[MPI] YoY TTM Result on 31-Mar-2016 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

27-Apr-2016

Admission Sponsor

Sponsor

Financial Year

30-Jun-2016

Quarter

31-Mar-2016 [#3]

Profit Trend

QoQ- 6.1%

YoY- 84.8%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
TTM Result
Revenue	1,535,127	1,538,346	1,500,236	1,491,267	1,339,154	1,296,213	1,221,163	3.88%
YoY %	-0.21%	2.54%	0.60%	11.36%	3.31%	6.15%	-	-
Horiz. %	125.71%	125.97%	122.85%	122.12%	109.66%	106.15%	100.00%	-
PBT	203,950	205,198	246,219	195,064	117,624	67,072	13,357	57.47%
YoY %	-0.61%	-16.66%	26.22%	65.84%	75.37%	402.15%	-	-
Horiz. %	1,526.91%	1,536.26%	1,843.37%	1,460.39%	880.62%	502.15%	100.00%	-
Tax	-31,514	-32,174	-26,506	-9,346	-23,881	-9,587	1,285	-
YoY %	2.05%	-21.38%	-183.61%	60.86%	-149.10%	-846.07%	-	-
Horiz. %	-2,452.45%	-2,503.81%	-2,062.72%	-727.32%	-1,858.44%	-746.07%	100.00%	-
NP	172,436	173,024	219,713	185,718	93,743	57,485	14,642	50.80%
YoY %	-0.34%	-21.25%	18.30%	98.11%	63.07%	292.60%	-	-
Horiz. %	1,177.68%	1,181.70%	1,500.57%	1,268.39%	640.23%	392.60%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	137,307	143,427	176,591	153,162	82,881	47,186	13,669	46.86%
YoY %	-4.27%	-18.78%	15.30%	84.80%	75.65%	245.20%	-	-
Horiz. %	1,004.51%	1,049.29%	1,291.91%	1,120.51%	606.34%	345.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.45%	15.68%	10.77%	4.79%	20.30%	14.29%	-9.62%	-
YoY %	-1.47%	45.59%	124.84%	-76.40%	42.06%	248.54%	-	-
Horiz. %	-160.60%	-162.99%	-111.95%	-49.79%	-211.02%	-148.54%	100.00%	-
Total Cost	1,362,691	1,365,322	1,280,523	1,305,549	1,245,411	1,238,728	1,206,521	2.04%
YoY %	-0.19%	6.62%	-1.92%	4.83%	0.54%	2.67%	-	-
Horiz. %	112.94%	113.16%	106.13%	108.21%	103.22%	102.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,273,207	1,189,440	1,118,664	974,250	837,511	746,585	715,202	10.08%
YoY %	7.04%	6.33%	14.82%	16.33%	12.18%	4.39%	-	-
Horiz. %	178.02%	166.31%	156.41%	136.22%	117.10%	104.39%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Dividend
Div	51,305	55,093	51,282	43,683	37,973	28,357	20,696	16.32%
YoY %	-6.88%	7.43%	17.40%	15.04%	33.91%	37.02%	-	-
Horiz. %	247.90%	266.20%	247.79%	211.07%	183.48%	137.02%	100.00%	-
Div Payout %	37.37%	38.41%	29.04%	28.52%	45.82%	60.10%	151.41%	-
YoY %	-2.71%	32.27%	1.82%	-37.76%	-23.76%	-60.31%	-	-
Horiz. %	24.68%	25.37%	19.18%	18.84%	30.26%	39.69%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Equity
Net Worth	1,273,207	1,189,440	1,118,664	974,250	837,511	746,585	715,202	10.08%
YoY %	7.04%	6.33%	14.82%	16.33%	12.18%	4.39%	-	-
Horiz. %	178.02%	166.31%	156.41%	136.22%	117.10%	104.39%	100.00%	-
NOSH	209,884	209,884	209,884	189,912	189,911	189,009	193,297	1.38%
YoY %	0.00%	0.00%	10.52%	0.00%	0.48%	-2.22%	-	-
Horiz. %	108.58%	108.58%	108.58%	98.25%	98.25%	97.78%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Ratio Analysis
NP Margin	11.23%	11.25%	14.65%	12.45%	7.00%	4.43%	1.20%	-
YoY %	-0.18%	-23.21%	17.67%	77.86%	58.01%	269.17%	-	-
Horiz. %	935.83%	937.50%	1,220.83%	1,037.50%	583.33%	369.17%	100.00%	-
ROE	10.78%	12.06%	15.79%	15.72%	9.90%	6.32%	1.91%	-
YoY %	-10.61%	-23.62%	0.45%	58.79%	56.65%	230.89%	-	-
Horiz. %	564.40%	631.41%	826.70%	823.04%	518.32%	330.89%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Per Share
RPS	807.83	809.63	789.91	785.24	705.14	685.79	631.75	4.18%
YoY %	-0.22%	2.50%	0.59%	11.36%	2.82%	8.55%	-	-
Horiz. %	127.87%	128.16%	125.04%	124.30%	111.62%	108.55%	100.00%	-
EPS	72.26	75.49	92.98	80.65	43.64	24.96	7.07	47.28%
YoY %	-4.28%	-18.81%	15.29%	84.81%	74.84%	253.04%	-	-
Horiz. %	1,022.07%	1,067.75%	1,315.13%	1,140.74%	617.26%	353.04%	100.00%	-
DPS	27.00	29.00	27.00	23.00	20.00	15.00	10.71	16.65%
YoY %	-6.90%	7.41%	17.39%	15.00%	33.33%	40.06%	-	-
Horiz. %	252.10%	270.77%	252.10%	214.75%	186.74%	140.06%	100.00%	-
NAPS	6.70	6.26	5.89	5.13	4.41	3.95	3.70	10.39%
YoY %	7.03%	6.28%	14.81%	16.33%	11.65%	6.76%	-	-
Horiz. %	181.08%	169.19%	159.19%	138.65%	119.19%	106.76%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Adjusted Per Share Value based on latest NOSH - 189,912
RPS	731.42	732.95	714.79	710.52	638.04	617.59	581.83	3.88%
YoY %	-0.21%	2.54%	0.60%	11.36%	3.31%	6.15%	-	-
Horiz. %	125.71%	125.97%	122.85%	122.12%	109.66%	106.15%	100.00%	-
EPS	65.42	68.34	84.14	72.97	39.49	22.48	6.51	46.87%
YoY %	-4.27%	-18.78%	15.31%	84.78%	75.67%	245.31%	-	-
Horiz. %	1,004.92%	1,049.77%	1,292.47%	1,120.89%	606.61%	345.31%	100.00%	-
DPS	24.44	26.25	24.43	20.81	18.09	13.51	9.86	16.32%
YoY %	-6.90%	7.45%	17.40%	15.04%	33.90%	37.02%	-	-
Horiz. %	247.87%	266.23%	247.77%	211.05%	183.47%	137.02%	100.00%	-
NAPS	6.0662	5.6671	5.3299	4.6419	3.9904	3.5571	3.4076	10.08%
YoY %	7.04%	6.33%	14.82%	16.33%	12.18%	4.39%	-	-
Horiz. %	178.02%	166.31%	156.41%	136.22%	117.10%	104.39%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/19	30/03/18	31/03/17	31/03/16	31/03/15	31/03/14	29/03/13	-
Price	10.00	8.62	11.50	7.45	7.00	4.20	2.52	-
P/RPS	1.24	1.06	1.46	0.95	0.99	0.61	0.40	20.74%
YoY %	16.98%	-27.40%	53.68%	-4.04%	62.30%	52.50%	-	-
Horiz. %	310.00%	265.00%	365.00%	237.50%	247.50%	152.50%	100.00%	-
P/EPS	13.84	11.42	12.37	9.24	16.04	16.82	35.64	-14.57%
YoY %	21.19%	-7.68%	33.87%	-42.39%	-4.64%	-52.81%	-	-
Horiz. %	38.83%	32.04%	34.71%	25.93%	45.01%	47.19%	100.00%	-
EY	7.23	8.76	8.09	10.83	6.23	5.94	2.81	17.05%
YoY %	-17.47%	8.28%	-25.30%	73.84%	4.88%	111.39%	-	-
Horiz. %	257.30%	311.74%	287.90%	385.41%	221.71%	211.39%	100.00%	-
DY	2.70	3.36	2.35	3.09	2.86	3.57	4.25	-7.27%
YoY %	-19.64%	42.98%	-23.95%	8.04%	-19.89%	-16.00%	-	-
Horiz. %	63.53%	79.06%	55.29%	72.71%	67.29%	84.00%	100.00%	-
P/NAPS	1.49	1.38	1.95	1.45	1.59	1.06	0.68	13.96%
YoY %	7.97%	-29.23%	34.48%	-8.81%	50.00%	55.88%	-	-
Horiz. %	219.12%	202.94%	286.76%	213.24%	233.82%	155.88%	100.00%	-

	31/03/19	31/03/18	31/03/17	31/03/16	31/03/15	31/03/14	31/03/13	CAGR
Price Multiplier on Announcement Date
Date	24/05/19	17/05/18	18/04/17	27/04/16	29/04/15	29/04/14	03/05/13	-
Price	8.80	8.38	11.84	7.32	6.55	4.24	2.49	-
P/RPS	1.09	1.04	1.50	0.93	0.93	0.62	0.39	18.67%
YoY %	4.81%	-30.67%	61.29%	0.00%	50.00%	58.97%	-	-
Horiz. %	279.49%	266.67%	384.62%	238.46%	238.46%	158.97%	100.00%	-
P/EPS	12.18	11.10	12.73	9.08	15.01	16.98	35.21	-16.20%
YoY %	9.73%	-12.80%	40.20%	-39.51%	-11.60%	-51.78%	-	-
Horiz. %	34.59%	31.53%	36.15%	25.79%	42.63%	48.22%	100.00%	-
EY	8.21	9.01	7.85	11.02	6.66	5.89	2.84	19.34%
YoY %	-8.88%	14.78%	-28.77%	65.47%	13.07%	107.39%	-	-
Horiz. %	289.08%	317.25%	276.41%	388.03%	234.51%	207.39%	100.00%	-
DY	3.07	3.46	2.28	3.14	3.05	3.54	4.30	-5.45%
YoY %	-11.27%	51.75%	-27.39%	2.95%	-13.84%	-17.67%	-	-
Horiz. %	71.40%	80.47%	53.02%	73.02%	70.93%	82.33%	100.00%	-
P/NAPS	1.31	1.34	2.01	1.43	1.49	1.07	0.67	11.81%
YoY %	-2.24%	-33.33%	40.56%	-4.03%	39.25%	59.70%	-	-
Horiz. %	195.52%	200.00%	300.00%	213.43%	222.39%	159.70%	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