[MPI] QoQ Quarter Result on 30-Sep-2020 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 12.77%
YoY- 50.32%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 537,341 526,628 483,935 440,585 405,451 376,289 413,763 19.05%
PBT 96,026 97,413 91,100 73,085 62,454 34,221 65,480 29.10%
Tax -6,563 -8,275 -9,962 -7,301 -6,866 -8,004 -11,915 -32.82%
NP 89,463 89,138 81,138 65,784 55,588 26,217 53,565 40.81%
-
NP to SH 75,101 74,373 67,037 55,308 49,045 22,054 45,097 40.54%
-
Tax Rate 6.83% 8.49% 10.94% 9.99% 10.99% 23.39% 18.20% -
Total Cost 447,878 437,490 402,797 374,801 349,863 350,072 360,198 15.64%
-
Net Worth 1,698,321 1,650,010 1,559,420 1,506,485 1,380,030 1,360,416 1,324,690 18.03%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div - 39,616 - 19,718 - 32,345 - -
Div Payout % - 53.27% - 35.65% - 146.67% - -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 1,698,321 1,650,010 1,559,420 1,506,485 1,380,030 1,360,416 1,324,690 18.03%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 16.65% 16.93% 16.77% 14.93% 13.71% 6.97% 12.95% -
ROE 4.42% 4.51% 4.30% 3.67% 3.55% 1.62% 3.40% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 270.83 265.87 244.54 223.44 212.71 197.77 217.71 15.68%
EPS 37.85 37.55 33.87 28.05 25.73 11.59 23.73 36.55%
DPS 0.00 20.00 0.00 10.00 0.00 17.00 0.00 -
NAPS 8.56 8.33 7.88 7.64 7.24 7.15 6.97 14.69%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 256.02 250.91 230.57 209.92 193.18 179.28 197.14 19.05%
EPS 35.78 35.44 31.94 26.35 23.37 10.51 21.49 40.51%
DPS 0.00 18.88 0.00 9.39 0.00 15.41 0.00 -
NAPS 8.0917 7.8615 7.4299 7.1777 6.5752 6.4818 6.3115 18.03%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 38.80 38.90 25.96 18.80 11.00 9.15 11.44 -
P/RPS 14.33 14.63 10.62 8.41 5.17 4.63 5.25 95.42%
P/EPS 102.50 103.60 76.63 67.03 42.75 78.94 48.21 65.42%
EY 0.98 0.97 1.30 1.49 2.34 1.27 2.07 -39.28%
DY 0.00 0.51 0.00 0.53 0.00 1.86 0.00 -
P/NAPS 4.53 4.67 3.29 2.46 1.52 1.28 1.64 96.98%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/08/21 28/05/21 25/02/21 25/11/20 28/08/20 20/05/20 26/02/20 -
Price 44.02 37.20 38.00 23.60 15.70 10.92 11.20 -
P/RPS 16.25 13.99 15.54 10.56 7.38 5.52 5.14 115.55%
P/EPS 116.29 99.08 112.18 84.14 61.02 94.21 47.20 82.51%
EY 0.86 1.01 0.89 1.19 1.64 1.06 2.12 -45.23%
DY 0.00 0.54 0.00 0.42 0.00 1.56 0.00 -
P/NAPS 5.14 4.47 4.82 3.09 2.17 1.53 1.61 116.96%

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