[MPI] YoY Cumulative Quarter Result on 31-Dec-2017 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
29-Jan-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Dec-2017 [#2]
Profit Trend
QoQ- 113.68%
YoY- -18.22%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 924,520 782,860 811,918 782,886 759,418 766,338 666,014 5.61%
PBT 164,185 114,787 123,410 112,023 135,419 100,357 62,033 17.59%
Tax -17,263 -17,838 -20,557 -19,390 -18,651 2,074 -14,349 3.12%
NP 146,922 96,949 102,853 92,633 116,768 102,431 47,684 20.60%
-
NP to SH 122,345 81,890 81,503 77,443 94,702 79,853 43,971 18.57%
-
Tax Rate 10.51% 15.54% 16.66% 17.31% 13.77% -2.07% 23.13% -
Total Cost 777,598 685,911 709,065 690,253 642,650 663,907 618,330 3.89%
-
Net Worth 1,559,420 1,324,690 1,250,239 1,170,319 1,071,182 951,625 795,502 11.86%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 19,789 19,005 19,000 18,998 15,194 15,195 13,290 6.85%
Div Payout % 16.18% 23.21% 23.31% 24.53% 16.04% 19.03% 30.22% -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 1,559,420 1,324,690 1,250,239 1,170,319 1,071,182 951,625 795,502 11.86%
NOSH 209,884 209,884 209,884 209,884 209,884 189,945 189,857 1.68%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 15.89% 12.38% 12.67% 11.83% 15.38% 13.37% 7.16% -
ROE 7.85% 6.18% 6.52% 6.62% 8.84% 8.39% 5.53% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 467.17 411.91 427.31 412.07 399.85 403.45 350.80 4.88%
EPS 61.93 43.09 42.89 40.77 49.86 42.04 23.16 17.79%
DPS 10.00 10.00 10.00 10.00 8.00 8.00 7.00 6.11%
NAPS 7.88 6.97 6.58 6.16 5.64 5.01 4.19 11.09%
Adjusted Per Share Value based on latest NOSH - 209,884
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 463.99 392.90 407.48 392.91 381.13 384.61 334.26 5.61%
EPS 61.40 41.10 40.90 38.87 47.53 40.08 22.07 18.57%
DPS 9.93 9.54 9.54 9.53 7.63 7.63 6.67 6.85%
NAPS 7.8263 6.6483 6.2746 5.8735 5.376 4.776 3.9924 11.86%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 25.96 11.44 9.95 12.62 7.41 9.31 4.53 -
P/RPS 5.56 2.78 2.33 3.06 1.85 2.31 1.29 27.54%
P/EPS 41.99 26.55 23.20 30.96 14.86 22.15 19.56 13.56%
EY 2.38 3.77 4.31 3.23 6.73 4.52 5.11 -11.94%
DY 0.39 0.87 1.01 0.79 1.08 0.86 1.55 -20.52%
P/NAPS 3.29 1.64 1.51 2.05 1.31 1.86 1.08 20.38%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 25/02/21 26/02/20 21/02/19 29/01/18 25/01/17 28/01/16 22/01/15 -
Price 38.00 11.20 10.22 11.24 7.95 8.66 5.50 -
P/RPS 8.13 2.72 2.39 2.73 1.99 2.15 1.57 31.49%
P/EPS 61.47 25.99 23.83 27.57 15.94 20.60 23.75 17.15%
EY 1.63 3.85 4.20 3.63 6.27 4.85 4.21 -14.61%
DY 0.26 0.89 0.98 0.89 1.01 0.92 1.27 -23.21%
P/NAPS 4.82 1.61 1.55 1.82 1.41 1.73 1.31 24.22%

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