[MPI] YoY Quarter Result on 30-Jun-2018 [#4]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
23-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Jun-2018 [#4]
Profit Trend
QoQ- 50.23%
YoY- -2.41%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 537,341 405,451 345,916 393,101 389,127 344,818 372,806 6.27%
PBT 96,026 62,454 40,894 55,052 53,280 48,512 47,190 12.55%
Tax -6,563 -6,866 -5,210 -6,951 -4,598 1,143 -8,638 -4.47%
NP 89,463 55,588 35,684 48,101 48,682 49,655 38,552 15.04%
-
NP to SH 75,101 49,045 30,058 39,037 40,000 38,676 34,320 13.92%
-
Tax Rate 6.83% 10.99% 12.74% 12.63% 8.63% -2.36% 18.30% -
Total Cost 447,878 349,863 310,232 345,000 340,445 295,163 334,254 4.99%
-
Net Worth 1,698,321 1,380,030 1,269,574 1,187,537 1,120,563 980,197 858,474 12.03%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 1,698,321 1,380,030 1,269,574 1,187,537 1,120,563 980,197 858,474 12.03%
NOSH 209,884 209,884 209,884 209,884 209,884 189,960 189,928 1.67%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 16.65% 13.71% 10.32% 12.24% 12.51% 14.40% 10.34% -
ROE 4.42% 3.55% 2.37% 3.29% 3.57% 3.95% 4.00% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 270.83 212.71 182.01 206.89 204.88 181.52 196.29 5.50%
EPS 37.85 25.73 15.82 20.55 21.06 20.36 18.07 13.10%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.56 7.24 6.68 6.25 5.90 5.16 4.52 11.21%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 256.02 193.18 164.81 187.29 185.40 164.29 177.62 6.27%
EPS 35.78 23.37 14.32 18.60 19.06 18.43 16.35 13.92%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 8.0917 6.5752 6.0489 5.6581 5.339 4.6702 4.0902 12.03%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 38.80 11.00 9.22 10.24 13.48 7.50 6.66 -
P/RPS 14.33 5.17 5.07 4.95 6.58 4.13 3.39 27.12%
P/EPS 102.50 42.75 58.30 49.84 64.01 36.84 36.86 18.56%
EY 0.98 2.34 1.72 2.01 1.56 2.71 2.71 -15.58%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 4.53 1.52 1.38 1.64 2.28 1.45 1.47 20.61%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/08/21 28/08/20 28/08/19 23/08/18 17/08/17 18/08/16 24/08/15 -
Price 44.02 15.70 8.57 12.00 14.10 7.99 6.42 -
P/RPS 16.25 7.38 4.71 5.80 6.88 4.40 3.27 30.60%
P/EPS 116.29 61.02 54.19 58.41 66.95 39.24 35.53 21.82%
EY 0.86 1.64 1.85 1.71 1.49 2.55 2.81 -17.89%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 5.14 2.17 1.28 1.92 2.39 1.55 1.42 23.88%

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