.33%	14.81%	16.36%	12.08%	5.05%	-	-
Horiz. %	179.02%	167.24%	157.29%	137.00%	117.74%	105.05%	100.00%	-
NOSH	209,884	209,884	209,884	189,934	189,879	189,148	192,221	1.47%
YoY %	0.00%	0.00%	10.50%	0.03%	0.39%	-1.60%	-	-
Horiz. %	109.19%	109.19%	109.19%	98.81%	98.78%	98.40%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Ratio Analysis
NP Margin	10.89%	10.82%	14.72%	13.16%	8.26%	4.53%	0.09%	-
YoY %	0.65%	-26.49%	11.85%	59.32%	82.34%	4,933.33%	-	-
Horiz. %	12,100.00%	12,022.22%	16,355.56%	14,622.22%	9,177.78%	5,033.33%	100.00%	-
ROE	10.29%	11.59%	16.44%	16.26%	11.81%	6.50%	0.03%	-
YoY %	-11.22%	-29.50%	1.11%	37.68%	81.69%	21,566.67%	-	-
Horiz. %	34,300.00%	38,633.33%	54,800.00%	54,200.00%	39,366.67%	21,666.67%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Per Share
RPS	801.29	806.44	811.14	785.16	714.34	683.75	624.31	4.24%
YoY %	-0.64%	-0.58%	3.31%	9.91%	4.47%	9.52%	-	-
Horiz. %	128.35%	129.17%	129.93%	125.76%	114.42%	109.52%	100.00%	-
EPS	68.96	72.59	96.81	83.43	52.07	25.67	0.12	188.19%
YoY %	-5.00%	-25.02%	16.04%	60.23%	102.84%	21,291.67%	-	-
Horiz. %	57,466.67%	60,491.67%	80,675.00%	69,525.00%	43,391.67%	21,391.67%	100.00%	-
DPS	36.00	38.67	36.00	30.67	26.67	20.00	13.87	17.22%
YoY %	-6.90%	7.42%	17.38%	15.00%	33.35%	44.20%	-	-
Horiz. %	259.55%	278.80%	259.55%	221.12%	192.29%	144.20%	100.00%	-
NAPS	6.70	6.26	5.89	5.13	4.41	3.95	3.70	10.39%
YoY %	7.03%	6.28%	14.81%	16.33%	11.65%	6.76%	-	-
Horiz. %	181.08%	169.19%	159.19%	138.65%	119.19%	106.76%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 189,912
RPS	725.50	730.07	734.00	710.53	646.25	616.19	571.77	4.04%
YoY %	-0.63%	-0.54%	3.30%	9.95%	4.88%	7.77%	-	-
Horiz. %	126.89%	127.69%	128.37%	124.27%	113.03%	107.77%	100.00%	-
EPS	62.43	65.70	87.61	75.50	47.10	23.13	0.11	187.60%
YoY %	-4.98%	-25.01%	16.04%	60.30%	103.63%	20,927.27%	-	-
Horiz. %	56,754.55%	59,727.27%	79,645.45%	68,636.36%	42,818.18%	21,027.27%	100.00%	-
DPS	32.59	35.00	32.58	27.75	24.13	18.02	12.70	16.99%
YoY %	-6.89%	7.43%	17.41%	15.00%	33.91%	41.89%	-	-
Horiz. %	256.61%	275.59%	256.54%	218.50%	190.00%	141.89%	100.00%	-
NAPS	6.0662	5.6671	5.3299	4.6424	3.9897	3.5598	3.3886	10.18%
YoY %	7.04%	6.33%	14.81%	16.36%	12.08%	5.05%	-	-
Horiz. %	179.02%	167.24%	157.29%	137.00%	117.74%	105.05%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	-
Price	10.00	8.62	11.50	7.45	7.00	4.20	2.52	-
P/RPS	1.25	1.07	1.42	0.95	0.98	0.61	0.40	20.90%
YoY %	16.82%	-24.65%	49.47%	-3.06%	60.66%	52.50%	-	-
Horiz. %	312.50%	267.50%	355.00%	237.50%	245.00%	152.50%	100.00%	-
P/EPS	14.50	11.88	11.88	8.93	13.44	16.36	2,100.00	-56.34%
YoY %	22.05%	0.00%	33.03%	-33.56%	-17.85%	-99.22%	-	-
Horiz. %	0.69%	0.57%	0.57%	0.43%	0.64%	0.78%	100.00%	-
EY	6.90	8.42	8.42	11.20	7.44	6.11	0.05	127.23%
YoY %	-18.05%	0.00%	-24.82%	50.54%	21.77%	12,120.00%	-	-
Horiz. %	13,800.00%	16,840.00%	16,840.00%	22,400.00%	14,880.00%	12,220.00%	100.00%	-
DY	3.60	4.49	3.13	4.12	3.81	4.76	5.50	-6.81%
YoY %	-19.82%	43.45%	-24.03%	8.14%	-19.96%	-13.45%	-	-
Horiz. %	65.45%	81.64%	56.91%	74.91%	69.27%	86.55%	100.00%	-
P/NAPS	1.49	1.38	1.95	1.45	1.59	1.06	0.68	13.96%
YoY %	7.97%	-29.23%	34.48%	-8.81%	50.00%	55.88%	-	-
Horiz. %	219.12%	202.94%	286.76%	213.24%	233.82%	155.88%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	24/05/19	17/05/18	18/04/17	27/04/16	29/04/15	29/04/14	03/05/13	-
Price	8.80	8.38	11.84	7.32	6.55	4.24	2.49	-
P/RPS	1.10	1.04	1.46	0.93	0.92	0.62	0.40	18.35%
YoY %	5.77%	-28.77%	56.99%	1.09%	48.39%	55.00%	-	-
Horiz. %	275.00%	260.00%	365.00%	232.50%	230.00%	155.00%	100.00%	-
P/EPS	12.76	11.55	12.23	8.77	12.58	16.52	2,075.00	-57.18%
YoY %	10.48%	-5.56%	39.45%	-30.29%	-23.85%	-99.20%	-	-
Horiz. %	0.61%	0.56%	0.59%	0.42%	0.61%	0.80%	100.00%	-
EY	7.84	8.66	8.18	11.40	7.95	6.05	0.05	132.12%
YoY %	-9.47%	5.87%	-28.25%	43.40%	31.40%	12,000.00%	-	-
Horiz. %	15,680.00%	17,320.00%	16,360.00%	22,800.00%	15,900.00%	12,100.00%	100.00%	-
DY	4.09	4.61	3.04	4.19	4.07	4.72	5.57	-5.01%
YoY %	-11.28%	51.64%	-27.45%	2.95%	-13.77%	-15.26%	-	-
Horiz. %	73.43%	82.76%	54.58%	75.22%	73.07%	84.74%	100.00%	-
P/NAPS	1.31	1.34	2.01	1.43	1.49	1.07	0.67	11.81%
YoY %	-2.24%	-33.33%	40.56%	-4.03%	39.25%	59.70%	-	-
Horiz. %	195.52%	200.00%	300.00%	213.43%	222.39%	159.70%	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