[MPI] QoQ Cumulative Quarter Result on 30-Sep-2019 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- -71.33%
YoY- -12.97%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 1,564,600 1,159,149 782,860 369,097 1,487,942 1,142,026 811,918 54.91%
PBT 211,462 149,008 114,787 49,307 189,792 148,898 123,410 43.23%
Tax -32,708 -25,842 -17,838 -5,923 -29,773 -24,563 -20,557 36.32%
NP 178,754 123,166 96,949 43,384 160,019 124,335 102,853 44.60%
-
NP to SH 152,989 103,944 81,890 36,793 128,328 98,270 81,503 52.22%
-
Tax Rate 15.47% 17.34% 15.54% 12.01% 15.69% 16.50% 16.66% -
Total Cost 1,385,846 1,035,983 685,911 325,713 1,327,923 1,017,691 709,065 56.38%
-
Net Worth 1,380,030 1,360,416 1,324,690 1,298,082 1,269,574 1,273,207 1,250,239 6.81%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 51,465 51,372 19,005 19,005 51,315 51,308 19,000 94.43%
Div Payout % 33.64% 49.42% 23.21% 51.66% 39.99% 52.21% 23.31% -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,380,030 1,360,416 1,324,690 1,298,082 1,269,574 1,273,207 1,250,239 6.81%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 11.42% 10.63% 12.38% 11.75% 10.75% 10.89% 12.67% -
ROE 11.09% 7.64% 6.18% 2.83% 10.11% 7.72% 6.52% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 820.83 609.22 411.91 194.20 782.90 600.97 427.31 54.58%
EPS 80.42 54.67 43.09 19.36 67.53 51.72 42.89 52.11%
DPS 27.00 27.00 10.00 10.00 27.00 27.00 10.00 94.01%
NAPS 7.24 7.15 6.97 6.83 6.68 6.70 6.58 6.58%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 745.46 552.28 373.00 175.86 708.94 544.12 386.84 54.91%
EPS 72.89 49.52 39.02 17.53 61.14 46.82 38.83 52.23%
DPS 24.52 24.48 9.06 9.06 24.45 24.45 9.05 94.46%
NAPS 6.5752 6.4818 6.3115 6.1848 6.0489 6.0662 5.9568 6.81%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 11.00 9.15 11.44 9.14 9.22 10.00 9.95 -
P/RPS 1.34 1.50 2.78 4.71 1.18 1.66 2.33 -30.86%
P/EPS 13.71 16.75 26.55 47.21 13.65 19.34 23.20 -29.60%
EY 7.30 5.97 3.77 2.12 7.32 5.17 4.31 42.13%
DY 2.45 2.95 0.87 1.09 2.93 2.70 1.01 80.63%
P/NAPS 1.52 1.28 1.64 1.34 1.38 1.49 1.51 0.44%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 20/05/20 26/02/20 26/11/19 28/08/19 24/05/19 21/02/19 -
Price 15.70 10.92 11.20 11.00 8.57 8.80 10.22 -
P/RPS 1.91 1.79 2.72 5.66 1.09 1.46 2.39 -13.89%
P/EPS 19.56 19.99 25.99 56.82 12.69 17.02 23.83 -12.34%
EY 5.11 5.00 3.85 1.76 7.88 5.88 4.20 13.98%
DY 1.72 2.47 0.89 0.91 3.15 3.07 0.98 45.55%
P/NAPS 2.17 1.53 1.61 1.61 1.28 1.31 1.55 25.17%

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