[MPI] YoY Cumulative Quarter Result on 30-Sep-2017 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
08-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -79.63%
YoY- -8.76%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 440,585 369,097 413,756 387,634 358,009 386,645 327,720 5.05%
PBT 73,085 49,307 63,250 52,594 55,821 63,276 26,758 18.21%
Tax -7,301 -5,923 -9,969 -8,767 -6,212 -3,960 -5,159 5.95%
NP 65,784 43,384 53,281 43,827 49,609 59,316 21,599 20.37%
-
NP to SH 55,308 36,793 42,278 36,242 39,721 46,919 19,909 18.54%
-
Tax Rate 9.99% 12.01% 15.76% 16.67% 11.13% 6.26% 19.28% -
Total Cost 374,801 325,713 360,475 343,807 308,400 327,329 306,121 3.42%
-
Net Worth 1,506,485 1,298,082 1,225,538 1,154,750 1,025,793 940,279 764,854 11.94%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 19,718 19,005 19,000 18,992 15,196 15,196 13,285 6.79%
Div Payout % 35.65% 51.66% 44.94% 52.40% 38.26% 32.39% 66.73% -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 1,506,485 1,298,082 1,225,538 1,154,750 1,025,793 940,279 764,854 11.94%
NOSH 209,884 209,884 209,884 209,884 189,961 189,955 189,790 1.68%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 14.93% 11.75% 12.88% 11.31% 13.86% 15.34% 6.59% -
ROE 3.67% 2.83% 3.45% 3.14% 3.87% 4.99% 2.60% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 223.44 194.20 217.76 204.10 188.46 203.55 172.67 4.38%
EPS 28.05 19.36 22.25 19.08 20.91 24.70 10.49 17.79%
DPS 10.00 10.00 10.00 10.00 8.00 8.00 7.00 6.11%
NAPS 7.64 6.83 6.45 6.08 5.40 4.95 4.03 11.23%
Adjusted Per Share Value based on latest NOSH - 209,884
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 209.92 175.86 197.14 184.69 170.57 184.22 156.14 5.05%
EPS 26.35 17.53 20.14 17.27 18.93 22.35 9.49 18.53%
DPS 9.39 9.06 9.05 9.05 7.24 7.24 6.33 6.78%
NAPS 7.1777 6.1848 5.8391 5.5018 4.8874 4.48 3.6442 11.94%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 18.80 9.14 12.14 13.38 7.80 6.62 5.66 -
P/RPS 8.41 4.71 5.57 6.56 4.14 3.25 3.28 16.97%
P/EPS 67.03 47.21 54.56 70.12 37.30 26.80 53.96 3.67%
EY 1.49 2.12 1.83 1.43 2.68 3.73 1.85 -3.53%
DY 0.53 1.09 0.82 0.75 1.03 1.21 1.24 -13.19%
P/NAPS 2.46 1.34 1.88 2.20 1.44 1.34 1.40 9.84%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 25/11/20 26/11/19 08/11/18 08/11/17 09/11/16 17/11/15 12/11/14 -
Price 23.60 11.00 10.80 14.20 7.80 7.35 5.15 -
P/RPS 10.56 5.66 4.96 6.96 4.14 3.61 2.98 23.44%
P/EPS 84.14 56.82 48.54 74.42 37.30 29.76 49.09 9.38%
EY 1.19 1.76 2.06 1.34 2.68 3.36 2.04 -8.58%
DY 0.42 0.91 0.93 0.70 1.03 1.09 1.36 -17.77%
P/NAPS 3.09 1.61 1.67 2.34 1.44 1.48 1.28 15.80%

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