[MPI] QoQ Annualized Quarter Result on 31-Mar-2019 [#3]

Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -19.62%
YoY- -4.99%
Quarter Report
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 1,565,720 1,476,388 1,487,942 1,522,701 1,623,836 1,655,024 1,542,320 1.00%
PBT 229,574 197,228 189,792 198,530 246,820 253,000 206,970 7.13%
Tax -35,676 -23,692 -29,773 -32,750 -41,114 -39,876 -34,527 2.20%
NP 193,898 173,536 160,019 165,780 205,706 213,124 172,443 8.10%
-
NP to SH 163,780 147,172 128,328 131,026 163,006 169,112 142,464 9.71%
-
Tax Rate 15.54% 12.01% 15.69% 16.50% 16.66% 15.76% 16.68% -
Total Cost 1,371,822 1,302,852 1,327,923 1,356,921 1,418,130 1,441,900 1,369,877 0.09%
-
Net Worth 1,324,690 1,298,082 1,269,574 1,273,207 1,250,239 1,225,538 1,187,537 7.53%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 38,011 76,022 51,315 68,411 38,001 76,002 55,101 -21.87%
Div Payout % 23.21% 51.66% 39.99% 52.21% 23.31% 44.94% 38.68% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,324,690 1,298,082 1,269,574 1,273,207 1,250,239 1,225,538 1,187,537 7.53%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 12.38% 11.75% 10.75% 10.89% 12.67% 12.88% 11.18% -
ROE 12.36% 11.34% 10.11% 10.29% 13.04% 13.80% 12.00% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 823.82 776.82 782.90 801.29 854.62 871.04 811.72 0.98%
EPS 86.18 77.44 67.53 68.96 85.78 89.00 74.99 9.68%
DPS 20.00 40.00 27.00 36.00 20.00 40.00 29.00 -21.88%
NAPS 6.97 6.83 6.68 6.70 6.58 6.45 6.25 7.51%
Adjusted Per Share Value based on latest NOSH - 209,884
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 745.99 703.43 708.94 725.50 773.68 788.54 734.84 1.00%
EPS 78.03 70.12 61.14 62.43 77.66 80.57 67.88 9.70%
DPS 18.11 36.22 24.45 32.59 18.11 36.21 26.25 -21.86%
NAPS 6.3115 6.1848 6.0489 6.0662 5.9568 5.8391 5.6581 7.53%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 11.44 9.14 9.22 10.00 9.95 12.14 10.24 -
P/RPS 1.39 1.18 1.18 1.25 1.16 1.39 1.26 6.74%
P/EPS 13.28 11.80 13.65 14.50 11.60 13.64 13.66 -1.85%
EY 7.53 8.47 7.32 6.90 8.62 7.33 7.32 1.89%
DY 1.75 4.38 2.93 3.60 2.01 3.29 2.83 -27.35%
P/NAPS 1.64 1.34 1.38 1.49 1.51 1.88 1.64 0.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 26/11/19 28/08/19 24/05/19 21/02/19 08/11/18 23/08/18 -
Price 11.20 11.00 8.57 8.80 10.22 10.80 12.00 -
P/RPS 1.36 1.42 1.09 1.10 1.20 1.24 1.48 -5.46%
P/EPS 13.00 14.21 12.69 12.76 11.91 12.13 16.00 -12.89%
EY 7.69 7.04 7.88 7.84 8.39 8.24 6.25 14.78%
DY 1.79 3.64 3.15 4.09 1.96 3.70 2.42 -18.16%
P/NAPS 1.61 1.61 1.28 1.31 1.55 1.67 1.92 -11.04%

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