[MPI] QoQ Annualized Quarter Result on 31-Mar-2021 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 7.19%
YoY- 89.25%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 2,385,062 2,338,100 1,988,489 1,934,864 1,849,040 1,762,340 1,564,600 32.35%
PBT 456,124 450,536 357,624 348,797 328,370 292,340 211,462 66.70%
Tax -64,170 -66,768 -32,101 -34,050 -34,526 -29,204 -32,708 56.52%
NP 391,954 383,768 325,523 314,746 293,844 263,136 178,754 68.53%
-
NP to SH 334,008 326,736 271,819 262,290 244,690 221,232 152,989 68.05%
-
Tax Rate 14.07% 14.82% 8.98% 9.76% 10.51% 9.99% 15.47% -
Total Cost 1,993,108 1,954,332 1,662,966 1,620,117 1,555,196 1,499,204 1,385,846 27.32%
-
Net Worth 1,874,898 1,791,570 1,698,321 1,650,010 1,559,420 1,506,485 1,380,030 22.59%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 39,680 79,360 59,520 79,232 39,579 78,873 51,465 -15.87%
Div Payout % 11.88% 24.29% 21.90% 30.21% 16.18% 35.65% 33.64% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,874,898 1,791,570 1,698,321 1,650,010 1,559,420 1,506,485 1,380,030 22.59%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 16.43% 16.41% 16.37% 16.27% 15.89% 14.93% 11.42% -
ROE 17.81% 18.24% 16.01% 15.90% 15.69% 14.69% 11.09% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1,202.14 1,178.47 1,002.25 976.81 934.35 893.75 820.83 28.87%
EPS 168.34 164.68 137.36 132.65 123.86 112.20 80.42 63.41%
DPS 20.00 40.00 30.00 40.00 20.00 40.00 27.00 -18.08%
NAPS 9.45 9.03 8.56 8.33 7.88 7.64 7.24 19.37%
Adjusted Per Share Value based on latest NOSH - 209,884
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1,136.37 1,114.00 947.42 921.87 880.98 839.67 745.46 32.35%
EPS 159.14 155.67 129.51 124.97 116.58 105.41 72.89 68.05%
DPS 18.91 37.81 28.36 37.75 18.86 37.58 24.52 -15.86%
NAPS 8.933 8.536 8.0917 7.8615 7.4299 7.1777 6.5752 22.59%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 49.36 45.40 38.80 38.90 25.96 18.80 11.00 -
P/RPS 4.11 3.85 3.87 3.98 2.78 2.10 1.34 110.67%
P/EPS 29.32 27.57 28.32 29.38 21.00 16.76 13.71 65.76%
EY 3.41 3.63 3.53 3.40 4.76 5.97 7.30 -39.71%
DY 0.41 0.88 0.77 1.03 0.77 2.13 2.45 -69.53%
P/NAPS 5.22 5.03 4.53 4.67 3.29 2.46 1.52 127.11%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 24/11/21 30/08/21 28/05/21 25/02/21 25/11/20 28/08/20 -
Price 36.00 48.14 44.02 37.20 38.00 23.60 15.70 -
P/RPS 2.99 4.08 4.39 3.81 4.07 2.64 1.91 34.71%
P/EPS 21.38 29.23 32.13 28.09 30.73 21.03 19.56 6.09%
EY 4.68 3.42 3.11 3.56 3.25 4.75 5.11 -5.67%
DY 0.56 0.83 0.68 1.08 0.53 1.69 1.72 -52.57%
P/NAPS 3.81 5.33 5.14 4.47 4.82 3.09 2.17 45.38%

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