[MPI] YoY Cumulative Quarter Result on 31-Mar-2019 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

24-May-2019

Admission Sponsor

Sponsor

Financial Year

30-Jun-2019

Quarter

31-Mar-2019 [#3]

Profit Trend

QoQ- 20.57%

YoY- -4.99%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Cumulative Result
Revenue	1,804,088	1,451,148	1,159,149	1,142,026	1,149,219	1,155,418	1,118,461	8.29%
YoY %	24.32%	25.19%	1.50%	-0.63%	-0.54%	3.30%	-	-
Horiz. %	161.30%	129.75%	103.64%	102.11%	102.75%	103.30%	100.00%	-
PBT	337,959	261,598	149,008	148,898	151,918	197,707	147,874	14.76%
YoY %	29.19%	75.56%	0.07%	-1.99%	-23.16%	33.70%	-	-
Horiz. %	228.55%	176.91%	100.77%	100.69%	102.73%	133.70%	100.00%	-
Tax	-46,076	-25,538	-25,842	-24,563	-27,576	-27,649	-708	100.49%
YoY %	-80.42%	1.18%	-5.21%	10.93%	0.26%	-3,805.23%	-	-
Horiz. %	6,507.91%	3,607.06%	3,650.00%	3,469.35%	3,894.92%	3,905.23%	100.00%	-
NP	291,883	236,060	123,166	124,335	124,342	170,058	147,166	12.08%
YoY %	23.65%	91.66%	-0.94%	-0.01%	-26.88%	15.56%	-	-
Horiz. %	198.34%	160.40%	83.69%	84.49%	84.49%	115.56%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	248,365	196,718	103,944	98,270	103,427	137,915	118,842	13.06%
YoY %	26.25%	89.25%	5.77%	-4.99%	-25.01%	16.05%	-	-
Horiz. %	208.99%	165.53%	87.46%	82.69%	87.03%	116.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.63%	9.76%	17.34%	16.50%	18.15%	13.98%	0.48%	-
YoY %	39.65%	-43.71%	5.09%	-9.09%	29.83%	2,812.50%	-	-
Horiz. %	2,839.58%	2,033.33%	3,612.50%	3,437.50%	3,781.25%	2,912.50%	100.00%	-
Total Cost	1,512,205	1,215,088	1,035,983	1,017,691	1,024,877	985,360	971,295	7.65%
YoY %	24.45%	17.29%	1.80%	-0.70%	4.01%	1.45%	-	-
Horiz. %	155.69%	125.10%	106.66%	104.78%	105.52%	101.45%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,967,709	1,650,010	1,360,416	1,273,207	1,189,440	1,118,664	974,363	12.42%
YoY %	19.25%	21.29%	6.85%	7.04%	6.33%	14.81%	-	-
Horiz. %	201.95%	169.34%	139.62%	130.67%	122.07%	114.81%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Dividend
Div	69,495	59,424	51,372	51,308	55,101	51,280	43,684	8.04%
YoY %	16.95%	15.67%	0.12%	-6.88%	7.45%	17.39%	-	-
Horiz. %	159.09%	136.03%	117.60%	117.45%	126.14%	117.39%	100.00%	-
Div Payout %	27.98%	30.21%	49.42%	52.21%	53.28%	37.18%	36.76%	-
YoY %	-7.38%	-38.87%	-5.34%	-2.01%	43.30%	1.14%	-	-
Horiz. %	76.12%	82.18%	134.44%	142.03%	144.94%	101.14%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Equity
Net Worth	1,967,709	1,650,010	1,360,416	1,273,207	1,189,440	1,118,664	974,363	12.42%
YoY %	19.25%	21.29%	6.85%	7.04%	6.33%	14.81%	-	-
Horiz. %	201.95%	169.34%	139.62%	130.67%	122.07%	114.81%	100.00%	-
NOSH	209,884	209,884	209,884	209,884	209,884	209,884	189,934	1.67%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	10.50%	-	-
Horiz. %	110.50%	110.50%	110.50%	110.50%	110.50%	110.50%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Ratio Analysis
NP Margin	16.18%	16.27%	10.63%	10.89%	10.82%	14.72%	13.16%	-
YoY %	-0.55%	53.06%	-2.39%	0.65%	-26.49%	11.85%	-	-
Horiz. %	122.95%	123.63%	80.78%	82.75%	82.22%	111.85%	100.00%	-
ROE	12.62%	11.92%	7.64%	7.72%	8.70%	12.33%	12.20%	-
YoY %	5.87%	56.02%	-1.04%	-11.26%	-29.44%	1.07%	-	-
Horiz. %	103.44%	97.70%	62.62%	63.28%	71.31%	101.07%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Per Share
RPS	908.60	732.61	609.22	600.97	604.83	608.35	588.87	7.49%
YoY %	24.02%	20.25%	1.37%	-0.64%	-0.58%	3.31%	-	-
Horiz. %	154.30%	124.41%	103.46%	102.05%	102.71%	103.31%	100.00%	-
EPS	125.15	99.49	54.67	51.72	54.44	72.61	62.57	12.24%
YoY %	25.79%	81.98%	5.70%	-5.00%	-25.02%	16.05%	-	-
Horiz. %	200.02%	159.01%	87.37%	82.66%	87.01%	116.05%	100.00%	-
DPS	35.00	30.00	27.00	27.00	29.00	27.00	23.00	7.24%
YoY %	16.67%	11.11%	0.00%	-6.90%	7.41%	17.39%	-	-
Horiz. %	152.17%	130.43%	117.39%	117.39%	126.09%	117.39%	100.00%	-
NAPS	9.91	8.33	7.15	6.70	6.26	5.89	5.13	11.59%
YoY %	18.97%	16.50%	6.72%	7.03%	6.28%	14.81%	-	-
Horiz. %	193.18%	162.38%	139.38%	130.60%	122.03%	114.81%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	905.43	728.30	581.75	573.15	576.76	579.88	561.33	8.29%
YoY %	24.32%	25.19%	1.50%	-0.63%	-0.54%	3.30%	-	-
Horiz. %	161.30%	129.75%	103.64%	102.11%	102.75%	103.30%	100.00%	-
EPS	124.65	98.73	52.17	49.32	51.91	69.22	59.64	13.06%
YoY %	26.25%	89.25%	5.78%	-4.99%	-25.01%	16.06%	-	-
Horiz. %	209.00%	165.54%	87.47%	82.70%	87.04%	116.06%	100.00%	-
DPS	34.88	29.82	25.78	25.75	27.65	25.74	21.92	8.04%
YoY %	16.97%	15.67%	0.12%	-6.87%	7.42%	17.43%	-	-
Horiz. %	159.12%	136.04%	117.61%	117.47%	126.14%	117.43%	100.00%	-
NAPS	9.8755	8.281	6.8276	6.3899	5.9695	5.6143	4.8901	12.42%
YoY %	19.25%	21.29%	6.85%	7.04%	6.33%	14.81%	-	-
Horiz. %	201.95%	169.34%	139.62%	130.67%	122.07%	114.81%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	-
Price	36.40	38.90	9.15	10.00	8.62	11.50	7.45	-
P/RPS	4.01	5.31	1.50	1.66	1.43	1.89	1.27	21.11%
YoY %	-24.48%	254.00%	-9.64%	16.08%	-24.34%	48.82%	-	-
Horiz. %	315.75%	418.11%	118.11%	130.71%	112.60%	148.82%	100.00%	-
P/EPS	29.10	39.17	16.75	19.34	15.84	15.84	11.91	16.04%
YoY %	-25.71%	133.85%	-13.39%	22.10%	0.00%	33.00%	-	-
Horiz. %	244.33%	328.88%	140.64%	162.38%	133.00%	133.00%	100.00%	-
EY	3.44	2.55	5.97	5.17	6.31	6.31	8.40	-13.81%
YoY %	34.90%	-57.29%	15.47%	-18.07%	0.00%	-24.88%	-	-
Horiz. %	40.95%	30.36%	71.07%	61.55%	75.12%	75.12%	100.00%	-
DY	0.96	0.77	2.95	2.70	3.36	2.35	3.09	-17.69%
YoY %	24.68%	-73.90%	9.26%	-19.64%	42.98%	-23.95%	-	-
Horiz. %	31.07%	24.92%	95.47%	87.38%	108.74%	76.05%	100.00%	-
P/NAPS	3.67	4.67	1.28	1.49	1.38	1.95	1.45	16.73%
YoY %	-21.41%	264.84%	-14.09%	7.97%	-29.23%	34.48%	-	-
Horiz. %	253.10%	322.07%	88.28%	102.76%	95.17%	134.48%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	26/05/22	28/05/21	20/05/20	24/05/19	17/05/18	18/04/17	27/04/16	-
Price	31.10	37.20	10.92	8.80	8.38	11.84	7.32	-
P/RPS	3.42	5.08	1.79	1.46	1.39	1.95	1.24	18.41%
YoY %	-32.68%	183.80%	22.60%	5.04%	-28.72%	57.26%	-	-
Horiz. %	275.81%	409.68%	144.35%	117.74%	112.10%	157.26%	100.00%	-
P/EPS	24.86	37.46	19.99	17.02	15.39	16.31	11.70	13.37%
YoY %	-33.64%	87.39%	17.45%	10.59%	-5.64%	39.40%	-	-
Horiz. %	212.48%	320.17%	170.85%	145.47%	131.54%	139.40%	100.00%	-
EY	4.02	2.67	5.00	5.88	6.50	6.13	8.55	-11.81%
YoY %	50.56%	-46.60%	-14.97%	-9.54%	6.04%	-28.30%	-	-
Horiz. %	47.02%	31.23%	58.48%	68.77%	76.02%	71.70%	100.00%	-
DY	1.13	0.81	2.47	3.07	3.46	2.28	3.14	-15.65%
YoY %	39.51%	-67.21%	-19.54%	-11.27%	51.75%	-27.39%	-	-
Horiz. %	35.99%	25.80%	78.66%	97.77%	110.19%	72.61%	100.00%	-
P/NAPS	3.14	4.47	1.53	1.31	1.34	2.01	1.43	14.00%
YoY %	-29.75%	192.16%	16.79%	-2.24%	-33.33%	40.56%	-	-
Horiz. %	219.58%	312.59%	106.99%	91.61%	93.71%	140.56%	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