[MPI] QoQ Cumulative Quarter Result on 30-Sep-2017 [#1]

Announcement Date
08-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
30-Sep-2017 [#1]
Profit Trend
QoQ- -79.63%
YoY- -8.76%
Quarter Report
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 1,542,320 1,149,219 782,886 387,634 1,544,545 1,155,418 759,418 60.58%
PBT 206,970 151,918 112,023 52,594 250,987 197,707 135,419 32.78%
Tax -34,527 -27,576 -19,390 -8,767 -32,247 -27,649 -18,651 50.93%
NP 172,443 124,342 92,633 43,827 218,740 170,058 116,768 29.77%
-
NP to SH 142,464 103,427 77,443 36,242 177,915 137,915 94,702 31.38%
-
Tax Rate 16.68% 18.15% 17.31% 16.67% 12.85% 13.98% 13.77% -
Total Cost 1,369,877 1,024,877 690,253 343,807 1,325,805 985,360 642,650 65.85%
-
Net Worth 1,187,537 1,189,440 1,170,319 1,154,750 1,120,563 1,118,664 1,071,182 7.13%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 55,101 55,101 18,998 18,992 51,280 51,280 15,194 136.60%
Div Payout % 38.68% 53.28% 24.53% 52.40% 28.82% 37.18% 16.04% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 1,187,537 1,189,440 1,170,319 1,154,750 1,120,563 1,118,664 1,071,182 7.13%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 11.18% 10.82% 11.83% 11.31% 14.16% 14.72% 15.38% -
ROE 12.00% 8.70% 6.62% 3.14% 15.88% 12.33% 8.84% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 811.72 604.83 412.07 204.10 813.24 608.35 399.85 60.53%
EPS 74.99 54.44 40.77 19.08 93.68 72.61 49.86 31.36%
DPS 29.00 29.00 10.00 10.00 27.00 27.00 8.00 136.53%
NAPS 6.25 6.26 6.16 6.08 5.90 5.89 5.64 7.10%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 734.84 547.55 373.01 184.69 735.90 550.50 361.83 60.57%
EPS 67.88 49.28 36.90 17.27 84.77 65.71 45.12 31.39%
DPS 26.25 26.25 9.05 9.05 24.43 24.43 7.24 136.56%
NAPS 5.6581 5.6671 5.576 5.5018 5.339 5.3299 5.1037 7.13%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 10.24 8.62 12.62 13.38 13.48 11.50 7.41 -
P/RPS 1.26 1.43 3.06 6.56 1.66 1.89 1.85 -22.64%
P/EPS 13.66 15.84 30.96 70.12 14.39 15.84 14.86 -5.47%
EY 7.32 6.31 3.23 1.43 6.95 6.31 6.73 5.77%
DY 2.83 3.36 0.79 0.75 2.00 2.35 1.08 90.40%
P/NAPS 1.64 1.38 2.05 2.20 2.28 1.95 1.31 16.20%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 23/08/18 17/05/18 29/01/18 08/11/17 17/08/17 18/04/17 25/01/17 -
Price 12.00 8.38 11.24 14.20 14.10 11.84 7.95 -
P/RPS 1.48 1.39 2.73 6.96 1.73 1.95 1.99 -17.95%
P/EPS 16.00 15.39 27.57 74.42 15.05 16.31 15.94 0.25%
EY 6.25 6.50 3.63 1.34 6.64 6.13 6.27 -0.21%
DY 2.42 3.46 0.89 0.70 1.91 2.28 1.01 79.34%
P/NAPS 1.92 1.34 1.82 2.34 2.39 2.01 1.41 22.92%

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