[MPI] QoQ Annualized Quarter Result on 30-Sep-2020 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 44.61%
YoY- 50.32%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 1,988,489 1,934,864 1,849,040 1,762,340 1,564,600 1,545,532 1,565,720 17.29%
PBT 357,624 348,797 328,370 292,340 211,462 198,677 229,574 34.41%
Tax -32,101 -34,050 -34,526 -29,204 -32,708 -34,456 -35,676 -6.80%
NP 325,523 314,746 293,844 263,136 178,754 164,221 193,898 41.30%
-
NP to SH 271,819 262,290 244,690 221,232 152,989 138,592 163,780 40.22%
-
Tax Rate 8.98% 9.76% 10.51% 9.99% 15.47% 17.34% 15.54% -
Total Cost 1,662,966 1,620,117 1,555,196 1,499,204 1,385,846 1,381,310 1,371,822 13.70%
-
Net Worth 1,698,321 1,650,010 1,559,420 1,506,485 1,380,030 1,360,416 1,324,690 18.03%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 59,520 79,232 39,579 78,873 51,465 68,496 38,011 34.88%
Div Payout % 21.90% 30.21% 16.18% 35.65% 33.64% 49.42% 23.21% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 1,698,321 1,650,010 1,559,420 1,506,485 1,380,030 1,360,416 1,324,690 18.03%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 16.37% 16.27% 15.89% 14.93% 11.42% 10.63% 12.38% -
ROE 16.01% 15.90% 15.69% 14.69% 11.09% 10.19% 12.36% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 1,002.25 976.81 934.35 893.75 820.83 812.29 823.82 13.97%
EPS 137.36 132.65 123.86 112.20 80.42 72.89 86.18 36.48%
DPS 30.00 40.00 20.00 40.00 27.00 36.00 20.00 31.06%
NAPS 8.56 8.33 7.88 7.64 7.24 7.15 6.97 14.69%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 947.42 921.87 880.98 839.67 745.46 736.37 745.99 17.29%
EPS 129.51 124.97 116.58 105.41 72.89 66.03 78.03 40.22%
DPS 28.36 37.75 18.86 37.58 24.52 32.64 18.11 34.88%
NAPS 8.0917 7.8615 7.4299 7.1777 6.5752 6.4818 6.3115 18.03%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 38.80 38.90 25.96 18.80 11.00 9.15 11.44 -
P/RPS 3.87 3.98 2.78 2.10 1.34 1.13 1.39 98.03%
P/EPS 28.32 29.38 21.00 16.76 13.71 12.56 13.28 65.75%
EY 3.53 3.40 4.76 5.97 7.30 7.96 7.53 -39.68%
DY 0.77 1.03 0.77 2.13 2.45 3.93 1.75 -42.17%
P/NAPS 4.53 4.67 3.29 2.46 1.52 1.28 1.64 96.98%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/08/21 28/05/21 25/02/21 25/11/20 28/08/20 20/05/20 26/02/20 -
Price 44.02 37.20 38.00 23.60 15.70 10.92 11.20 -
P/RPS 4.39 3.81 4.07 2.64 1.91 1.34 1.36 118.57%
P/EPS 32.13 28.09 30.73 21.03 19.56 14.99 13.00 82.90%
EY 3.11 3.56 3.25 4.75 5.11 6.67 7.69 -45.34%
DY 0.68 1.08 0.53 1.69 1.72 3.30 1.79 -47.57%
P/NAPS 5.14 4.47 4.82 3.09 2.17 1.53 1.61 116.96%

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