[MPI] YoY Quarter Result on 31-Mar-2018 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

17-May-2018

Admission Sponsor

Sponsor

Financial Year

30-Jun-2018

Quarter

31-Mar-2018 [#3]

Profit Trend

QoQ- -36.93%

YoY- -39.87%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Quarter Result
Revenue	526,628	376,289	330,108	366,333	396,000	352,123	351,270	6.97%
YoY %	39.95%	13.99%	-9.89%	-7.49%	12.46%	0.24%	-	-
Horiz. %	149.92%	107.12%	93.98%	104.29%	112.73%	100.24%	100.00%	-
PBT	97,413	34,221	25,488	39,895	62,288	47,517	43,763	14.25%
YoY %	184.66%	34.26%	-36.11%	-35.95%	31.09%	8.58%	-	-
Horiz. %	222.59%	78.20%	58.24%	91.16%	142.33%	108.58%	100.00%	-
Tax	-8,275	-8,004	-4,006	-8,186	-8,998	-2,782	-7,389	1.90%
YoY %	-3.39%	-99.80%	51.06%	9.02%	-223.44%	62.35%	-	-
Horiz. %	111.99%	108.32%	54.22%	110.79%	121.78%	37.65%	100.00%	-
NP	89,138	26,217	21,482	31,709	53,290	44,735	36,374	16.09%
YoY %	240.00%	22.04%	-32.25%	-40.50%	19.12%	22.99%	-	-
Horiz. %	245.06%	72.08%	59.06%	87.17%	146.51%	122.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	74,373	22,054	16,767	25,984	43,213	38,989	30,177	16.20%
YoY %	237.23%	31.53%	-35.47%	-39.87%	10.83%	29.20%	-	-
Horiz. %	246.46%	73.08%	55.56%	86.11%	143.20%	129.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.49%	23.39%	15.72%	20.52%	14.45%	5.85%	16.88%	-
YoY %	-63.70%	48.79%	-23.39%	42.01%	147.01%	-65.34%	-	-
Horiz. %	50.30%	138.57%	93.13%	121.56%	85.60%	34.66%	100.00%	-
Total Cost	437,490	350,072	308,626	334,624	342,710	307,388	314,896	5.62%
YoY %	24.97%	13.43%	-7.77%	-2.36%	11.49%	-2.38%	-	-
Horiz. %	138.93%	111.17%	98.01%	106.26%	108.83%	97.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,650,010	1,360,416	1,273,207	1,189,440	1,118,664	974,250	837,511	11.95%
YoY %	21.29%	6.85%	7.04%	6.33%	14.82%	16.33%	-	-
Horiz. %	197.01%	162.44%	152.02%	142.02%	133.57%	116.33%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Dividend
Div	39,616	32,345	32,305	36,101	36,085	28,486	24,688	8.19%
YoY %	22.48%	0.12%	-10.51%	0.04%	26.68%	15.38%	-	-
Horiz. %	160.47%	131.02%	130.85%	146.23%	146.16%	115.38%	100.00%	-
Div Payout %	53.27%	146.67%	192.67%	138.94%	83.51%	73.06%	81.81%	-
YoY %	-63.68%	-23.88%	38.67%	66.38%	14.30%	-10.70%	-	-
Horiz. %	65.11%	179.28%	235.51%	169.83%	102.08%	89.30%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Equity
Net Worth	1,650,010	1,360,416	1,273,207	1,189,440	1,118,664	974,250	837,511	11.95%
YoY %	21.29%	6.85%	7.04%	6.33%	14.82%	16.33%	-	-
Horiz. %	197.01%	162.44%	152.02%	142.02%	133.57%	116.33%	100.00%	-
NOSH	209,884	209,884	209,884	209,884	209,884	189,912	189,911	1.67%
YoY %	0.00%	0.00%	0.00%	0.00%	10.52%	0.00%	-	-
Horiz. %	110.52%	110.52%	110.52%	110.52%	110.52%	100.00%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Ratio Analysis
NP Margin	16.93%	6.97%	6.51%	8.66%	13.46%	12.70%	10.35%	-
YoY %	142.90%	7.07%	-24.83%	-35.66%	5.98%	22.71%	-	-
Horiz. %	163.57%	67.34%	62.90%	83.67%	130.05%	122.71%	100.00%	-
ROE	4.51%	1.62%	1.32%	2.18%	3.86%	4.00%	3.60%	-
YoY %	178.40%	22.73%	-39.45%	-43.52%	-3.50%	11.11%	-	-
Horiz. %	125.28%	45.00%	36.67%	60.56%	107.22%	111.11%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Per Share
RPS	265.87	197.77	173.71	192.80	208.50	185.41	184.96	6.22%
YoY %	34.43%	13.85%	-9.90%	-7.53%	12.45%	0.24%	-	-
Horiz. %	143.74%	106.93%	93.92%	104.24%	112.73%	100.24%	100.00%	-
EPS	37.55	11.59	8.82	13.68	22.75	20.53	15.89	15.39%
YoY %	223.99%	31.41%	-35.53%	-39.87%	10.81%	29.20%	-	-
Horiz. %	236.31%	72.94%	55.51%	86.09%	143.17%	129.20%	100.00%	-
DPS	20.00	17.00	17.00	19.00	19.00	15.00	13.00	7.43%
YoY %	17.65%	0.00%	-10.53%	0.00%	26.67%	15.38%	-	-
Horiz. %	153.85%	130.77%	130.77%	146.15%	146.15%	115.38%	100.00%	-
NAPS	8.33	7.15	6.70	6.26	5.89	5.13	4.41	11.17%
YoY %	16.50%	6.72%	7.03%	6.28%	14.81%	16.33%	-	-
Horiz. %	188.89%	162.13%	151.93%	141.95%	133.56%	116.33%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	250.91	179.28	157.28	174.54	188.68	167.77	167.36	6.97%
YoY %	39.95%	13.99%	-9.89%	-7.49%	12.46%	0.24%	-	-
Horiz. %	149.92%	107.12%	93.98%	104.29%	112.74%	100.24%	100.00%	-
EPS	35.44	10.51	7.99	12.38	20.59	18.58	14.38	16.20%
YoY %	237.20%	31.54%	-35.46%	-39.87%	10.82%	29.21%	-	-
Horiz. %	246.45%	73.09%	55.56%	86.09%	143.18%	129.21%	100.00%	-
DPS	18.88	15.41	15.39	17.20	17.19	13.57	11.76	8.20%
YoY %	22.52%	0.13%	-10.52%	0.06%	26.68%	15.39%	-	-
Horiz. %	160.54%	131.04%	130.87%	146.26%	146.17%	115.39%	100.00%	-
NAPS	7.8615	6.4818	6.0662	5.6671	5.3299	4.6419	3.9904	11.95%
YoY %	21.29%	6.85%	7.04%	6.33%	14.82%	16.33%	-	-
Horiz. %	197.01%	162.43%	152.02%	142.02%	133.57%	116.33%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	-
Price	38.90	9.15	10.00	8.62	11.50	7.45	7.00	-
P/RPS	14.63	4.63	5.76	4.47	5.52	4.02	3.78	25.27%
YoY %	215.98%	-19.62%	28.86%	-19.02%	37.31%	6.35%	-	-
Horiz. %	387.04%	122.49%	152.38%	118.25%	146.03%	106.35%	100.00%	-
P/EPS	103.60	78.94	113.34	63.03	50.54	36.29	44.05	15.30%
YoY %	31.24%	-30.35%	79.82%	24.71%	39.27%	-17.62%	-	-
Horiz. %	235.19%	179.21%	257.30%	143.09%	114.73%	82.38%	100.00%	-
EY	0.97	1.27	0.88	1.59	1.98	2.76	2.27	-13.20%
YoY %	-23.62%	44.32%	-44.65%	-19.70%	-28.26%	21.59%	-	-
Horiz. %	42.73%	55.95%	38.77%	70.04%	87.22%	121.59%	100.00%	-
DY	0.51	1.86	1.70	2.20	1.65	2.01	1.86	-19.38%
YoY %	-72.58%	9.41%	-22.73%	33.33%	-17.91%	8.06%	-	-
Horiz. %	27.42%	100.00%	91.40%	118.28%	88.71%	108.06%	100.00%	-
P/NAPS	4.67	1.28	1.49	1.38	1.95	1.45	1.59	19.65%
YoY %	264.84%	-14.09%	7.97%	-29.23%	34.48%	-8.81%	-	-
Horiz. %	293.71%	80.50%	93.71%	86.79%	122.64%	91.19%	100.00%	-

	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	CAGR
Price Multiplier on Announcement Date
Date	28/05/21	20/05/20	24/05/19	17/05/18	18/04/17	27/04/16	29/04/15	-
Price	37.20	10.92	8.80	8.38	11.84	7.32	6.55	-
P/RPS	13.99	5.52	5.07	4.35	5.68	3.95	3.54	25.71%
YoY %	153.44%	8.88%	16.55%	-23.42%	43.80%	11.58%	-	-
Horiz. %	395.20%	155.93%	143.22%	122.88%	160.45%	111.58%	100.00%	-
P/EPS	99.08	94.21	99.74	61.28	52.04	35.66	41.22	15.72%
YoY %	5.17%	-5.54%	62.76%	17.76%	45.93%	-13.49%	-	-
Horiz. %	240.37%	228.55%	241.97%	148.67%	126.25%	86.51%	100.00%	-
EY	1.01	1.06	1.00	1.63	1.92	2.80	2.43	-13.60%
YoY %	-4.72%	6.00%	-38.65%	-15.10%	-31.43%	15.23%	-	-
Horiz. %	41.56%	43.62%	41.15%	67.08%	79.01%	115.23%	100.00%	-
DY	0.54	1.56	1.93	2.27	1.60	2.05	1.98	-19.45%
YoY %	-65.38%	-19.17%	-14.98%	41.87%	-21.95%	3.54%	-	-
Horiz. %	27.27%	78.79%	97.47%	114.65%	80.81%	103.54%	100.00%	-
P/NAPS	4.47	1.53	1.31	1.34	2.01	1.43	1.49	20.07%
YoY %	192.16%	16.79%	-2.24%	-33.33%	40.56%	-4.03%	-	-
Horiz. %	300.00%	102.68%	87.92%	89.93%	134.90%	95.97%	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