[MPI] QoQ Cumulative Quarter Result on 30-Jun-2019 [#4]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- 30.59%
YoY- -9.92%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 1,159,149 782,860 369,097 1,487,942 1,142,026 811,918 413,756 98.60%
PBT 149,008 114,787 49,307 189,792 148,898 123,410 63,250 76.95%
Tax -25,842 -17,838 -5,923 -29,773 -24,563 -20,557 -9,969 88.59%
NP 123,166 96,949 43,384 160,019 124,335 102,853 53,281 74.73%
-
NP to SH 103,944 81,890 36,793 128,328 98,270 81,503 42,278 82.06%
-
Tax Rate 17.34% 15.54% 12.01% 15.69% 16.50% 16.66% 15.76% -
Total Cost 1,035,983 685,911 325,713 1,327,923 1,017,691 709,065 360,475 102.00%
-
Net Worth 1,360,416 1,324,690 1,298,082 1,269,574 1,273,207 1,250,239 1,225,538 7.20%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 51,372 19,005 19,005 51,315 51,308 19,000 19,000 93.96%
Div Payout % 49.42% 23.21% 51.66% 39.99% 52.21% 23.31% 44.94% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 1,360,416 1,324,690 1,298,082 1,269,574 1,273,207 1,250,239 1,225,538 7.20%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 10.63% 12.38% 11.75% 10.75% 10.89% 12.67% 12.88% -
ROE 7.64% 6.18% 2.83% 10.11% 7.72% 6.52% 3.45% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 609.22 411.91 194.20 782.90 600.97 427.31 217.76 98.42%
EPS 54.67 43.09 19.36 67.53 51.72 42.89 22.25 81.98%
DPS 27.00 10.00 10.00 27.00 27.00 10.00 10.00 93.78%
NAPS 7.15 6.97 6.83 6.68 6.70 6.58 6.45 7.10%
Adjusted Per Share Value based on latest NOSH - 209,884
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 552.28 373.00 175.86 708.94 544.12 386.84 197.14 98.60%
EPS 49.52 39.02 17.53 61.14 46.82 38.83 20.14 82.07%
DPS 24.48 9.06 9.06 24.45 24.45 9.05 9.05 94.01%
NAPS 6.4818 6.3115 6.1848 6.0489 6.0662 5.9568 5.8391 7.20%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 9.15 11.44 9.14 9.22 10.00 9.95 12.14 -
P/RPS 1.50 2.78 4.71 1.18 1.66 2.33 5.57 -58.26%
P/EPS 16.75 26.55 47.21 13.65 19.34 23.20 54.56 -54.45%
EY 5.97 3.77 2.12 7.32 5.17 4.31 1.83 119.80%
DY 2.95 0.87 1.09 2.93 2.70 1.01 0.82 134.60%
P/NAPS 1.28 1.64 1.34 1.38 1.49 1.51 1.88 -22.58%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 20/05/20 26/02/20 26/11/19 28/08/19 24/05/19 21/02/19 08/11/18 -
Price 10.92 11.20 11.00 8.57 8.80 10.22 10.80 -
P/RPS 1.79 2.72 5.66 1.09 1.46 2.39 4.96 -49.27%
P/EPS 19.99 25.99 56.82 12.69 17.02 23.83 48.54 -44.61%
EY 5.00 3.85 1.76 7.88 5.88 4.20 2.06 80.50%
DY 2.47 0.89 0.91 3.15 3.07 0.98 0.93 91.66%
P/NAPS 1.53 1.61 1.61 1.28 1.31 1.55 1.67 -5.66%

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