[MPI] QoQ Annualized Quarter Result on 31-Mar-2022 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

26-May-2022

Admission Sponsor

Sponsor

Financial Year

30-Jun-2022

Quarter

31-Mar-2022 [#3]

Profit Trend

QoQ- -0.85%

YoY- 26.25%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Annualized Quarter Result
Revenue	2,180,868	2,256,060	2,416,123	2,405,450	2,385,062	2,338,100	1,988,489	6.33%
YoY %	-3.33%	-6.62%	0.44%	0.85%	2.01%	17.58%	-	-
Horiz. %	109.67%	113.46%	121.51%	120.97%	119.94%	117.58%	100.00%	-
PBT	222,134	295,180	439,379	450,612	456,124	450,536	357,624	-27.13%
YoY %	-24.75%	-32.82%	-2.49%	-1.21%	1.24%	25.98%	-	-
Horiz. %	62.11%	82.54%	122.86%	126.00%	127.54%	125.98%	100.00%	-
Tax	-23,170	-24,540	-54,449	-61,434	-64,170	-66,768	-32,101	-19.48%
YoY %	5.58%	54.93%	11.37%	4.26%	3.89%	-107.99%	-	-
Horiz. %	72.18%	76.45%	169.62%	191.38%	199.90%	207.99%	100.00%	-
NP	198,964	270,640	384,930	389,177	391,954	383,768	325,523	-27.91%
YoY %	-26.48%	-29.69%	-1.09%	-0.71%	2.13%	17.89%	-	-
Horiz. %	61.12%	83.14%	118.25%	119.55%	120.41%	117.89%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	142,058	210,796	328,853	331,153	334,008	326,736	271,819	-35.04%
YoY %	-32.61%	-35.90%	-0.69%	-0.85%	2.23%	20.20%	-	-
Horiz. %	52.26%	77.55%	120.98%	121.83%	122.88%	120.20%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.43%	8.31%	12.39%	13.63%	14.07%	14.82%	8.98%	-
YoY %	25.51%	-32.93%	-9.10%	-3.13%	-5.06%	65.03%	-	-
Horiz. %	116.15%	92.54%	137.97%	151.78%	156.68%	165.03%	100.00%	-
Total Cost	1,981,904	1,985,420	2,031,193	2,016,273	1,993,108	1,954,332	1,662,966	12.37%
YoY %	-0.18%	-2.25%	0.74%	1.16%	1.98%	17.52%	-	-
Horiz. %	119.18%	119.39%	122.14%	121.25%	119.85%	117.52%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,042,086	2,056,005	2,000,612	1,967,709	1,874,898	1,791,570	1,698,321	13.03%
YoY %	-0.68%	2.77%	1.67%	4.95%	4.65%	5.49%	-	-
Horiz. %	120.24%	121.06%	117.80%	115.86%	110.40%	105.49%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Dividend
Div	39,768	79,536	69,603	92,660	39,680	79,360	59,520	-23.51%
YoY %	-50.00%	14.27%	-24.88%	133.52%	-50.00%	33.33%	-	-
Horiz. %	66.81%	133.63%	116.94%	155.68%	66.67%	133.33%	100.00%	-
Div Payout %	27.99%	37.73%	21.17%	27.98%	11.88%	24.29%	21.90%	-
YoY %	-25.82%	78.22%	-24.34%	135.52%	-51.09%	10.91%	-	-
Horiz. %	127.81%	172.28%	96.67%	127.76%	54.25%	110.91%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Equity
Net Worth	2,042,086	2,056,005	2,000,612	1,967,709	1,874,898	1,791,570	1,698,321	13.03%
YoY %	-0.68%	2.77%	1.67%	4.95%	4.65%	5.49%	-	-
Horiz. %	120.24%	121.06%	117.80%	115.86%	110.40%	105.49%	100.00%	-
NOSH	209,884	209,884	209,884	209,884	209,884	209,884	209,884	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Ratio Analysis
NP Margin	9.12%	12.00%	15.93%	16.18%	16.43%	16.41%	16.37%	-
YoY %	-24.00%	-24.67%	-1.55%	-1.52%	0.12%	0.24%	-	-
Horiz. %	55.71%	73.30%	97.31%	98.84%	100.37%	100.24%	100.00%	-
ROE	6.96%	10.25%	16.44%	16.83%	17.81%	18.24%	16.01%	-
YoY %	-32.10%	-37.65%	-2.32%	-5.50%	-2.36%	13.93%	-	-
Horiz. %	43.47%	64.02%	102.69%	105.12%	111.24%	113.93%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Per Share
RPS	1,096.80	1,134.61	1,214.94	1,211.46	1,202.14	1,178.47	1,002.25	6.17%
YoY %	-3.33%	-6.61%	0.29%	0.78%	2.01%	17.58%	-	-
Horiz. %	109.43%	113.21%	121.22%	120.87%	119.94%	117.58%	100.00%	-
EPS	71.44	106.00	165.62	166.87	168.34	164.68	137.36	-35.25%
YoY %	-32.60%	-36.00%	-0.75%	-0.87%	2.22%	19.89%	-	-
Horiz. %	52.01%	77.17%	120.57%	121.48%	122.55%	119.89%	100.00%	-
DPS	20.00	40.00	35.00	46.67	20.00	40.00	30.00	-23.62%
YoY %	-50.00%	14.29%	-25.01%	133.35%	-50.00%	33.33%	-	-
Horiz. %	66.67%	133.33%	116.67%	155.57%	66.67%	133.33%	100.00%	-
NAPS	10.27	10.34	10.06	9.91	9.45	9.03	8.56	12.87%
YoY %	-0.68%	2.78%	1.51%	4.87%	4.65%	5.49%	-	-
Horiz. %	119.98%	120.79%	117.52%	115.77%	110.40%	105.49%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	1,039.08	1,074.91	1,151.17	1,146.09	1,136.37	1,114.00	947.42	6.33%
YoY %	-3.33%	-6.62%	0.44%	0.86%	2.01%	17.58%	-	-
Horiz. %	109.67%	113.46%	121.51%	120.97%	119.94%	117.58%	100.00%	-
EPS	67.68	100.43	156.68	157.78	159.14	155.67	129.51	-35.04%
YoY %	-32.61%	-35.90%	-0.70%	-0.85%	2.23%	20.20%	-	-
Horiz. %	52.26%	77.55%	120.98%	121.83%	122.88%	120.20%	100.00%	-
DPS	18.95	37.90	33.16	44.15	18.91	37.81	28.36	-23.51%
YoY %	-50.00%	14.29%	-24.89%	133.47%	-49.99%	33.32%	-	-
Horiz. %	66.82%	133.64%	116.93%	155.68%	66.68%	133.32%	100.00%	-
NAPS	9.7296	9.7959	9.532	9.3752	8.933	8.536	8.0917	13.03%
YoY %	-0.68%	2.77%	1.67%	4.95%	4.65%	5.49%	-	-
Horiz. %	120.24%	121.06%	117.80%	115.86%	110.40%	105.49%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	-
Price	28.76	28.74	28.00	36.40	49.36	45.40	38.80	-
P/RPS	2.62	2.53	2.30	3.00	4.11	3.85	3.87	-22.84%
YoY %	3.56%	10.00%	-23.33%	-27.01%	6.75%	-0.52%	-	-
Horiz. %	67.70%	65.37%	59.43%	77.52%	106.20%	99.48%	100.00%	-
P/EPS	40.26	27.11	16.93	21.83	29.32	27.57	28.32	26.35%
YoY %	48.51%	60.13%	-22.45%	-25.55%	6.35%	-2.65%	-	-
Horiz. %	142.16%	95.73%	59.78%	77.08%	103.53%	97.35%	100.00%	-
EY	2.48	3.69	5.91	4.58	3.41	3.63	3.53	-20.92%
YoY %	-32.79%	-37.56%	29.04%	34.31%	-6.06%	2.83%	-	-
Horiz. %	70.25%	104.53%	167.42%	129.75%	96.60%	102.83%	100.00%	-
DY	0.70	1.39	1.25	1.28	0.41	0.88	0.77	-6.14%
YoY %	-49.64%	11.20%	-2.34%	212.20%	-53.41%	14.29%	-	-
Horiz. %	90.91%	180.52%	162.34%	166.23%	53.25%	114.29%	100.00%	-
P/NAPS	2.80	2.78	2.78	3.67	5.22	5.03	4.53	-27.37%
YoY %	0.72%	0.00%	-24.25%	-29.69%	3.78%	11.04%	-	-
Horiz. %	61.81%	61.37%	61.37%	81.02%	115.23%	111.04%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Announcement Date
Date	16/02/23	23/11/22	29/08/22	26/05/22	25/02/22	24/11/21	30/08/21	-
Price	33.74	27.60	33.00	31.10	36.00	48.14	44.02	-
P/RPS	3.08	2.43	2.72	2.57	2.99	4.08	4.39	-20.99%
YoY %	26.75%	-10.66%	5.84%	-14.05%	-26.72%	-7.06%	-	-
Horiz. %	70.16%	55.35%	61.96%	58.54%	68.11%	92.94%	100.00%	-
P/EPS	47.23	26.03	19.96	18.65	21.38	29.23	32.13	29.19%
YoY %	81.44%	30.41%	7.02%	-12.77%	-26.86%	-9.03%	-	-
Horiz. %	147.00%	81.01%	62.12%	58.05%	66.54%	90.97%	100.00%	-
EY	2.12	3.84	5.01	5.36	4.68	3.42	3.11	-22.49%
YoY %	-44.79%	-23.35%	-6.53%	14.53%	36.84%	9.97%	-	-
Horiz. %	68.17%	123.47%	161.09%	172.35%	150.48%	109.97%	100.00%	-
DY	0.59	1.45	1.06	1.50	0.56	0.83	0.68	-9.00%
YoY %	-59.31%	36.79%	-29.33%	167.86%	-32.53%	22.06%	-	-
Horiz. %	86.76%	213.24%	155.88%	220.59%	82.35%	122.06%	100.00%	-
P/NAPS	3.29	2.67	3.28	3.14	3.81	5.33	5.14	-25.66%
YoY %	23.22%	-18.60%	4.46%	-17.59%	-28.52%	3.70%	-	-
Horiz. %	64.01%	51.95%	63.81%	61.09%	74.12%	103.70%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos