Highlights

[MPCORP] YoY Annualized Quarter Result on 2019-12-31 [#2]

Stock [MPCORP]: MALAYSIA PACIFIC CORP BHD
Announcement Date 27-Feb-2020
Admission Sponsor -
Sponsor -
Financial Year 30-Jun-2020
Quarter 31-Dec-2019  [#2]
Profit Trend QoQ -     -58.28%    YoY -     218.70%
Quarter Report


View:


Show?  YoY % Horiz. %

Annualized Quarter Result
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Revenue 8,126 13,560 6,190 8,710 8,772 14,022 12,588 -7.03%
  YoY % -40.07% 119.06% -28.93% -0.71% -37.44% 11.39% -
  Horiz. % 64.55% 107.72% 49.17% 69.19% 69.69% 111.39% 100.00%
PBT 19,684 -16,940 -18,470 -16,478 -17,772 -944 -20,492 -
  YoY % 216.20% 8.28% -12.09% 7.28% -1,782.63% 95.39% -
  Horiz. % -96.06% 82.67% 90.13% 80.41% 86.73% 4.61% 100.00%
Tax 130 248 -54 0 0 -172 -168 -
  YoY % -47.58% 559.26% 0.00% 0.00% 0.00% -2.38% -
  Horiz. % -77.38% -147.62% 32.14% -0.00% -0.00% 102.38% 100.00%
NP 19,814 -16,692 -18,524 -16,478 -17,772 -1,116 -20,660 -
  YoY % 218.70% 9.89% -12.42% 7.28% -1,492.47% 94.60% -
  Horiz. % -95.91% 80.79% 89.66% 79.76% 86.02% 5.40% 100.00%
NP to SH 19,814 -16,692 -18,524 -16,478 -17,772 -1,116 -20,660 -
  YoY % 218.70% 9.89% -12.42% 7.28% -1,492.47% 94.60% -
  Horiz. % -95.91% 80.79% 89.66% 79.76% 86.02% 5.40% 100.00%
Tax Rate -0.66 % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% - - - - - -
Total Cost -11,688 30,252 24,714 25,188 26,544 15,138 33,248 -
  YoY % -138.64% 22.41% -1.88% -5.11% 75.35% -54.47% -
  Horiz. % -35.15% 90.99% 74.33% 75.76% 79.84% 45.53% 100.00%
Net Worth 66,161 129,446 129,446 141,157 224,374 250,264 270,400 -20.91%
  YoY % -48.89% 0.00% -8.30% -37.09% -10.34% -7.45% -
  Horiz. % 24.47% 47.87% 47.87% 52.20% 82.98% 92.55% 100.00%
Dividend
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Net Worth 66,161 129,446 129,446 141,157 224,374 250,264 270,400 -20.91%
  YoY % -48.89% 0.00% -8.30% -37.09% -10.34% -7.45% -
  Horiz. % 24.47% 47.87% 47.87% 52.20% 82.98% 92.55% 100.00%
NOSH 287,660 287,660 287,660 288,076 287,660 287,660 287,660 -
  YoY % 0.00% 0.00% -0.14% 0.14% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.14% 100.00% 100.00% 100.00%
Ratio Analysis
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
NP Margin 243.83 % -123.10 % -299.26 % -189.18 % -202.60 % -7.96 % -164.12 % -
  YoY % 298.07% 58.87% -58.19% 6.62% -2,445.23% 95.15% -
  Horiz. % -148.57% 75.01% 182.34% 115.27% 123.45% 4.85% 100.00%
ROE 29.95 % -12.89 % -14.31 % -11.67 % -7.92 % -0.45 % -7.64 % -
  YoY % 332.35% 9.92% -22.62% -47.35% -1,660.00% 94.11% -
  Horiz. % -392.02% 168.72% 187.30% 152.75% 103.66% 5.89% 100.00%
Per Share
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 2.82 4.71 2.15 3.02 3.05 4.87 4.38 -7.07%
  YoY % -40.13% 119.07% -28.81% -0.98% -37.37% 11.19% -
  Horiz. % 64.38% 107.53% 49.09% 68.95% 69.63% 111.19% 100.00%
EPS 6.88 -5.80 -6.44 -5.72 -6.18 -0.38 -7.18 -
  YoY % 218.62% 9.94% -12.59% 7.44% -1,526.32% 94.71% -
  Horiz. % -95.82% 80.78% 89.69% 79.67% 86.07% 5.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2300 0.4500 0.4500 0.4900 0.7800 0.8700 0.9400 -20.91%
  YoY % -48.89% 0.00% -8.16% -37.18% -10.34% -7.45% -
  Horiz. % 24.47% 47.87% 47.87% 52.13% 82.98% 92.55% 100.00%
Adjusted Per Share Value based on latest NOSH - 287,660
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
RPS 2.82 4.71 2.15 3.03 3.05 4.87 4.38 -7.07%
  YoY % -40.13% 119.07% -29.04% -0.66% -37.37% 11.19% -
  Horiz. % 64.38% 107.53% 49.09% 69.18% 69.63% 111.19% 100.00%
EPS 6.88 -5.80 -6.44 -5.73 -6.18 -0.38 -7.18 -
  YoY % 218.62% 9.94% -12.39% 7.28% -1,526.32% 94.71% -
  Horiz. % -95.82% 80.78% 89.69% 79.81% 86.07% 5.29% 100.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 0.2300 0.4500 0.4500 0.4907 0.7800 0.8700 0.9400 -20.91%
  YoY % -48.89% 0.00% -8.29% -37.09% -10.34% -7.45% -
  Horiz. % 24.47% 47.87% 47.87% 52.20% 82.98% 92.55% 100.00%
Price Multiplier on Financial Quarter End Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 31/12/13 -
Price 0.1000 0.0450 0.1100 0.1000 0.1800 0.2100 0.3850 -
P/RPS 3.54 0.95 5.11 3.31 5.90 4.31 8.80 -14.08%
  YoY % 272.63% -81.41% 54.38% -43.90% 36.89% -51.02% -
  Horiz. % 40.23% 10.80% 58.07% 37.61% 67.05% 48.98% 100.00%
P/EPS 1.45 -0.78 -1.71 -1.75 -2.91 -54.13 -5.36 -
  YoY % 285.90% 54.39% 2.29% 39.86% 94.62% -909.89% -
  Horiz. % -27.05% 14.55% 31.90% 32.65% 54.29% 1,009.89% 100.00%
EY 68.88 -128.95 -58.54 -57.20 -34.32 -1.85 -18.65 -
  YoY % 153.42% -120.28% -2.34% -66.67% -1,755.14% 90.08% -
  Horiz. % -369.33% 691.42% 313.89% 306.70% 184.02% 9.92% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.43 0.10 0.24 0.20 0.23 0.24 0.41 0.80%
  YoY % 330.00% -58.33% 20.00% -13.04% -4.17% -41.46% -
  Horiz. % 104.88% 24.39% 58.54% 48.78% 56.10% 58.54% 100.00%
Price Multiplier on Announcement Date
31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 31/12/13 CAGR
Date 27/02/20 21/02/19 26/02/18 28/02/17 29/02/16 17/02/15 25/02/14 -
Price 0.1200 0.0450 0.0950 0.1250 0.2100 0.2800 0.3900 -
P/RPS 4.25 0.95 4.41 4.13 6.89 5.74 8.91 -11.60%
  YoY % 347.37% -78.46% 6.78% -40.06% 20.03% -35.58% -
  Horiz. % 47.70% 10.66% 49.49% 46.35% 77.33% 64.42% 100.00%
P/EPS 1.74 -0.78 -1.48 -2.19 -3.40 -72.17 -5.43 -
  YoY % 323.08% 47.30% 32.42% 35.59% 95.29% -1,229.10% -
  Horiz. % -32.04% 14.36% 27.26% 40.33% 62.62% 1,329.10% 100.00%
EY 57.40 -128.95 -67.78 -45.76 -29.42 -1.39 -18.42 -
  YoY % 144.51% -90.25% -48.12% -55.54% -2,016.55% 92.45% -
  Horiz. % -311.62% 700.05% 367.97% 248.43% 159.72% 7.55% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.52 0.10 0.21 0.26 0.27 0.32 0.41 4.04%
  YoY % 420.00% -52.38% -19.23% -3.70% -15.62% -21.95% -
  Horiz. % 126.83% 24.39% 51.22% 63.41% 65.85% 78.05% 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
Earn MQ Points while trading with MQ Traders Group
MQ Affiliate
Earn side income from MQ Affiliate Program
 
 

358  419  580  1134 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VSOLAR 0.040.00 
 ARBB 0.30+0.025 
 PNEPCB 0.36-0.02 
 KTG 0.270.00 
 QES 0.37+0.015 
 MESTRON 0.23+0.015 
 SAMAIDEN 1.95+0.27 
 PA 0.1750.00 
 TECHNAX 0.165+0.005 
 SCBUILD 0.065+0.01 

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