[MPI] YoY 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- 13.68%
YoY- -25.06%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 483,935 413,763 398,162 395,252 401,409 379,693 338,294 6.14%
PBT 91,100 65,480 60,160 59,429 79,598 37,081 35,275 17.11%
Tax -9,962 -11,915 -10,588 -10,623 -12,439 6,034 -9,190 1.35%
NP 81,138 53,565 49,572 48,806 67,159 43,115 26,085 20.79%
-
NP to SH 67,037 45,097 39,225 41,201 54,981 32,934 24,062 18.60%
-
Tax Rate 10.94% 18.20% 17.60% 17.88% 15.63% -16.27% 26.05% -
Total Cost 402,797 360,198 348,590 346,446 334,250 336,578 312,209 4.33%
-
Net Worth 1,559,420 1,324,690 1,250,239 1,170,319 1,071,182 951,553 795,736 11.85%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
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 1,071,182 951,553 795,736 11.85%
NOSH 209,884 209,884 209,884 209,884 209,884 189,930 189,913 1.67%
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 16.77% 12.95% 12.45% 12.35% 16.73% 11.36% 7.71% -
ROE 4.30% 3.40% 3.14% 3.52% 5.13% 3.46% 3.02% -
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 244.54 217.71 209.55 208.04 211.35 199.91 178.13 5.41%
EPS 33.87 23.73 20.64 21.69 28.95 17.34 12.67 17.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 230.57 197.14 189.71 188.32 191.25 180.91 161.18 6.14%
EPS 31.94 21.49 18.69 19.63 26.20 15.69 11.46 18.61%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 7.4299 6.3115 5.9568 5.576 5.1037 4.5337 3.7913 11.85%
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 10.62 5.25 4.75 6.07 3.51 4.66 2.54 26.89%
P/EPS 76.63 48.21 48.20 58.19 25.60 53.69 35.75 13.53%
EY 1.30 2.07 2.07 1.72 3.91 1.86 2.80 -11.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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 15.54 5.14 4.88 5.40 3.76 4.33 3.09 30.86%
P/EPS 112.18 47.20 49.51 51.83 27.46 49.94 43.41 17.12%
EY 0.89 2.12 2.02 1.93 3.64 2.00 2.30 -14.62%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
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