[MPI] QoQ Quarter Result on 31-Dec-2019 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
26-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Dec-2019 [#2]
Profit Trend
QoQ- 22.57%
YoY- 14.97%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 440,585 405,451 376,289 413,763 369,097 345,916 330,108 21.15%
PBT 73,085 62,454 34,221 65,480 49,307 40,894 25,488 101.44%
Tax -7,301 -6,866 -8,004 -11,915 -5,923 -5,210 -4,006 49.04%
NP 65,784 55,588 26,217 53,565 43,384 35,684 21,482 110.44%
-
NP to SH 55,308 49,045 22,054 45,097 36,793 30,058 16,767 121.11%
-
Tax Rate 9.99% 10.99% 23.39% 18.20% 12.01% 12.74% 15.72% -
Total Cost 374,801 349,863 350,072 360,198 325,713 310,232 308,626 13.78%
-
Net Worth 1,506,485 1,380,030 1,360,416 1,324,690 1,298,082 1,269,574 1,273,207 11.83%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 19,718 - 32,345 - 19,005 - 32,305 -27.98%
Div Payout % 35.65% - 146.67% - 51.66% - 192.67% -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 1,506,485 1,380,030 1,360,416 1,324,690 1,298,082 1,269,574 1,273,207 11.83%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 14.93% 13.71% 6.97% 12.95% 11.75% 10.32% 6.51% -
ROE 3.67% 3.55% 1.62% 3.40% 2.83% 2.37% 1.32% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 223.44 212.71 197.77 217.71 194.20 182.01 173.71 18.22%
EPS 28.05 25.73 11.59 23.73 19.36 15.82 8.82 115.80%
DPS 10.00 0.00 17.00 0.00 10.00 0.00 17.00 -29.72%
NAPS 7.64 7.24 7.15 6.97 6.83 6.68 6.70 9.12%
Adjusted Per Share Value based on latest NOSH - 209,884
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 209.92 193.18 179.28 197.14 175.86 164.81 157.28 21.15%
EPS 26.35 23.37 10.51 21.49 17.53 14.32 7.99 121.07%
DPS 9.39 0.00 15.41 0.00 9.06 0.00 15.39 -27.99%
NAPS 7.1777 6.5752 6.4818 6.3115 6.1848 6.0489 6.0662 11.83%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 18.80 11.00 9.15 11.44 9.14 9.22 10.00 -
P/RPS 8.41 5.17 4.63 5.25 4.71 5.07 5.76 28.61%
P/EPS 67.03 42.75 78.94 48.21 47.21 58.30 113.34 -29.47%
EY 1.49 2.34 1.27 2.07 2.12 1.72 0.88 41.92%
DY 0.53 0.00 1.86 0.00 1.09 0.00 1.70 -53.92%
P/NAPS 2.46 1.52 1.28 1.64 1.34 1.38 1.49 39.56%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 25/11/20 28/08/20 20/05/20 26/02/20 26/11/19 28/08/19 24/05/19 -
Price 23.60 15.70 10.92 11.20 11.00 8.57 8.80 -
P/RPS 10.56 7.38 5.52 5.14 5.66 4.71 5.07 62.87%
P/EPS 84.14 61.02 94.21 47.20 56.82 54.19 99.74 -10.69%
EY 1.19 1.64 1.06 2.12 1.76 1.85 1.00 12.26%
DY 0.42 0.00 1.56 0.00 0.91 0.00 1.93 -63.71%
P/NAPS 3.09 2.17 1.53 1.61 1.61 1.28 1.31 76.92%

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