[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 Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 15:30:00

EMA 5

30 Mins

SELL

2024-07-05 15:00:00

EMA 5

30 Mins

SELL

2024-07-05 14:45:00

EMA 5

5 Mins

SELL

2024-07-05 14:40:00

EMA 5

10 Mins

SELL

2024-07-05 12:05:00

EMA 5

5 Mins

BUY

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

HLIND

HONG LEONG INDUSTRIES BHD

957

MPI

MALAYSIAN PACIFIC INDUSTRIES

955

DNEX

DAGANG NEXCHANGE BERHAD

859

SALCON

SALCON BHD

762

JCY

JCY INTERNATIONAL BERHAD

761

YTLPOWR

YTL POWER INTERNATIONAL BHD

665

TOPGLOV

TOP GLOVE CORPORATION BHD

649

MAYBANK

MALAYAN BANKING BHD

632

WCT

WCT HOLDINGS BERHAD

610

Daily Stocks

HSI-CXV

0.10

-0.02

144,858,200

HSI-CV4

0.065

-0.025

95,165,300

NOVAMSC

0.265

+0.035

93,033,800

HSI-HWE

0.135

+0.02

92,508,000

HSI-HWW

0.245

+0.03

91,583,600

HSI-CXN

0.18

-0.03

90,370,200

SNS

0.91

+0.025

78,796,200

MUIIND

0.085

-0.005

73,547,700

AHB-WC

0.07

-0.005

71,157,800

VELESTO

0.275

-0.005

58,146,300

More active Stocks

NESTLE

122.50

+0.50

14,500

NPC

1.88

+0.23

3,000

KOBAY

2.37

+0.19

9,840,700

SUNCON

4.32

+0.19

3,411,700

KESM

7.19

+0.19

113,700

IJM-C76

0.725

+0.165

96,000

AIRPORT

10.14

+0.14

1,148,100

YBS

0.92

+0.135

32,096,900

KLK

20.20

+0.12

498,400

SIMEPROP-C18

0.75

+0.12

10,100

More gainer Stocks

MPI

39.46

-0.24

225,200

MRDIY-C28

0.085

-0.165

113,000

TOYOVEN

0.90

-0.16

12,052,000

HEIM

22.02

-0.16

87,600

YTLPOWR

5.19

-0.13

11,609,000

KUAISHO-C17

0.08

-0.12

58,800

APOLLO

6.68

-0.12

6,000

SALUTE

0.575

-0.105

25,207,700

THETA

1.79

-0.10

4,321,700

PANAMY

20.08

-0.10

17,600

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More