[MPI] YoY Quarter Result on 30-Sep-2014 [#1]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

12-Nov-2014

Admission Sponsor

Sponsor

Financial Year

30-Jun-2015

Quarter

30-Sep-2014 [#1]

Profit Trend

QoQ- 127.97%

YoY- 11.63%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Quarter Result
Revenue	387,634	358,009	386,645	327,720	330,622	318,349	315,613	3.48%
YoY %	8.27%	-7.41%	17.98%	-0.88%	3.86%	0.87%	-	-
Horiz. %	122.82%	113.43%	122.51%	103.84%	104.76%	100.87%	100.00%	-
PBT	52,594	55,821	63,276	26,758	23,798	2,692	-9,935	-
YoY %	-5.78%	-11.78%	136.48%	12.44%	784.03%	127.10%	-	-
Horiz. %	-529.38%	-561.86%	-636.90%	-269.33%	-239.54%	-27.10%	100.00%	-
Tax	-8,767	-6,212	-3,960	-5,159	-2,544	-1,644	-1,593	32.83%
YoY %	-41.13%	-56.87%	23.24%	-102.79%	-54.74%	-3.20%	-	-
Horiz. %	550.35%	389.96%	248.59%	323.85%	159.70%	103.20%	100.00%	-
NP	43,827	49,609	59,316	21,599	21,254	1,048	-11,528	-
YoY %	-11.66%	-16.36%	174.62%	1.62%	1,928.05%	109.09%	-	-
Horiz. %	-380.18%	-430.33%	-514.54%	-187.36%	-184.37%	-9.09%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	36,242	39,721	46,919	19,909	17,835	143	-9,625	-
YoY %	-8.76%	-15.34%	135.67%	11.63%	12,372.03%	101.49%	-	-
Horiz. %	-376.54%	-412.69%	-487.47%	-206.85%	-185.30%	-1.49%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	16.67%	11.13%	6.26%	19.28%	10.69%	61.07%	-	-
YoY %	49.78%	77.80%	-67.53%	80.36%	-82.50%	0.00%	-	-
Horiz. %	27.30%	18.22%	10.25%	31.57%	17.50%	100.00%	-	-
Total Cost	343,807	308,400	327,329	306,121	309,368	317,301	327,141	0.83%
YoY %	11.48%	-5.78%	6.93%	-1.05%	-2.50%	-3.01%	-	-
Horiz. %	105.09%	94.27%	100.06%	93.57%	94.57%	96.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,154,750	1,025,793	940,279	764,854	739,499	757,900	753,345	7.37%
YoY %	12.57%	9.09%	22.94%	3.43%	-2.43%	0.60%	-	-
Horiz. %	153.28%	136.17%	124.81%	101.53%	98.16%	100.60%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Dividend
Div	18,992	15,196	15,196	13,285	9,456	11,031	9,683	11.87%
YoY %	24.98%	0.00%	14.38%	40.49%	-14.28%	13.92%	-	-
Horiz. %	196.14%	156.93%	156.93%	137.20%	97.66%	113.92%	100.00%	-
Div Payout %	52.40%	38.26%	32.39%	66.73%	53.02%	7,714.29%	0.00%	-
YoY %	36.96%	18.12%	-51.46%	25.86%	-99.31%	0.00%	-	-
Horiz. %	0.68%	0.50%	0.42%	0.87%	0.69%	100.00%	-	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Equity
Net Worth	1,154,750	1,025,793	940,279	764,854	739,499	757,900	753,345	7.37%
YoY %	12.57%	9.09%	22.94%	3.43%	-2.43%	0.60%	-	-
Horiz. %	153.28%	136.17%	124.81%	101.53%	98.16%	100.60%	100.00%	-
NOSH	209,884	189,961	189,955	189,790	189,130	204,285	193,661	1.34%
YoY %	10.49%	0.00%	0.09%	0.35%	-7.42%	5.49%	-	-
Horiz. %	108.38%	98.09%	98.09%	98.00%	97.66%	105.49%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Ratio Analysis
NP Margin	11.31%	13.86%	15.34%	6.59%	6.43%	0.33%	-3.65%	-
YoY %	-18.40%	-9.65%	132.78%	2.49%	1,848.48%	109.04%	-	-
Horiz. %	-309.86%	-379.73%	-420.27%	-180.55%	-176.16%	-9.04%	100.00%	-
ROE	3.14%	3.87%	4.99%	2.60%	2.41%	0.02%	-1.28%	-
YoY %	-18.86%	-22.44%	91.92%	7.88%	11,950.00%	101.56%	-	-
Horiz. %	-245.31%	-302.34%	-389.84%	-203.12%	-188.28%	-1.56%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Per Share
RPS	204.10	188.46	203.55	172.67	174.81	155.84	162.97	3.81%
YoY %	8.30%	-7.41%	17.88%	-1.22%	12.17%	-4.38%	-	-
Horiz. %	125.24%	115.64%	124.90%	105.95%	107.27%	95.62%	100.00%	-
EPS	19.08	20.91	24.70	10.49	9.43	0.07	-4.97	-
YoY %	-8.75%	-15.34%	135.46%	11.24%	13,371.43%	101.41%	-	-
Horiz. %	-383.90%	-420.72%	-496.98%	-211.07%	-189.74%	-1.41%	100.00%	-
DPS	10.00	8.00	8.00	7.00	5.00	5.40	5.00	12.23%
YoY %	25.00%	0.00%	14.29%	40.00%	-7.41%	8.00%	-	-
Horiz. %	200.00%	160.00%	160.00%	140.00%	100.00%	108.00%	100.00%	-
NAPS	6.08	5.40	4.95	4.03	3.91	3.71	3.89	7.71%
YoY %	12.59%	9.09%	22.83%	3.07%	5.39%	-4.63%	-	-
Horiz. %	156.30%	138.82%	127.25%	103.60%	100.51%	95.37%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Adjusted Per Share Value based on latest NOSH - 189,790
RPS	184.69	170.57	184.22	156.14	157.53	151.68	150.37	3.48%
YoY %	8.28%	-7.41%	17.98%	-0.88%	3.86%	0.87%	-	-
Horiz. %	122.82%	113.43%	122.51%	103.84%	104.76%	100.87%	100.00%	-
EPS	17.27	18.93	22.35	9.49	8.50	0.07	-4.59	-
YoY %	-8.77%	-15.30%	135.51%	11.65%	12,042.86%	101.53%	-	-
Horiz. %	-376.25%	-412.42%	-486.93%	-206.75%	-185.19%	-1.53%	100.00%	-
DPS	9.05	7.24	7.24	6.33	4.51	5.26	4.61	11.88%
YoY %	25.00%	0.00%	14.38%	40.35%	-14.26%	14.10%	-	-
Horiz. %	196.31%	157.05%	157.05%	137.31%	97.83%	114.10%	100.00%	-
NAPS	5.5018	4.8874	4.48	3.6442	3.5234	3.611	3.5893	7.37%
YoY %	12.57%	9.09%	22.94%	3.43%	-2.43%	0.60%	-	-
Horiz. %	153.28%	136.17%	124.82%	101.53%	98.16%	100.60%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/17	30/09/16	30/09/15	30/09/14	30/09/13	28/09/12	30/09/11	-
Price	13.38	7.80	6.62	5.66	2.59	2.67	3.01	-
P/RPS	6.56	4.14	3.25	3.28	1.48	1.71	1.85	23.46%
YoY %	58.45%	27.38%	-0.91%	121.62%	-13.45%	-7.57%	-	-
Horiz. %	354.59%	223.78%	175.68%	177.30%	80.00%	92.43%	100.00%	-
P/EPS	70.12	37.30	26.80	53.96	27.47	3,814.29	-60.56	-
YoY %	87.99%	39.18%	-50.33%	96.43%	-99.28%	6,398.37%	-	-
Horiz. %	-115.79%	-61.59%	-44.25%	-89.10%	-45.36%	-6,298.37%	100.00%	-
EY	1.43	2.68	3.73	1.85	3.64	0.03	-1.65	-
YoY %	-46.64%	-28.15%	101.62%	-49.18%	12,033.33%	101.82%	-	-
Horiz. %	-86.67%	-162.42%	-226.06%	-112.12%	-220.61%	-1.82%	100.00%	-
DY	0.75	1.03	1.21	1.24	1.93	2.02	1.66	-12.39%
YoY %	-27.18%	-14.88%	-2.42%	-35.75%	-4.46%	21.69%	-	-
Horiz. %	45.18%	62.05%	72.89%	74.70%	116.27%	121.69%	100.00%	-
P/NAPS	2.20	1.44	1.34	1.40	0.66	0.72	0.77	19.10%
YoY %	52.78%	7.46%	-4.29%	112.12%	-8.33%	-6.49%	-	-
Horiz. %	285.71%	187.01%	174.03%	181.82%	85.71%	93.51%	100.00%	-

	30/09/17	30/09/16	30/09/15	30/09/14	30/09/13	30/09/12	30/09/11	CAGR
Price Multiplier on Announcement Date
Date	08/11/17	09/11/16	17/11/15	12/11/14	14/11/13	20/11/12	08/11/11	-
Price	14.20	7.80	7.35	5.15	2.88	2.63	3.21	-
P/RPS	6.96	4.14	3.61	2.98	1.65	1.69	1.97	23.38%
YoY %	68.12%	14.68%	21.14%	80.61%	-2.37%	-14.21%	-	-
Horiz. %	353.30%	210.15%	183.25%	151.27%	83.76%	85.79%	100.00%	-
P/EPS	74.42	37.30	29.76	49.09	30.54	3,757.14	-64.59	-
YoY %	99.52%	25.34%	-39.38%	60.74%	-99.19%	5,916.91%	-	-
Horiz. %	-115.22%	-57.75%	-46.08%	-76.00%	-47.28%	-5,816.91%	100.00%	-
EY	1.34	2.68	3.36	2.04	3.27	0.03	-1.55	-
YoY %	-50.00%	-20.24%	64.71%	-37.61%	10,800.00%	101.94%	-	-
Horiz. %	-86.45%	-172.90%	-216.77%	-131.61%	-210.97%	-1.94%	100.00%	-
DY	0.70	1.03	1.09	1.36	1.74	2.05	1.56	-12.49%
YoY %	-32.04%	-5.50%	-19.85%	-21.84%	-15.12%	31.41%	-	-
Horiz. %	44.87%	66.03%	69.87%	87.18%	111.54%	131.41%	100.00%	-
P/NAPS	2.34	1.44	1.48	1.28	0.74	0.71	0.83	18.83%
YoY %	62.50%	-2.70%	15.62%	72.97%	4.23%	-14.46%	-	-
Horiz. %	281.93%	173.49%	178.31%	154.22%	89.16%	85.54%	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