Highlights

[MPI] QoQ Quarter Result on 2020-06-30 [#4]

Stock [MPI]: MALAYSIAN PACIFIC INDUSTRIES BHD
Announcement Date 28-Aug-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 30-Jun-2020  [#4]
Profit Trend QoQ -     122.39%    YoY -     63.17%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 405,451 376,289 413,763 369,097 345,916 330,108 398,162 1.22%
  QoQ % 7.75% -9.06% 12.10% 6.70% 4.79% -17.09% -
  Horiz. % 101.83% 94.51% 103.92% 92.70% 86.88% 82.91% 100.00%
PBT 62,454 34,221 65,480 49,307 40,894 25,488 60,160 2.53%
  QoQ % 82.50% -47.74% 32.80% 20.57% 60.44% -57.63% -
  Horiz. % 103.81% 56.88% 108.84% 81.96% 67.98% 42.37% 100.00%
Tax -6,866 -8,004 -11,915 -5,923 -5,210 -4,006 -10,588 -25.10%
  QoQ % 14.22% 32.82% -101.16% -13.69% -30.05% 62.16% -
  Horiz. % 64.85% 75.60% 112.53% 55.94% 49.21% 37.84% 100.00%
NP 55,588 26,217 53,565 43,384 35,684 21,482 49,572 7.94%
  QoQ % 112.03% -51.06% 23.47% 21.58% 66.11% -56.67% -
  Horiz. % 112.14% 52.89% 108.05% 87.52% 71.98% 43.33% 100.00%
NP to SH 49,045 22,054 45,097 36,793 30,058 16,767 39,225 16.08%
  QoQ % 122.39% -51.10% 22.57% 22.41% 79.27% -57.25% -
  Horiz. % 125.04% 56.22% 114.97% 93.80% 76.63% 42.75% 100.00%
Tax Rate 10.99 % 23.39 % 18.20 % 12.01 % 12.74 % 15.72 % 17.60 % -26.96%
  QoQ % -53.01% 28.52% 51.54% -5.73% -18.96% -10.68% -
  Horiz. % 62.44% 132.90% 103.41% 68.24% 72.39% 89.32% 100.00%
Total Cost 349,863 350,072 360,198 325,713 310,232 308,626 348,590 0.24%
  QoQ % -0.06% -2.81% 10.59% 4.99% 0.52% -11.46% -
  Horiz. % 100.37% 100.43% 103.33% 93.44% 89.00% 88.54% 100.00%
Net Worth 1,380,030 1,360,416 1,324,690 1,298,082 1,269,574 1,273,207 1,250,239 6.81%
  QoQ % 1.44% 2.70% 2.05% 2.25% -0.29% 1.84% -
  Horiz. % 110.38% 108.81% 105.95% 103.83% 101.55% 101.84% 100.00%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - 32,345 - 19,005 - 32,305 - -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.12% 0.00% 58.83% 0.00% 100.00% -
Div Payout % - % 146.67 % - % 51.66 % - % 192.67 % - % -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 76.12% 0.00% 26.81% 0.00% 100.00% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,380,030 1,360,416 1,324,690 1,298,082 1,269,574 1,273,207 1,250,239 6.81%
  QoQ % 1.44% 2.70% 2.05% 2.25% -0.29% 1.84% -
  Horiz. % 110.38% 108.81% 105.95% 103.83% 101.55% 101.84% 100.00%
NOSH 190,612 190,268 190,056 190,056 190,056 190,031 190,006 0.21%
  QoQ % 0.18% 0.11% 0.00% 0.00% 0.01% 0.01% -
  Horiz. % 100.32% 100.14% 100.03% 100.03% 100.03% 100.01% 100.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 13.71 % 6.97 % 12.95 % 11.75 % 10.32 % 6.51 % 12.45 % 6.64%
  QoQ % 96.70% -46.18% 10.21% 13.86% 58.53% -47.71% -
  Horiz. % 110.12% 55.98% 104.02% 94.38% 82.89% 52.29% 100.00%
ROE 3.55 % 1.62 % 3.40 % 2.83 % 2.37 % 1.32 % 3.14 % 8.53%
  QoQ % 119.14% -52.35% 20.14% 19.41% 79.55% -57.96% -
  Horiz. % 113.06% 51.59% 108.28% 90.13% 75.48% 42.04% 100.00%
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 212.71 197.77 217.71 194.20 182.01 173.71 209.55 1.00%
  QoQ % 7.55% -9.16% 12.11% 6.70% 4.78% -17.10% -
  Horiz. % 101.51% 94.38% 103.89% 92.67% 86.86% 82.90% 100.00%
EPS 25.73 11.59 23.73 19.36 15.82 8.82 20.64 15.85%
  QoQ % 122.00% -51.16% 22.57% 22.38% 79.37% -57.27% -
  Horiz. % 124.66% 56.15% 114.97% 93.80% 76.65% 42.73% 100.00%
DPS 0.00 17.00 0.00 10.00 0.00 17.00 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.00% 0.00% 58.82% 0.00% 100.00% -
NAPS 7.2400 7.1500 6.9700 6.8300 6.6800 6.7000 6.5800 6.59%
  QoQ % 1.26% 2.58% 2.05% 2.25% -0.30% 1.82% -
  Horiz. % 110.03% 108.66% 105.93% 103.80% 101.52% 101.82% 100.00%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 193.18 179.28 197.14 175.86 164.81 157.28 189.71 1.22%
  QoQ % 7.75% -9.06% 12.10% 6.70% 4.79% -17.09% -
  Horiz. % 101.83% 94.50% 103.92% 92.70% 86.87% 82.91% 100.00%
EPS 23.37 10.51 21.49 17.53 14.32 7.99 18.69 16.08%
  QoQ % 122.36% -51.09% 22.59% 22.42% 79.22% -57.25% -
  Horiz. % 125.04% 56.23% 114.98% 93.79% 76.62% 42.75% 100.00%
DPS 0.00 15.41 0.00 9.06 0.00 15.39 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 100.13% 0.00% 58.87% 0.00% 100.00% -
NAPS 6.5752 6.4818 6.3115 6.1848 6.0489 6.0662 5.9568 6.81%
  QoQ % 1.44% 2.70% 2.05% 2.25% -0.29% 1.84% -
  Horiz. % 110.38% 108.81% 105.95% 103.83% 101.55% 101.84% 100.00%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 11.0000 9.1500 11.4400 9.1400 9.2200 10.0000 9.9500 -
P/RPS 5.17 4.63 5.25 4.71 5.07 5.76 4.75 5.82%
  QoQ % 11.66% -11.81% 11.46% -7.10% -11.98% 21.26% -
  Horiz. % 108.84% 97.47% 110.53% 99.16% 106.74% 121.26% 100.00%
P/EPS 42.75 78.94 48.21 47.21 58.30 113.34 48.20 -7.69%
  QoQ % -45.84% 63.74% 2.12% -19.02% -48.56% 135.15% -
  Horiz. % 88.69% 163.78% 100.02% 97.95% 120.95% 235.15% 100.00%
EY 2.34 1.27 2.07 2.12 1.72 0.88 2.07 8.52%
  QoQ % 84.25% -38.65% -2.36% 23.26% 95.45% -57.49% -
  Horiz. % 113.04% 61.35% 100.00% 102.42% 83.09% 42.51% 100.00%
DY 0.00 1.86 0.00 1.09 0.00 1.70 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 109.41% 0.00% 64.12% 0.00% 100.00% -
P/NAPS 1.52 1.28 1.64 1.34 1.38 1.49 1.51 0.44%
  QoQ % 18.75% -21.95% 22.39% -2.90% -7.38% -1.32% -
  Horiz. % 100.66% 84.77% 108.61% 88.74% 91.39% 98.68% 100.00%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 - 26/02/20 26/11/19 28/08/19 24/05/19 21/02/19 -
Price 15.7000 10.9200 11.2000 11.0000 8.5700 8.8000 10.2200 -
P/RPS 7.38 5.52 5.14 5.66 4.71 5.07 4.88 31.79%
  QoQ % 33.70% 7.39% -9.19% 20.17% -7.10% 3.89% -
  Horiz. % 151.23% 113.11% 105.33% 115.98% 96.52% 103.89% 100.00%
P/EPS 61.02 94.21 47.20 56.82 54.19 99.74 49.51 14.97%
  QoQ % -35.23% 99.60% -16.93% 4.85% -45.67% 101.45% -
  Horiz. % 123.25% 190.28% 95.33% 114.76% 109.45% 201.45% 100.00%
EY 1.64 1.06 2.12 1.76 1.85 1.00 2.02 -12.98%
  QoQ % 54.72% -50.00% 20.45% -4.86% 85.00% -50.50% -
  Horiz. % 81.19% 52.48% 104.95% 87.13% 91.58% 49.50% 100.00%
DY 0.00 1.56 0.00 0.91 0.00 1.93 0.00 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 0.00% 80.83% 0.00% 47.15% 0.00% 100.00% -
P/NAPS 2.17 1.53 1.61 1.61 1.28 1.31 1.55 25.17%
  QoQ % 41.83% -4.97% 0.00% 25.78% -2.29% -15.48% -
  Horiz. % 140.00% 98.71% 103.87% 103.87% 82.58% 84.52% 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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

214  861  482  609 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 KGROUP-OR 0.005-0.005 
 MLAB 0.02-0.005 
 AT 0.080.00 
 LAMBO 0.030.00 
 IRIS 0.265-0.04 
 LUSTER 0.175-0.015 
 DGSB 0.20+0.015 
 DAYA 0.015+0.005 
 MAHSING 1.04-0.10 
 DSONIC-WA 0.23-0.03 

FEATURED POSTS

1. The Equity Market Index Benchmark in Malaysia CMS
2. Trading Scenarios of Derivatives Bursa Derivatives Education Series
3. Derivatives 101 Bursa Derivatives Education Series
4. Why Trade FKLI? Bursa Derivatives Education Series
5. MQ Trader - Introduction to MQ Trader Affiliate Program MQ Trader Announcement!
PARTNERS & BROKERS