[MPI] QoQ Cumulative Quarter Result on 31-Mar-2020 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

20-May-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

31-Mar-2020 [#3]

Profit Trend

QoQ- 26.93%

YoY- 5.77%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Cumulative Result
Revenue	924,520	440,585	1,564,600	1,159,149	782,860	369,097	1,487,942	-27.08%
YoY %	109.84%	-71.84%	34.98%	48.07%	112.10%	-75.19%	-	-
Horiz. %	62.13%	29.61%	105.15%	77.90%	52.61%	24.81%	100.00%	-
PBT	164,185	73,085	211,462	149,008	114,787	49,307	189,792	-9.17%
YoY %	124.65%	-65.44%	41.91%	29.81%	132.80%	-74.02%	-	-
Horiz. %	86.51%	38.51%	111.42%	78.51%	60.48%	25.98%	100.00%	-
Tax	-17,263	-7,301	-32,708	-25,842	-17,838	-5,923	-29,773	-30.35%
YoY %	-136.45%	77.68%	-26.57%	-44.87%	-201.16%	80.11%	-	-
Horiz. %	57.98%	24.52%	109.86%	86.80%	59.91%	19.89%	100.00%	-
NP	146,922	65,784	178,754	123,166	96,949	43,384	160,019	-5.50%
YoY %	123.34%	-63.20%	45.13%	27.04%	123.47%	-72.89%	-	-
Horiz. %	91.82%	41.11%	111.71%	76.97%	60.59%	27.11%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	122,345	55,308	152,989	103,944	81,890	36,793	128,328	-3.11%
YoY %	121.21%	-63.85%	47.18%	26.93%	122.57%	-71.33%	-	-
Horiz. %	95.34%	43.10%	119.22%	81.00%	63.81%	28.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.51%	9.99%	15.47%	17.34%	15.54%	12.01%	15.69%	-
YoY %	5.21%	-35.42%	-10.78%	11.58%	29.39%	-23.45%	-	-
Horiz. %	66.99%	63.67%	98.60%	110.52%	99.04%	76.55%	100.00%	-
Total Cost	777,598	374,801	1,385,846	1,035,983	685,911	325,713	1,327,923	-29.89%
YoY %	107.47%	-72.96%	33.77%	51.04%	110.59%	-75.47%	-	-
Horiz. %	58.56%	28.22%	104.36%	78.02%	51.65%	24.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,559,420	1,506,485	1,380,030	1,360,416	1,324,690	1,298,082	1,269,574	14.62%
YoY %	3.51%	9.16%	1.44%	2.70%	2.05%	2.25%	-	-
Horiz. %	122.83%	118.66%	108.70%	107.16%	104.34%	102.25%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Dividend
Div	19,789	19,718	51,465	51,372	19,005	19,005	51,315	-46.86%
YoY %	0.36%	-61.69%	0.18%	170.31%	0.00%	-62.96%	-	-
Horiz. %	38.56%	38.43%	100.29%	100.11%	37.04%	37.04%	100.00%	-
Div Payout %	16.18%	35.65%	33.64%	49.42%	23.21%	51.66%	39.99%	-
YoY %	-54.61%	5.98%	-31.93%	112.93%	-55.07%	29.18%	-	-
Horiz. %	40.46%	89.15%	84.12%	123.58%	58.04%	129.18%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Equity
Net Worth	1,559,420	1,506,485	1,380,030	1,360,416	1,324,690	1,298,082	1,269,574	14.62%
YoY %	3.51%	9.16%	1.44%	2.70%	2.05%	2.25%	-	-
Horiz. %	122.83%	118.66%	108.70%	107.16%	104.34%	102.25%	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%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Ratio Analysis
NP Margin	15.89%	14.93%	11.42%	10.63%	12.38%	11.75%	10.75%	-
YoY %	6.43%	30.74%	7.43%	-14.14%	5.36%	9.30%	-	-
Horiz. %	147.81%	138.88%	106.23%	98.88%	115.16%	109.30%	100.00%	-
ROE	7.85%	3.67%	11.09%	7.64%	6.18%	2.83%	10.11%	-
YoY %	113.90%	-66.91%	45.16%	23.62%	118.37%	-72.01%	-	-
Horiz. %	77.65%	36.30%	109.69%	75.57%	61.13%	27.99%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Per Share
RPS	467.17	223.44	820.83	609.22	411.91	194.20	782.90	-29.01%
YoY %	109.08%	-72.78%	34.73%	47.90%	112.11%	-75.19%	-	-
Horiz. %	59.67%	28.54%	104.84%	77.82%	52.61%	24.81%	100.00%	-
EPS	61.93	28.05	80.42	54.67	43.09	19.36	67.53	-5.58%
YoY %	120.78%	-65.12%	47.10%	26.87%	122.57%	-71.33%	-	-
Horiz. %	91.71%	41.54%	119.09%	80.96%	63.81%	28.67%	100.00%	-
DPS	10.00	10.00	27.00	27.00	10.00	10.00	27.00	-48.27%
YoY %	0.00%	-62.96%	0.00%	170.00%	0.00%	-62.96%	-	-
Horiz. %	37.04%	37.04%	100.00%	100.00%	37.04%	37.04%	100.00%	-
NAPS	7.88	7.64	7.24	7.15	6.97	6.83	6.68	11.58%
YoY %	3.14%	5.52%	1.26%	2.58%	2.05%	2.25%	-	-
Horiz. %	117.96%	114.37%	108.38%	107.04%	104.34%	102.25%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	440.49	209.92	745.46	552.28	373.00	175.86	708.94	-27.08%
YoY %	109.84%	-71.84%	34.98%	48.06%	112.10%	-75.19%	-	-
Horiz. %	62.13%	29.61%	105.15%	77.90%	52.61%	24.81%	100.00%	-
EPS	58.29	26.35	72.89	49.52	39.02	17.53	61.14	-3.11%
YoY %	121.21%	-63.85%	47.19%	26.91%	122.59%	-71.33%	-	-
Horiz. %	95.34%	43.10%	119.22%	80.99%	63.82%	28.67%	100.00%	-
DPS	9.43	9.39	24.52	24.48	9.06	9.06	24.45	-46.86%
YoY %	0.43%	-61.70%	0.16%	170.20%	0.00%	-62.94%	-	-
Horiz. %	38.57%	38.40%	100.29%	100.12%	37.06%	37.06%	100.00%	-
NAPS	7.4299	7.1777	6.5752	6.4818	6.3115	6.1848	6.0489	14.62%
YoY %	3.51%	9.16%	1.44%	2.70%	2.05%	2.25%	-	-
Horiz. %	122.83%	118.66%	108.70%	107.16%	104.34%	102.25%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	-
Price	25.96	18.80	11.00	9.15	11.44	9.14	9.22	-
P/RPS	5.56	8.41	1.34	1.50	2.78	4.71	1.18	179.74%
YoY %	-33.89%	527.61%	-10.67%	-46.04%	-40.98%	299.15%	-	-
Horiz. %	471.19%	712.71%	113.56%	127.12%	235.59%	399.15%	100.00%	-
P/EPS	41.99	67.03	13.71	16.75	26.55	47.21	13.65	110.79%
YoY %	-37.36%	388.91%	-18.15%	-36.91%	-43.76%	245.86%	-	-
Horiz. %	307.62%	491.06%	100.44%	122.71%	194.51%	345.86%	100.00%	-
EY	2.38	1.49	7.30	5.97	3.77	2.12	7.32	-52.55%
YoY %	59.73%	-79.59%	22.28%	58.36%	77.83%	-71.04%	-	-
Horiz. %	32.51%	20.36%	99.73%	81.56%	51.50%	28.96%	100.00%	-
DY	0.39	0.53	2.45	2.95	0.87	1.09	2.93	-73.77%
YoY %	-26.42%	-78.37%	-16.95%	239.08%	-20.18%	-62.80%	-	-
Horiz. %	13.31%	18.09%	83.62%	100.68%	29.69%	37.20%	100.00%	-
P/NAPS	3.29	2.46	1.52	1.28	1.64	1.34	1.38	77.99%
YoY %	33.74%	61.84%	18.75%	-21.95%	22.39%	-2.90%	-	-
Horiz. %	238.41%	178.26%	110.14%	92.75%	118.84%	97.10%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Announcement Date
Date	25/02/21	25/11/20	28/08/20	20/05/20	26/02/20	26/11/19	28/08/19	-
Price	38.00	23.60	15.70	10.92	11.20	11.00	8.57	-
P/RPS	8.13	10.56	1.91	1.79	2.72	5.66	1.09	279.42%
YoY %	-23.01%	452.88%	6.70%	-34.19%	-51.94%	419.27%	-	-
Horiz. %	745.87%	968.81%	175.23%	164.22%	249.54%	519.27%	100.00%	-
P/EPS	61.47	84.14	19.56	19.99	25.99	56.82	12.69	184.92%
YoY %	-26.94%	330.16%	-2.15%	-23.09%	-54.26%	347.75%	-	-
Horiz. %	484.40%	663.04%	154.14%	157.53%	204.81%	447.75%	100.00%	-
EY	1.63	1.19	5.11	5.00	3.85	1.76	7.88	-64.85%
YoY %	36.97%	-76.71%	2.20%	29.87%	118.75%	-77.66%	-	-
Horiz. %	20.69%	15.10%	64.85%	63.45%	48.86%	22.34%	100.00%	-
DY	0.26	0.42	1.72	2.47	0.89	0.91	3.15	-80.89%
YoY %	-38.10%	-75.58%	-30.36%	177.53%	-2.20%	-71.11%	-	-
Horiz. %	8.25%	13.33%	54.60%	78.41%	28.25%	28.89%	100.00%	-
P/NAPS	4.82	3.09	2.17	1.53	1.61	1.61	1.28	141.07%
YoY %	55.99%	42.40%	41.83%	-4.97%	0.00%	25.78%	-	-
Horiz. %	376.56%	241.41%	169.53%	119.53%	125.78%	125.78%	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