[MPI] QoQ Cumulative Quarter Result on 31-Mar-2022 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

26-May-2022

Admission Sponsor

Sponsor

Financial Year

30-Jun-2022

Quarter

31-Mar-2022 [#3]

Profit Trend

QoQ- 48.72%

YoY- 26.25%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Cumulative Result
Revenue	1,090,434	564,015	2,416,123	1,804,088	1,192,531	584,525	1,988,489	-32.93%
YoY %	93.33%	-76.66%	33.92%	51.28%	104.02%	-70.60%	-	-
Horiz. %	54.84%	28.36%	121.51%	90.73%	59.97%	29.40%	100.00%	-
PBT	111,067	73,795	439,379	337,959	228,062	112,634	357,624	-54.04%
YoY %	50.51%	-83.20%	30.01%	48.19%	102.48%	-68.50%	-	-
Horiz. %	31.06%	20.63%	122.86%	94.50%	63.77%	31.50%	100.00%	-
Tax	-11,585	-6,135	-54,449	-46,076	-32,085	-16,692	-32,101	-49.21%
YoY %	-88.83%	88.73%	-18.17%	-43.61%	-92.22%	48.00%	-	-
Horiz. %	36.09%	19.11%	169.62%	143.53%	99.95%	52.00%	100.00%	-
NP	99,482	67,660	384,930	291,883	195,977	95,942	325,523	-54.53%
YoY %	47.03%	-82.42%	31.88%	48.94%	104.27%	-70.53%	-	-
Horiz. %	30.56%	20.79%	118.25%	89.67%	60.20%	29.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	71,029	52,699	328,853	248,365	167,004	81,684	271,819	-59.02%
YoY %	34.78%	-83.97%	32.41%	48.72%	104.45%	-69.95%	-	-
Horiz. %	26.13%	19.39%	120.98%	91.37%	61.44%	30.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.43%	8.31%	12.39%	13.63%	14.07%	14.82%	8.98%	-
YoY %	25.51%	-32.93%	-9.10%	-3.13%	-5.06%	65.03%	-	-
Horiz. %	116.15%	92.54%	137.97%	151.78%	156.68%	165.03%	100.00%	-
Total Cost	990,952	496,355	2,031,193	1,512,205	996,554	488,583	1,662,966	-29.12%
YoY %	99.65%	-75.56%	34.32%	51.74%	103.97%	-70.62%	-	-
Horiz. %	59.59%	29.85%	122.14%	90.93%	59.93%	29.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,042,086	2,056,005	2,000,612	1,967,709	1,874,898	1,791,570	1,698,321	13.03%
YoY %	-0.68%	2.77%	1.67%	4.95%	4.65%	5.49%	-	-
Horiz. %	120.24%	121.06%	117.80%	115.86%	110.40%	105.49%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Dividend
Div	19,884	19,884	69,603	69,495	19,840	19,840	59,520	-51.75%
YoY %	0.00%	-71.43%	0.16%	250.28%	0.00%	-66.67%	-	-
Horiz. %	33.41%	33.41%	116.94%	116.76%	33.33%	33.33%	100.00%	-
Div Payout %	27.99%	37.73%	21.17%	27.98%	11.88%	24.29%	21.90%	-
YoY %	-25.82%	78.22%	-24.34%	135.52%	-51.09%	10.91%	-	-
Horiz. %	127.81%	172.28%	96.67%	127.76%	54.25%	110.91%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Equity
Net Worth	2,042,086	2,056,005	2,000,612	1,967,709	1,874,898	1,791,570	1,698,321	13.03%
YoY %	-0.68%	2.77%	1.67%	4.95%	4.65%	5.49%	-	-
Horiz. %	120.24%	121.06%	117.80%	115.86%	110.40%	105.49%	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%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Ratio Analysis
NP Margin	9.12%	12.00%	15.93%	16.18%	16.43%	16.41%	16.37%	-
YoY %	-24.00%	-24.67%	-1.55%	-1.52%	0.12%	0.24%	-	-
Horiz. %	55.71%	73.30%	97.31%	98.84%	100.37%	100.24%	100.00%	-
ROE	3.48%	2.56%	16.44%	12.62%	8.91%	4.56%	16.01%	-
YoY %	35.94%	-84.43%	30.27%	41.64%	95.39%	-71.52%	-	-
Horiz. %	21.74%	15.99%	102.69%	78.83%	55.65%	28.48%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Per Share
RPS	548.40	283.65	1,214.94	908.60	601.07	294.62	1,002.25	-33.02%
YoY %	93.34%	-76.65%	33.72%	51.16%	104.02%	-70.60%	-	-
Horiz. %	54.72%	28.30%	121.22%	90.66%	59.97%	29.40%	100.00%	-
EPS	35.72	26.50	165.62	125.15	84.17	41.17	137.36	-59.15%
YoY %	34.79%	-84.00%	32.34%	48.69%	104.44%	-70.03%	-	-
Horiz. %	26.00%	19.29%	120.57%	91.11%	61.28%	29.97%	100.00%	-
DPS	10.00	10.00	35.00	35.00	10.00	10.00	30.00	-51.82%
YoY %	0.00%	-71.43%	0.00%	250.00%	0.00%	-66.67%	-	-
Horiz. %	33.33%	33.33%	116.67%	116.67%	33.33%	33.33%	100.00%	-
NAPS	10.27	10.34	10.06	9.91	9.45	9.03	8.56	12.87%
YoY %	-0.68%	2.78%	1.51%	4.87%	4.65%	5.49%	-	-
Horiz. %	119.98%	120.79%	117.52%	115.77%	110.40%	105.49%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	547.26	283.07	1,212.59	905.43	598.50	293.36	997.97	-32.93%
YoY %	93.33%	-76.66%	33.92%	51.28%	104.02%	-70.60%	-	-
Horiz. %	54.84%	28.36%	121.51%	90.73%	59.97%	29.40%	100.00%	-
EPS	35.65	26.45	165.04	124.65	83.82	41.00	136.42	-59.02%
YoY %	34.78%	-83.97%	32.40%	48.71%	104.44%	-69.95%	-	-
Horiz. %	26.13%	19.39%	120.98%	91.37%	61.44%	30.05%	100.00%	-
DPS	9.98	9.98	34.93	34.88	9.96	9.96	29.87	-51.75%
YoY %	0.00%	-71.43%	0.14%	250.20%	0.00%	-66.66%	-	-
Horiz. %	33.41%	33.41%	116.94%	116.77%	33.34%	33.34%	100.00%	-
NAPS	10.2487	10.3186	10.0406	9.8755	9.4097	8.9914	8.5235	13.03%
YoY %	-0.68%	2.77%	1.67%	4.95%	4.65%	5.49%	-	-
Horiz. %	120.24%	121.06%	117.80%	115.86%	110.40%	105.49%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	-
Price	28.76	28.74	28.00	36.40	49.36	45.40	38.80	-
P/RPS	5.24	10.13	2.30	4.01	8.21	15.41	3.87	22.32%
YoY %	-48.27%	340.43%	-42.64%	-51.16%	-46.72%	298.19%	-	-
Horiz. %	135.40%	261.76%	59.43%	103.62%	212.14%	398.19%	100.00%	-
P/EPS	80.51	108.44	16.93	29.10	58.64	110.27	28.32	100.29%
YoY %	-25.76%	540.52%	-41.82%	-50.38%	-46.82%	289.37%	-	-
Horiz. %	284.29%	382.91%	59.78%	102.75%	207.06%	389.37%	100.00%	-
EY	1.24	0.92	5.91	3.44	1.71	0.91	3.53	-50.12%
YoY %	34.78%	-84.43%	71.80%	101.17%	87.91%	-74.22%	-	-
Horiz. %	35.13%	26.06%	167.42%	97.45%	48.44%	25.78%	100.00%	-
DY	0.35	0.35	1.25	0.96	0.20	0.22	0.77	-40.79%
YoY %	0.00%	-72.00%	30.21%	380.00%	-9.09%	-71.43%	-	-
Horiz. %	45.45%	45.45%	162.34%	124.68%	25.97%	28.57%	100.00%	-
P/NAPS	2.80	2.78	2.78	3.67	5.22	5.03	4.53	-27.37%
YoY %	0.72%	0.00%	-24.25%	-29.69%	3.78%	11.04%	-	-
Horiz. %	61.81%	61.37%	61.37%	81.02%	115.23%	111.04%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Announcement Date
Date	16/02/23	23/11/22	29/08/22	26/05/22	25/02/22	24/11/21	30/08/21	-
Price	33.74	27.60	33.00	31.10	36.00	48.14	44.02	-
P/RPS	6.15	9.73	2.72	3.42	5.99	16.34	4.39	25.12%
YoY %	-36.79%	257.72%	-20.47%	-42.90%	-63.34%	272.21%	-	-
Horiz. %	140.09%	221.64%	61.96%	77.90%	136.45%	372.21%	100.00%	-
P/EPS	94.45	104.14	19.96	24.86	42.77	116.93	32.13	104.80%
YoY %	-9.30%	421.74%	-19.71%	-41.88%	-63.42%	263.93%	-	-
Horiz. %	293.96%	324.12%	62.12%	77.37%	133.12%	363.93%	100.00%	-
EY	1.06	0.96	5.01	4.02	2.34	0.86	3.11	-51.11%
YoY %	10.42%	-80.84%	24.63%	71.79%	172.09%	-72.35%	-	-
Horiz. %	34.08%	30.87%	161.09%	129.26%	75.24%	27.65%	100.00%	-
DY	0.30	0.36	1.06	1.13	0.28	0.21	0.68	-41.96%
YoY %	-16.67%	-66.04%	-6.19%	303.57%	33.33%	-69.12%	-	-
Horiz. %	44.12%	52.94%	155.88%	166.18%	41.18%	30.88%	100.00%	-
P/NAPS	3.29	2.67	3.28	3.14	3.81	5.33	5.14	-25.66%
YoY %	23.22%	-18.60%	4.46%	-17.59%	-28.52%	3.70%	-	-
Horiz. %	64.01%	51.95%	63.81%	61.09%	74.12%	103.70%	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