[MPI] YoY Annualized Quarter Result on 31-Mar-2018 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

17-May-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

31-Mar-2018 [#3]

Profit Trend

QoQ- -10.97%

YoY- -25.01%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Annualized Quarter Result
Revenue	1,934,864	1,545,532	1,522,701	1,532,292	1,540,557	1,491,281	1,356,378	6.09%
YoY %	25.19%	1.50%	-0.63%	-0.54%	3.30%	9.95%	-	-
Horiz. %	142.65%	113.95%	112.26%	112.97%	113.58%	109.95%	100.00%	-
PBT	348,797	198,677	198,530	202,557	263,609	197,165	141,061	16.27%
YoY %	75.56%	0.07%	-1.99%	-23.16%	33.70%	39.77%	-	-
Horiz. %	247.27%	140.84%	140.74%	143.60%	186.88%	139.77%	100.00%	-
Tax	-34,050	-34,456	-32,750	-36,768	-36,865	-944	-28,984	2.71%
YoY %	1.18%	-5.21%	10.93%	0.26%	-3,805.19%	96.74%	-	-
Horiz. %	117.48%	118.88%	112.99%	126.86%	127.19%	3.26%	100.00%	-
NP	314,746	164,221	165,780	165,789	226,744	196,221	112,077	18.76%
YoY %	91.66%	-0.94%	-0.01%	-26.88%	15.56%	75.08%	-	-
Horiz. %	280.83%	146.53%	147.92%	147.92%	202.31%	175.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	262,290	138,592	131,026	137,902	183,886	158,456	98,864	17.64%
YoY %	89.25%	5.77%	-4.99%	-25.01%	16.05%	60.28%	-	-
Horiz. %	265.30%	140.18%	132.53%	139.49%	186.00%	160.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.76%	17.34%	16.50%	18.15%	13.98%	0.48%	20.55%	-
YoY %	-43.71%	5.09%	-9.09%	29.83%	2,812.50%	-97.66%	-	-
Horiz. %	47.49%	84.38%	80.29%	88.32%	68.03%	2.34%	100.00%	-
Total Cost	1,620,117	1,381,310	1,356,921	1,366,502	1,313,813	1,295,060	1,244,301	4.49%
YoY %	17.29%	1.80%	-0.70%	4.01%	1.45%	4.08%	-	-
Horiz. %	130.20%	111.01%	109.05%	109.82%	105.59%	104.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,650,010	1,360,416	1,273,207	1,189,440	1,118,664	974,363	837,369	11.95%
YoY %	21.29%	6.85%	7.04%	6.33%	14.81%	16.36%	-	-
Horiz. %	197.05%	162.46%	152.05%	142.04%	133.59%	116.36%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Dividend
Div	79,232	68,496	68,411	73,469	68,373	58,246	50,634	7.74%
YoY %	15.67%	0.12%	-6.88%	7.45%	17.39%	15.03%	-	-
Horiz. %	156.48%	135.28%	135.11%	145.10%	135.03%	115.03%	100.00%	-
Div Payout %	30.21%	49.42%	52.21%	53.28%	37.18%	36.76%	51.22%	-
YoY %	-38.87%	-5.34%	-2.01%	43.30%	1.14%	-28.23%	-	-
Horiz. %	58.98%	96.49%	101.93%	104.02%	72.59%	71.77%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Equity
Net Worth	1,650,010	1,360,416	1,273,207	1,189,440	1,118,664	974,363	837,369	11.95%
YoY %	21.29%	6.85%	7.04%	6.33%	14.81%	16.36%	-	-
Horiz. %	197.05%	162.46%	152.05%	142.04%	133.59%	116.36%	100.00%	-
NOSH	209,884	209,884	209,884	209,884	209,884	189,934	189,879	1.68%
YoY %	0.00%	0.00%	0.00%	0.00%	10.50%	0.03%	-	-
Horiz. %	110.54%	110.54%	110.54%	110.54%	110.54%	100.03%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Ratio Analysis
NP Margin	16.27%	10.63%	10.89%	10.82%	14.72%	13.16%	8.26%	-
YoY %	53.06%	-2.39%	0.65%	-26.49%	11.85%	59.32%	-	-
Horiz. %	196.97%	128.69%	131.84%	130.99%	178.21%	159.32%	100.00%	-
ROE	15.90%	10.19%	10.29%	11.59%	16.44%	16.26%	11.81%	-
YoY %	56.04%	-0.97%	-11.22%	-29.50%	1.11%	37.68%	-	-
Horiz. %	134.63%	86.28%	87.13%	98.14%	139.20%	137.68%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Per Share
RPS	976.81	812.29	801.29	806.44	811.14	785.16	714.34	5.34%
YoY %	20.25%	1.37%	-0.64%	-0.58%	3.31%	9.91%	-	-
Horiz. %	136.74%	113.71%	112.17%	112.89%	113.55%	109.91%	100.00%	-
EPS	132.65	72.89	68.96	72.59	96.81	83.43	52.07	16.84%
YoY %	81.99%	5.70%	-5.00%	-25.02%	16.04%	60.23%	-	-
Horiz. %	254.75%	139.98%	132.44%	139.41%	185.92%	160.23%	100.00%	-
DPS	40.00	36.00	36.00	38.67	36.00	30.67	26.67	6.98%
YoY %	11.11%	0.00%	-6.90%	7.42%	17.38%	15.00%	-	-
Horiz. %	149.98%	134.98%	134.98%	144.99%	134.98%	115.00%	100.00%	-
NAPS	8.33	7.15	6.70	6.26	5.89	5.13	4.41	11.17%
YoY %	16.50%	6.72%	7.03%	6.28%	14.81%	16.33%	-	-
Horiz. %	188.89%	162.13%	151.93%	141.95%	133.56%	116.33%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	921.87	736.37	725.50	730.07	734.00	710.53	646.25	6.09%
YoY %	25.19%	1.50%	-0.63%	-0.54%	3.30%	9.95%	-	-
Horiz. %	142.65%	113.95%	112.26%	112.97%	113.58%	109.95%	100.00%	-
EPS	124.97	66.03	62.43	65.70	87.61	75.50	47.10	17.64%
YoY %	89.26%	5.77%	-4.98%	-25.01%	16.04%	60.30%	-	-
Horiz. %	265.33%	140.19%	132.55%	139.49%	186.01%	160.30%	100.00%	-
DPS	37.75	32.64	32.59	35.00	32.58	27.75	24.13	7.73%
YoY %	15.66%	0.15%	-6.89%	7.43%	17.41%	15.00%	-	-
Horiz. %	156.44%	135.27%	135.06%	145.05%	135.02%	115.00%	100.00%	-
NAPS	7.8615	6.4818	6.0662	5.6671	5.3299	4.6424	3.9897	11.95%
YoY %	21.29%	6.85%	7.04%	6.33%	14.81%	16.36%	-	-
Horiz. %	197.04%	162.46%	152.05%	142.04%	133.59%	116.36%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	-
Price	38.90	9.15	10.00	8.62	11.50	7.45	7.00	-
P/RPS	3.98	1.13	1.25	1.07	1.42	0.95	0.98	26.28%
YoY %	252.21%	-9.60%	16.82%	-24.65%	49.47%	-3.06%	-	-
Horiz. %	406.12%	115.31%	127.55%	109.18%	144.90%	96.94%	100.00%	-
P/EPS	29.38	12.56	14.50	11.88	11.88	8.93	13.44	13.90%
YoY %	133.92%	-13.38%	22.05%	0.00%	33.03%	-33.56%	-	-
Horiz. %	218.60%	93.45%	107.89%	88.39%	88.39%	66.44%	100.00%	-
EY	3.40	7.96	6.90	8.42	8.42	11.20	7.44	-12.22%
YoY %	-57.29%	15.36%	-18.05%	0.00%	-24.82%	50.54%	-	-
Horiz. %	45.70%	106.99%	92.74%	113.17%	113.17%	150.54%	100.00%	-
DY	1.03	3.93	3.60	4.49	3.13	4.12	3.81	-19.57%
YoY %	-73.79%	9.17%	-19.82%	43.45%	-24.03%	8.14%	-	-
Horiz. %	27.03%	103.15%	94.49%	117.85%	82.15%	108.14%	100.00%	-
P/NAPS	4.67	1.28	1.49	1.38	1.95	1.45	1.59	19.65%
YoY %	264.84%	-14.09%	7.97%	-29.23%	34.48%	-8.81%	-	-
Horiz. %	293.71%	80.50%	93.71%	86.79%	122.64%	91.19%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	28/05/21	20/05/20	24/05/19	17/05/18	18/04/17	27/04/16	29/04/15	-
Price	37.20	10.92	8.80	8.38	11.84	7.32	6.55	-
P/RPS	3.81	1.34	1.10	1.04	1.46	0.93	0.92	26.69%
YoY %	184.33%	21.82%	5.77%	-28.77%	56.99%	1.09%	-	-
Horiz. %	414.13%	145.65%	119.57%	113.04%	158.70%	101.09%	100.00%	-
P/EPS	28.09	14.99	12.76	11.55	12.23	8.77	12.58	14.31%
YoY %	87.39%	17.48%	10.48%	-5.56%	39.45%	-30.29%	-	-
Horiz. %	223.29%	119.16%	101.43%	91.81%	97.22%	69.71%	100.00%	-
EY	3.56	6.67	7.84	8.66	8.18	11.40	7.95	-12.52%
YoY %	-46.63%	-14.92%	-9.47%	5.87%	-28.25%	43.40%	-	-
Horiz. %	44.78%	83.90%	98.62%	108.93%	102.89%	143.40%	100.00%	-
DY	1.08	3.30	4.09	4.61	3.04	4.19	4.07	-19.82%
YoY %	-67.27%	-19.32%	-11.28%	51.64%	-27.45%	2.95%	-	-
Horiz. %	26.54%	81.08%	100.49%	113.27%	74.69%	102.95%	100.00%	-
P/NAPS	4.47	1.53	1.31	1.34	2.01	1.43	1.49	20.07%
YoY %	192.16%	16.79%	-2.24%	-33.33%	40.56%	-4.03%	-	-
Horiz. %	300.00%	102.68%	87.92%	89.93%	134.90%	95.97%	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