[MPI] QoQ Annualized Quarter Result on 30-Jun-2019 [#4]

Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- -2.06%
YoY- -9.92%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 1,545,532 1,565,720 1,476,388 1,487,942 1,522,701 1,623,836 1,655,024 -4.45%
PBT 198,677 229,574 197,228 189,792 198,530 246,820 253,000 -14.87%
Tax -34,456 -35,676 -23,692 -29,773 -32,750 -41,114 -39,876 -9.27%
NP 164,221 193,898 173,536 160,019 165,780 205,706 213,124 -15.93%
-
NP to SH 138,592 163,780 147,172 128,328 131,026 163,006 169,112 -12.41%
-
Tax Rate 17.34% 15.54% 12.01% 15.69% 16.50% 16.66% 15.76% -
Total Cost 1,381,310 1,371,822 1,302,852 1,327,923 1,356,921 1,418,130 1,441,900 -2.81%
-
Net Worth 1,360,416 1,324,690 1,298,082 1,269,574 1,273,207 1,250,239 1,225,538 7.20%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 68,496 38,011 76,022 51,315 68,411 38,001 76,002 -6.69%
Div Payout % 49.42% 23.21% 51.66% 39.99% 52.21% 23.31% 44.94% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 1,360,416 1,324,690 1,298,082 1,269,574 1,273,207 1,250,239 1,225,538 7.20%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 10.63% 12.38% 11.75% 10.75% 10.89% 12.67% 12.88% -
ROE 10.19% 12.36% 11.34% 10.11% 10.29% 13.04% 13.80% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 812.29 823.82 776.82 782.90 801.29 854.62 871.04 -4.54%
EPS 72.89 86.18 77.44 67.53 68.96 85.78 89.00 -12.45%
DPS 36.00 20.00 40.00 27.00 36.00 20.00 40.00 -6.77%
NAPS 7.15 6.97 6.83 6.68 6.70 6.58 6.45 7.10%
Adjusted Per Share Value based on latest NOSH - 209,884
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 775.66 785.80 740.96 746.76 764.21 814.96 830.62 -4.45%
EPS 69.56 82.20 73.86 64.40 65.76 81.81 84.87 -12.40%
DPS 34.38 19.08 38.15 25.75 34.33 19.07 38.14 -6.67%
NAPS 6.8276 6.6483 6.5148 6.3717 6.3899 6.2746 6.1507 7.20%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 9.15 11.44 9.14 9.22 10.00 9.95 12.14 -
P/RPS 1.13 1.39 1.18 1.18 1.25 1.16 1.39 -12.88%
P/EPS 12.56 13.28 11.80 13.65 14.50 11.60 13.64 -5.34%
EY 7.96 7.53 8.47 7.32 6.90 8.62 7.33 5.64%
DY 3.93 1.75 4.38 2.93 3.60 2.01 3.29 12.56%
P/NAPS 1.28 1.64 1.34 1.38 1.49 1.51 1.88 -22.58%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 20/05/20 26/02/20 26/11/19 28/08/19 24/05/19 21/02/19 08/11/18 -
Price 10.92 11.20 11.00 8.57 8.80 10.22 10.80 -
P/RPS 1.34 1.36 1.42 1.09 1.10 1.20 1.24 5.30%
P/EPS 14.99 13.00 14.21 12.69 12.76 11.91 12.13 15.14%
EY 6.67 7.69 7.04 7.88 7.84 8.39 8.24 -13.13%
DY 3.30 1.79 3.64 3.15 4.09 1.96 3.70 -7.33%
P/NAPS 1.53 1.61 1.61 1.28 1.31 1.55 1.67 -5.66%

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

Post a Comment