[MPI] YoY Cumulative 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- 68.63%

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
Cumulative Result
Revenue	1,149,219	1,155,418	1,118,461	1,017,284	969,970	900,041	870,600	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	151,918	197,707	147,874	105,796	52,989	6,970	-33,888	-
YoY %	-23.16%	33.70%	39.77%	99.66%	660.24%	120.57%	-	-
Horiz. %	-448.29%	-583.41%	-436.36%	-312.19%	-156.37%	-20.57%	100.00%	-
Tax	-27,576	-27,649	-708	-21,738	-9,029	-6,174	-3,139	43.62%
YoY %	0.26%	-3,805.23%	96.74%	-140.76%	-46.24%	-96.69%	-	-
Horiz. %	878.50%	880.82%	22.55%	692.51%	287.64%	196.69%	100.00%	-
NP	124,342	170,058	147,166	84,058	43,960	796	-37,027	-
YoY %	-26.88%	15.56%	75.08%	91.21%	5,422.61%	102.15%	-	-
Horiz. %	-335.81%	-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	103,427	137,915	118,842	74,148	36,411	173	-33,261	-
YoY %	-25.01%	16.05%	60.28%	103.64%	20,946.82%	100.52%	-	-
Horiz. %	-310.96%	-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	1,024,877	985,360	971,295	933,226	926,010	899,245	907,627	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	711,222	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	55,101	51,280	43,684	37,975	28,372	19,991	19,371	19.02%
YoY %	7.45%	17.39%	15.03%	33.85%	41.92%	3.20%	-	-
Horiz. %	284.45%	264.73%	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	711,222	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	192,222	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	8.70%	12.33%	12.20%	8.85%	4.87%	0.02%	-4.65%	-
YoY %	-29.44%	1.07%	37.85%	81.72%	24,250.00%	100.43%	-	-
Horiz. %	-187.10%	-265.16%	-262.37%	-190.32%	-104.73%	-0.43%	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	604.83	608.35	588.87	535.75	512.81	468.23	449.42	5.07%
YoY %	-0.58%	3.31%	9.92%	4.47%	9.52%	4.19%	-	-
Horiz. %	134.58%	135.36%	131.03%	119.21%	114.10%	104.19%	100.00%	-
EPS	54.44	72.61	62.57	39.05	19.25	0.09	-17.17	-
YoY %	-25.02%	16.05%	60.23%	102.86%	21,288.89%	100.52%	-	-
Horiz. %	-317.06%	-422.89%	-364.41%	-227.43%	-112.11%	-0.52%	100.00%	-
DPS	29.00	27.00	23.00	20.00	15.00	10.40	10.00	19.40%
YoY %	7.41%	17.39%	15.00%	33.33%	44.23%	4.00%	-	-
Horiz. %	290.00%	270.00%	230.00%	200.00%	150.00%	104.00%	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	547.55	550.50	532.89	484.69	462.15	428.83	414.80	4.73%
YoY %	-0.54%	3.30%	9.94%	4.88%	7.77%	3.38%	-	-
Horiz. %	132.00%	132.71%	128.47%	116.85%	111.42%	103.38%	100.00%	-
EPS	49.28	65.71	56.62	35.33	17.35	0.08	-15.85	-
YoY %	-25.00%	16.05%	60.26%	103.63%	21,587.50%	100.50%	-	-
Horiz. %	-310.91%	-414.57%	-357.22%	-222.90%	-109.46%	-0.50%	100.00%	-
DPS	26.25	24.43	20.81	18.09	13.52	9.52	9.23	19.02%
YoY %	7.45%	17.40%	15.04%	33.80%	42.02%	3.14%	-	-
Horiz. %	284.40%	264.68%	225.46%	195.99%	146.48%	103.14%	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	1.43	1.89	1.27	1.31	0.82	0.54	0.69	12.90%
YoY %	-24.34%	48.82%	-3.05%	59.76%	51.85%	-21.74%	-	-
Horiz. %	207.25%	273.91%	184.06%	189.86%	118.84%	78.26%	100.00%	-
P/EPS	15.84	15.84	11.91	17.93	21.82	2,800.00	-18.05	-
YoY %	0.00%	33.00%	-33.58%	-17.83%	-99.22%	15,612.47%	-	-
Horiz. %	-87.76%	-87.76%	-65.98%	-99.34%	-120.89%	-15,512.47%	100.00%	-
EY	6.31	6.31	8.40	5.58	4.58	0.04	-5.54	-
YoY %	0.00%	-24.88%	50.54%	21.83%	11,350.00%	100.72%	-	-
Horiz. %	-113.90%	-113.90%	-151.62%	-100.72%	-82.67%	-0.72%	100.00%	-
DY	3.36	2.35	3.09	2.86	3.57	4.13	3.23	0.65%
YoY %	42.98%	-23.95%	8.04%	-19.89%	-13.56%	27.86%	-	-
Horiz. %	104.02%	72.76%	95.67%	88.54%	110.53%	127.86%	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	1.39	1.95	1.24	1.22	0.83	0.53	0.66	13.21%
YoY %	-28.72%	57.26%	1.64%	46.99%	56.60%	-19.70%	-	-
Horiz. %	210.61%	295.45%	187.88%	184.85%	125.76%	80.30%	100.00%	-
P/EPS	15.39	16.31	11.70	16.77	22.03	2,766.67	-17.30	-
YoY %	-5.64%	39.40%	-30.23%	-23.88%	-99.20%	16,092.31%	-	-
Horiz. %	-88.96%	-94.28%	-67.63%	-96.94%	-127.34%	-15,992.31%	100.00%	-
EY	6.50	6.13	8.55	5.96	4.54	0.04	-5.78	-
YoY %	6.04%	-28.30%	43.46%	31.28%	11,250.00%	100.69%	-	-
Horiz. %	-112.46%	-106.06%	-147.92%	-103.11%	-78.55%	-0.69%	100.00%	-
DY	3.46	2.28	3.14	3.05	3.54	4.18	3.37	0.44%
YoY %	51.75%	-27.39%	2.95%	-13.84%	-15.31%	24.04%	-	-
Horiz. %	102.67%	67.66%	93.18%	90.50%	105.04%	124.04%	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