[MPI] QoQ Annualized Quarter Result on 30-Jun-2021 [#4]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 3.63%
YoY- 77.67%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 2,405,450 2,385,062 2,338,100 1,988,489 1,934,864 1,849,040 1,762,340 23.07%
PBT 450,612 456,124 450,536 357,624 348,797 328,370 292,340 33.47%
Tax -61,434 -64,170 -66,768 -32,101 -34,050 -34,526 -29,204 64.25%
NP 389,177 391,954 383,768 325,523 314,746 293,844 263,136 29.84%
-
NP to SH 331,153 334,008 326,736 271,819 262,290 244,690 221,232 30.88%
-
Tax Rate 13.63% 14.07% 14.82% 8.98% 9.76% 10.51% 9.99% -
Total Cost 2,016,273 1,993,108 1,954,332 1,662,966 1,620,117 1,555,196 1,499,204 21.86%
-
Net Worth 1,967,709 1,874,898 1,791,570 1,698,321 1,650,010 1,559,420 1,506,485 19.50%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 92,660 39,680 79,360 59,520 79,232 39,579 78,873 11.34%
Div Payout % 27.98% 11.88% 24.29% 21.90% 30.21% 16.18% 35.65% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 1,967,709 1,874,898 1,791,570 1,698,321 1,650,010 1,559,420 1,506,485 19.50%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 16.18% 16.43% 16.41% 16.37% 16.27% 15.89% 14.93% -
ROE 16.83% 17.81% 18.24% 16.01% 15.90% 15.69% 14.69% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 1,211.46 1,202.14 1,178.47 1,002.25 976.81 934.35 893.75 22.50%
EPS 166.87 168.34 164.68 137.36 132.65 123.86 112.20 30.32%
DPS 46.67 20.00 40.00 30.00 40.00 20.00 40.00 10.83%
NAPS 9.91 9.45 9.03 8.56 8.33 7.88 7.64 18.95%
Adjusted Per Share Value based on latest NOSH - 209,884
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 1,146.09 1,136.37 1,114.00 947.42 921.87 880.98 839.67 23.07%
EPS 157.78 159.14 155.67 129.51 124.97 116.58 105.41 30.88%
DPS 44.15 18.91 37.81 28.36 37.75 18.86 37.58 11.35%
NAPS 9.3752 8.933 8.536 8.0917 7.8615 7.4299 7.1777 19.50%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 36.40 49.36 45.40 38.80 38.90 25.96 18.80 -
P/RPS 3.00 4.11 3.85 3.87 3.98 2.78 2.10 26.87%
P/EPS 21.83 29.32 27.57 28.32 29.38 21.00 16.76 19.28%
EY 4.58 3.41 3.63 3.53 3.40 4.76 5.97 -16.21%
DY 1.28 0.41 0.88 0.77 1.03 0.77 2.13 -28.81%
P/NAPS 3.67 5.22 5.03 4.53 4.67 3.29 2.46 30.59%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 25/02/22 24/11/21 30/08/21 28/05/21 25/02/21 25/11/20 -
Price 31.10 36.00 48.14 44.02 37.20 38.00 23.60 -
P/RPS 2.57 2.99 4.08 4.39 3.81 4.07 2.64 -1.77%
P/EPS 18.65 21.38 29.23 32.13 28.09 30.73 21.03 -7.70%
EY 5.36 4.68 3.42 3.11 3.56 3.25 4.75 8.39%
DY 1.50 0.56 0.83 0.68 1.08 0.53 1.69 -7.64%
P/NAPS 3.14 3.81 5.33 5.14 4.47 4.82 3.09 1.07%

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