[MPI] QoQ Cumulative Quarter Result on 30-Sep-2024 [#1]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

25-Nov-2024

Admission Sponsor

Sponsor

Financial Year

30-Jun-2025

Quarter

30-Sep-2024 [#1]

Profit Trend

QoQ- -81.67%

YoY- 82.38%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Cumulative Result
Revenue	516,571	2,094,856	1,562,016	1,035,961	513,210	2,044,721	1,562,295	-52.08%
YoY %	-75.34%	34.11%	50.78%	101.86%	-74.90%	30.88%	-	-
Horiz. %	33.06%	134.09%	99.98%	66.31%	32.85%	130.88%	100.00%	-
PBT	40,316	253,877	137,252	85,376	35,122	124,328	107,678	-47.95%
YoY %	-84.12%	84.97%	60.76%	143.08%	-71.75%	15.46%	-	-
Horiz. %	37.44%	235.77%	127.47%	79.29%	32.62%	115.46%	100.00%	-
Tax	169	-20,629	-12,931	-7,825	-5,088	-16,180	-16,633	-
YoY %	100.82%	-59.53%	-65.25%	-53.79%	68.55%	2.72%	-	-
Horiz. %	-1.02%	124.02%	77.74%	47.05%	30.59%	97.28%	100.00%	-
NP	40,485	233,248	124,321	77,551	30,034	108,148	91,045	-41.65%
YoY %	-82.64%	87.62%	60.31%	158.21%	-72.23%	18.79%	-	-
Horiz. %	44.47%	256.19%	136.55%	85.18%	32.99%	118.79%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,127	164,399	81,425	48,670	16,519	61,334	53,197	-31.47%
YoY %	-81.67%	101.90%	67.30%	194.63%	-73.07%	15.30%	-	-
Horiz. %	56.63%	309.04%	153.06%	91.49%	31.05%	115.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.42%	8.13%	9.42%	9.17%	14.49%	13.01%	15.45%	-
YoY %	-105.17%	-13.69%	2.73%	-36.71%	11.38%	-15.79%	-	-
Horiz. %	-2.72%	52.62%	60.97%	59.35%	93.79%	84.21%	100.00%	-
Total Cost	476,086	1,861,608	1,437,695	958,410	483,176	1,936,573	1,471,250	-52.76%
YoY %	-74.43%	29.49%	50.01%	98.36%	-75.05%	31.63%	-	-
Horiz. %	32.36%	126.53%	97.72%	65.14%	32.84%	131.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,036,362	2,090,754	2,120,391	2,070,340	2,042,497	2,014,654	2,048,330	-0.38%
YoY %	-2.60%	-1.40%	2.42%	1.36%	1.38%	-1.64%	-	-
Horiz. %	99.42%	102.07%	103.52%	101.07%	99.72%	98.36%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Dividend
Div	19,925	69,625	69,618	19,888	19,888	69,608	69,603	-56.46%
YoY %	-71.38%	0.01%	250.05%	0.00%	-71.43%	0.01%	-	-
Horiz. %	28.63%	100.03%	100.02%	28.57%	28.57%	100.01%	100.00%	-
Div Payout %	66.14%	42.35%	85.50%	40.86%	120.39%	113.49%	130.84%	-
YoY %	56.17%	-50.47%	109.25%	-66.06%	6.08%	-13.26%	-	-
Horiz. %	50.55%	32.37%	65.35%	31.23%	92.01%	86.74%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Equity
Net Worth	2,036,362	2,090,754	2,120,391	2,070,340	2,042,497	2,014,654	2,048,330	-0.38%
YoY %	-2.60%	-1.40%	2.42%	1.36%	1.38%	-1.64%	-	-
Horiz. %	99.42%	102.07%	103.52%	101.07%	99.72%	98.36%	100.00%	-
NOSH	199,252	209,884	209,884	209,884	209,884	209,884	209,884	-3.39%
YoY %	-5.07%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	94.93%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Ratio Analysis
NP Margin	7.84%	11.13%	7.96%	7.49%	5.85%	5.29%	5.83%	-
YoY %	-29.56%	39.82%	6.28%	28.03%	10.59%	-9.26%	-	-
Horiz. %	134.48%	190.91%	136.54%	128.47%	100.34%	90.74%	100.00%	-
ROE	1.48%	7.86%	3.84%	2.35%	0.81%	3.04%	2.60%	-
YoY %	-81.17%	104.69%	63.40%	190.12%	-73.36%	16.92%	-	-
Horiz. %	56.92%	302.31%	147.69%	90.38%	31.15%	116.92%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Per Share
RPS	259.25	1,053.06	785.28	520.90	258.05	1,028.12	785.60	-52.14%
YoY %	-75.38%	34.10%	50.75%	101.86%	-74.90%	30.87%	-	-
Horiz. %	33.00%	134.05%	99.96%	66.31%	32.85%	130.87%	100.00%	-
EPS	15.12	82.65	40.94	24.47	8.31	30.84	26.75	-31.56%
YoY %	-81.71%	101.88%	67.31%	194.46%	-73.05%	15.29%	-	-
Horiz. %	56.52%	308.97%	153.05%	91.48%	31.07%	115.29%	100.00%	-
DPS	10.00	35.00	35.00	10.00	10.00	35.00	35.00	-56.52%
YoY %	-71.43%	0.00%	250.00%	0.00%	-71.43%	0.00%	-	-
Horiz. %	28.57%	100.00%	100.00%	28.57%	28.57%	100.00%	100.00%	-
NAPS	10.22	10.51	10.66	10.41	10.27	10.13	10.30	-0.51%
YoY %	-2.76%	-1.41%	2.40%	1.36%	1.38%	-1.65%	-	-
Horiz. %	99.22%	102.04%	103.50%	101.07%	99.71%	98.35%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Adjusted Per Share Value based on latest NOSH - 199,252
RPS	259.25	1,051.36	783.94	519.92	257.57	1,026.20	784.08	-52.08%
YoY %	-75.34%	34.11%	50.78%	101.86%	-74.90%	30.88%	-	-
Horiz. %	33.06%	134.09%	99.98%	66.31%	32.85%	130.88%	100.00%	-
EPS	15.12	82.51	40.87	24.43	8.29	30.78	26.70	-31.48%
YoY %	-81.67%	101.88%	67.29%	194.69%	-73.07%	15.28%	-	-
Horiz. %	56.63%	309.03%	153.07%	91.50%	31.05%	115.28%	100.00%	-
DPS	10.00	34.94	34.94	9.98	9.98	34.93	34.93	-56.46%
YoY %	-71.38%	0.00%	250.10%	0.00%	-71.43%	0.00%	-	-
Horiz. %	28.63%	100.03%	100.03%	28.57%	28.57%	100.00%	100.00%	-
NAPS	10.22	10.493	10.6417	10.3905	10.2508	10.1111	10.2801	-0.38%
YoY %	-2.60%	-1.40%	2.42%	1.36%	1.38%	-1.64%	-	-
Horiz. %	99.42%	102.07%	103.52%	101.07%	99.71%	98.36%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/24	28/06/24	29/03/24	29/12/23	29/09/23	30/06/23	31/03/23	-
Price	26.60	39.42	31.00	28.20	27.46	27.82	28.96	-
P/RPS	10.26	3.74	3.95	5.41	10.64	2.71	3.69	97.36%
YoY %	174.33%	-5.32%	-26.99%	-49.15%	292.62%	-26.56%	-	-
Horiz. %	278.05%	101.36%	107.05%	146.61%	288.35%	73.44%	100.00%	-
P/EPS	175.93	47.70	75.73	115.23	330.60	90.21	108.26	38.10%
YoY %	268.83%	-37.01%	-34.28%	-65.15%	266.48%	-16.67%	-	-
Horiz. %	162.51%	44.06%	69.95%	106.44%	305.38%	83.33%	100.00%	-
EY	0.57	2.10	1.32	0.87	0.30	1.11	0.92	-27.26%
YoY %	-72.86%	59.09%	51.72%	190.00%	-72.97%	20.65%	-	-
Horiz. %	61.96%	228.26%	143.48%	94.57%	32.61%	120.65%	100.00%	-
DY	0.38	0.89	1.13	0.35	0.36	1.26	1.21	-53.69%
YoY %	-57.30%	-21.24%	222.86%	-2.78%	-71.43%	4.13%	-	-
Horiz. %	31.40%	73.55%	93.39%	28.93%	29.75%	104.13%	100.00%	-
P/NAPS	2.60	3.75	2.91	2.71	2.67	2.75	2.81	-5.03%
YoY %	-30.67%	28.87%	7.38%	1.50%	-2.91%	-2.14%	-	-
Horiz. %	92.53%	133.45%	103.56%	96.44%	95.02%	97.86%	100.00%	-

	30/09/24	30/06/24	31/03/24	31/12/23	30/09/23	30/06/23	31/03/23	CAGR
Price Multiplier on Announcement Date
Date	25/11/24	27/08/24	16/05/24	21/02/24	15/11/23	28/08/23	18/05/23	-
Price	24.68	33.20	33.50	26.18	27.18	26.30	27.80	-
P/RPS	9.52	3.15	4.27	5.03	10.53	2.56	3.54	93.03%
YoY %	202.22%	-26.23%	-15.11%	-52.23%	311.33%	-27.68%	-	-
Horiz. %	268.93%	88.98%	120.62%	142.09%	297.46%	72.32%	100.00%	-
P/EPS	163.23	40.17	81.84	106.98	327.23	85.28	103.93	35.00%
YoY %	306.35%	-50.92%	-23.50%	-67.31%	283.71%	-17.94%	-	-
Horiz. %	157.06%	38.65%	78.75%	102.93%	314.86%	82.06%	100.00%	-
EY	0.61	2.49	1.22	0.93	0.31	1.17	0.96	-26.02%
YoY %	-75.50%	104.10%	31.18%	200.00%	-73.50%	21.88%	-	-
Horiz. %	63.54%	259.38%	127.08%	96.88%	32.29%	121.88%	100.00%	-
DY	0.41	1.05	1.04	0.38	0.37	1.33	1.26	-52.59%
YoY %	-60.95%	0.96%	173.68%	2.70%	-72.18%	5.56%	-	-
Horiz. %	32.54%	83.33%	82.54%	30.16%	29.37%	105.56%	100.00%	-
P/NAPS	2.41	3.16	3.14	2.51	2.65	2.60	2.70	-7.27%
YoY %	-23.73%	0.64%	25.10%	-5.28%	1.92%	-3.70%	-	-
Horiz. %	89.26%	117.04%	116.30%	92.96%	98.15%	96.30%	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