[MPI] QoQ Annualized Quarter Result on 30-Sep-2021 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 20.2%
YoY- 47.69%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 2,416,123 2,405,450 2,385,062 2,338,100 1,988,489 1,934,864 1,849,040 19.58%
PBT 439,379 450,612 456,124 450,536 357,624 348,797 328,370 21.49%
Tax -54,449 -61,434 -64,170 -66,768 -32,101 -34,050 -34,526 35.59%
NP 384,930 389,177 391,954 383,768 325,523 314,746 293,844 19.78%
-
NP to SH 328,853 331,153 334,008 326,736 271,819 262,290 244,690 21.84%
-
Tax Rate 12.39% 13.63% 14.07% 14.82% 8.98% 9.76% 10.51% -
Total Cost 2,031,193 2,016,273 1,993,108 1,954,332 1,662,966 1,620,117 1,555,196 19.54%
-
Net Worth 2,000,612 1,967,709 1,874,898 1,791,570 1,698,321 1,650,010 1,559,420 18.12%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 69,603 92,660 39,680 79,360 59,520 79,232 39,579 45.84%
Div Payout % 21.17% 27.98% 11.88% 24.29% 21.90% 30.21% 16.18% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 2,000,612 1,967,709 1,874,898 1,791,570 1,698,321 1,650,010 1,559,420 18.12%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 15.93% 16.18% 16.43% 16.41% 16.37% 16.27% 15.89% -
ROE 16.44% 16.83% 17.81% 18.24% 16.01% 15.90% 15.69% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1,214.94 1,211.46 1,202.14 1,178.47 1,002.25 976.81 934.35 19.18%
EPS 165.62 166.87 168.34 164.68 137.36 132.65 123.86 21.43%
DPS 35.00 46.67 20.00 40.00 30.00 40.00 20.00 45.36%
NAPS 10.06 9.91 9.45 9.03 8.56 8.33 7.88 17.73%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1,151.17 1,146.09 1,136.37 1,114.00 947.42 921.87 880.98 19.58%
EPS 156.68 157.78 159.14 155.67 129.51 124.97 116.58 21.85%
DPS 33.16 44.15 18.91 37.81 28.36 37.75 18.86 45.82%
NAPS 9.532 9.3752 8.933 8.536 8.0917 7.8615 7.4299 18.12%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 28.00 36.40 49.36 45.40 38.80 38.90 25.96 -
P/RPS 2.30 3.00 4.11 3.85 3.87 3.98 2.78 -11.90%
P/EPS 16.93 21.83 29.32 27.57 28.32 29.38 21.00 -13.41%
EY 5.91 4.58 3.41 3.63 3.53 3.40 4.76 15.56%
DY 1.25 1.28 0.41 0.88 0.77 1.03 0.77 38.24%
P/NAPS 2.78 3.67 5.22 5.03 4.53 4.67 3.29 -10.64%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 26/05/22 25/02/22 24/11/21 30/08/21 28/05/21 25/02/21 -
Price 33.00 31.10 36.00 48.14 44.02 37.20 38.00 -
P/RPS 2.72 2.57 2.99 4.08 4.39 3.81 4.07 -23.61%
P/EPS 19.96 18.65 21.38 29.23 32.13 28.09 30.73 -25.05%
EY 5.01 5.36 4.68 3.42 3.11 3.56 3.25 33.55%
DY 1.06 1.50 0.56 0.83 0.68 1.08 0.53 58.94%
P/NAPS 3.28 3.14 3.81 5.33 5.14 4.47 4.82 -22.68%

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