[MPI] YoY TTM Result on 31-Mar-2019 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

24-May-2019

Admission Sponsor

Sponsor

Financial Year

30-Jun-2019

Quarter

31-Mar-2019 [#3]

Profit Trend

QoQ- -6.29%

YoY- -4.27%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
TTM Result
Revenue	2,341,429	1,856,599	1,505,065	1,535,127	1,538,346	1,500,236	1,491,267	7.80%
YoY %	26.11%	23.36%	-1.96%	-0.21%	2.54%	0.60%	-	-
Horiz. %	157.01%	124.50%	100.93%	102.94%	103.16%	100.60%	100.00%	-
PBT	433,985	324,052	189,902	203,950	205,198	246,219	195,064	14.25%
YoY %	33.92%	70.64%	-6.89%	-0.61%	-16.66%	26.22%	-	-
Horiz. %	222.48%	166.13%	97.35%	104.56%	105.20%	126.22%	100.00%	-
Tax	-52,639	-32,404	-31,052	-31,514	-32,174	-26,506	-9,346	33.36%
YoY %	-62.45%	-4.35%	1.47%	2.05%	-21.38%	-183.61%	-	-
Horiz. %	563.22%	346.72%	332.25%	337.19%	344.25%	283.61%	100.00%	-
NP	381,346	291,648	158,850	172,436	173,024	219,713	185,718	12.73%
YoY %	30.76%	83.60%	-7.88%	-0.34%	-21.25%	18.30%	-	-
Horiz. %	205.34%	157.04%	85.53%	92.85%	93.16%	118.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	323,466	245,763	134,002	137,307	143,427	176,591	153,162	13.26%
YoY %	31.62%	83.40%	-2.41%	-4.27%	-18.78%	15.30%	-	-
Horiz. %	211.19%	160.46%	87.49%	89.65%	93.64%	115.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.13%	10.00%	16.35%	15.45%	15.68%	10.77%	4.79%	-
YoY %	21.30%	-38.84%	5.83%	-1.47%	45.59%	124.84%	-	-
Horiz. %	253.24%	208.77%	341.34%	322.55%	327.35%	224.84%	100.00%	-
Total Cost	1,960,083	1,564,951	1,346,215	1,362,691	1,365,322	1,280,523	1,305,549	7.00%
YoY %	25.25%	16.25%	-1.21%	-0.19%	6.62%	-1.92%	-	-
Horiz. %	150.13%	119.87%	103.11%	104.38%	104.58%	98.08%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,967,709	1,650,010	1,360,416	1,273,207	1,189,440	1,118,664	974,250	12.42%
YoY %	19.25%	21.29%	6.85%	7.04%	6.33%	14.82%	-	-
Horiz. %	201.97%	169.36%	139.64%	130.69%	122.09%	114.82%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Dividend
Div	69,479	59,334	51,351	51,305	55,093	51,282	43,683	8.03%
YoY %	17.10%	15.55%	0.09%	-6.88%	7.43%	17.40%	-	-
Horiz. %	159.05%	135.83%	117.55%	117.45%	126.12%	117.40%	100.00%	-
Div Payout %	21.48%	24.14%	38.32%	37.37%	38.41%	29.04%	28.52%	-
YoY %	-11.02%	-37.00%	2.54%	-2.71%	32.27%	1.82%	-	-
Horiz. %	75.32%	84.64%	134.36%	131.03%	134.68%	101.82%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Equity
Net Worth	1,967,709	1,650,010	1,360,416	1,273,207	1,189,440	1,118,664	974,250	12.42%
YoY %	19.25%	21.29%	6.85%	7.04%	6.33%	14.82%	-	-
Horiz. %	201.97%	169.36%	139.64%	130.69%	122.09%	114.82%	100.00%	-
NOSH	209,884	209,884	209,884	209,884	209,884	209,884	189,912	1.67%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	10.52%	-	-
Horiz. %	110.52%	110.52%	110.52%	110.52%	110.52%	110.52%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Ratio Analysis
NP Margin	16.29%	15.71%	10.55%	11.23%	11.25%	14.65%	12.45%	-
YoY %	3.69%	48.91%	-6.06%	-0.18%	-23.21%	17.67%	-	-
Horiz. %	130.84%	126.18%	84.74%	90.20%	90.36%	117.67%	100.00%	-
ROE	16.44%	14.89%	9.85%	10.78%	12.06%	15.79%	15.72%	-
YoY %	10.41%	51.17%	-8.63%	-10.61%	-23.62%	0.45%	-	-
Horiz. %	104.58%	94.72%	62.66%	68.58%	76.72%	100.45%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Per Share
RPS	1,179.22	937.29	791.02	807.83	809.63	789.91	785.24	7.00%
YoY %	25.81%	18.49%	-2.08%	-0.22%	2.50%	0.59%	-	-
Horiz. %	150.17%	119.36%	100.74%	102.88%	103.11%	100.59%	100.00%	-
EPS	162.91	124.07	70.43	72.26	75.49	92.98	80.65	12.42%
YoY %	31.30%	76.16%	-2.53%	-4.28%	-18.81%	15.29%	-	-
Horiz. %	202.00%	153.84%	87.33%	89.60%	93.60%	115.29%	100.00%	-
DPS	35.00	29.95	27.00	27.00	29.00	27.00	23.00	7.24%
YoY %	16.86%	10.93%	0.00%	-6.90%	7.41%	17.39%	-	-
Horiz. %	152.17%	130.22%	117.39%	117.39%	126.09%	117.39%	100.00%	-
NAPS	9.91	8.33	7.15	6.70	6.26	5.89	5.13	11.59%
YoY %	18.97%	16.50%	6.72%	7.03%	6.28%	14.81%	-	-
Horiz. %	193.18%	162.38%	139.38%	130.60%	122.03%	114.81%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	1,115.58	884.58	717.09	731.42	732.95	714.79	710.52	7.80%
YoY %	26.11%	23.36%	-1.96%	-0.21%	2.54%	0.60%	-	-
Horiz. %	157.01%	124.50%	100.92%	102.94%	103.16%	100.60%	100.00%	-
EPS	154.12	117.09	63.85	65.42	68.34	84.14	72.97	13.26%
YoY %	31.63%	83.38%	-2.40%	-4.27%	-18.78%	15.31%	-	-
Horiz. %	211.21%	160.46%	87.50%	89.65%	93.65%	115.31%	100.00%	-
DPS	33.10	28.27	24.47	24.44	26.25	24.43	20.81	8.03%
YoY %	17.09%	15.53%	0.12%	-6.90%	7.45%	17.40%	-	-
Horiz. %	159.06%	135.85%	117.59%	117.44%	126.14%	117.40%	100.00%	-
NAPS	9.3752	7.8615	6.4818	6.0662	5.6671	5.3299	4.6419	12.42%
YoY %	19.25%	21.29%	6.85%	7.04%	6.33%	14.82%	-	-
Horiz. %	201.97%	169.36%	139.64%	130.68%	122.09%	114.82%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	31/03/16	-
Price	36.40	38.90	9.15	10.00	8.62	11.50	7.45	-
P/RPS	3.09	4.15	1.16	1.24	1.06	1.46	0.95	21.71%
YoY %	-25.54%	257.76%	-6.45%	16.98%	-27.40%	53.68%	-	-
Horiz. %	325.26%	436.84%	122.11%	130.53%	111.58%	153.68%	100.00%	-
P/EPS	22.34	31.35	12.99	13.84	11.42	12.37	9.24	15.84%
YoY %	-28.74%	141.34%	-6.14%	21.19%	-7.68%	33.87%	-	-
Horiz. %	241.77%	339.29%	140.58%	149.78%	123.59%	133.87%	100.00%	-
EY	4.48	3.19	7.70	7.23	8.76	8.09	10.83	-13.67%
YoY %	40.44%	-58.57%	6.50%	-17.47%	8.28%	-25.30%	-	-
Horiz. %	41.37%	29.46%	71.10%	66.76%	80.89%	74.70%	100.00%	-
DY	0.96	0.77	2.95	2.70	3.36	2.35	3.09	-17.69%
YoY %	24.68%	-73.90%	9.26%	-19.64%	42.98%	-23.95%	-	-
Horiz. %	31.07%	24.92%	95.47%	87.38%	108.74%	76.05%	100.00%	-
P/NAPS	3.67	4.67	1.28	1.49	1.38	1.95	1.45	16.73%
YoY %	-21.41%	264.84%	-14.09%	7.97%	-29.23%	34.48%	-	-
Horiz. %	253.10%	322.07%	88.28%	102.76%	95.17%	134.48%	100.00%	-

	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	31/03/16	CAGR
Price Multiplier on Announcement Date
Date	26/05/22	28/05/21	20/05/20	24/05/19	17/05/18	18/04/17	27/04/16	-
Price	31.10	37.20	10.92	8.80	8.38	11.84	7.32	-
P/RPS	2.64	3.97	1.38	1.09	1.04	1.50	0.93	18.98%
YoY %	-33.50%	187.68%	26.61%	4.81%	-30.67%	61.29%	-	-
Horiz. %	283.87%	426.88%	148.39%	117.20%	111.83%	161.29%	100.00%	-
P/EPS	19.09	29.98	15.51	12.18	11.10	12.73	9.08	13.17%
YoY %	-36.32%	93.29%	27.34%	9.73%	-12.80%	40.20%	-	-
Horiz. %	210.24%	330.18%	170.81%	134.14%	122.25%	140.20%	100.00%	-
EY	5.24	3.34	6.45	8.21	9.01	7.85	11.02	-11.64%
YoY %	56.89%	-48.22%	-21.44%	-8.88%	14.78%	-28.77%	-	-
Horiz. %	47.55%	30.31%	58.53%	74.50%	81.76%	71.23%	100.00%	-
DY	1.13	0.81	2.47	3.07	3.46	2.28	3.14	-15.65%
YoY %	39.51%	-67.21%	-19.54%	-11.27%	51.75%	-27.39%	-	-
Horiz. %	35.99%	25.80%	78.66%	97.77%	110.19%	72.61%	100.00%	-
P/NAPS	3.14	4.47	1.53	1.31	1.34	2.01	1.43	14.00%
YoY %	-29.75%	192.16%	16.79%	-2.24%	-33.33%	40.56%	-	-
Horiz. %	219.58%	312.59%	106.99%	91.61%	93.71%	140.56%	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