[MPI] QoQ Quarter Result on 31-Dec-2021 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 4.45%
YoY- 27.27%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 564,015 612,035 611,557 608,006 584,525 537,341 526,628 4.67%
PBT 73,795 101,420 109,897 115,428 112,634 96,026 97,413 -16.88%
Tax -6,135 -8,373 -13,991 -15,393 -16,692 -6,563 -8,275 -18.06%
NP 67,660 93,047 95,906 100,035 95,942 89,463 89,138 -16.77%
-
NP to SH 52,699 80,488 81,361 85,320 81,684 75,101 74,373 -20.50%
-
Tax Rate 8.31% 8.26% 12.73% 13.34% 14.82% 6.83% 8.49% -
Total Cost 496,355 518,988 515,651 507,971 488,583 447,878 437,490 8.77%
-
Net Worth 2,056,005 2,000,612 1,967,709 1,874,898 1,791,570 1,698,321 1,650,010 15.78%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 19,884 - 49,639 - 19,840 - 39,616 -36.81%
Div Payout % 37.73% - 61.01% - 24.29% - 53.27% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 2,056,005 2,000,612 1,967,709 1,874,898 1,791,570 1,698,321 1,650,010 15.78%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 12.00% 15.20% 15.68% 16.45% 16.41% 16.65% 16.93% -
ROE 2.56% 4.02% 4.13% 4.55% 4.56% 4.42% 4.51% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 283.65 307.76 308.00 306.45 294.62 270.83 265.87 4.40%
EPS 26.50 40.47 40.98 43.00 41.17 37.85 37.55 -20.71%
DPS 10.00 0.00 25.00 0.00 10.00 0.00 20.00 -36.97%
NAPS 10.34 10.06 9.91 9.45 9.03 8.56 8.33 15.48%
Adjusted Per Share Value based on latest NOSH - 209,884
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 268.73 291.61 291.38 289.69 278.50 256.02 250.91 4.67%
EPS 25.11 38.35 38.76 40.65 38.92 35.78 35.44 -20.50%
DPS 9.47 0.00 23.65 0.00 9.45 0.00 18.88 -36.84%
NAPS 9.7959 9.532 9.3752 8.933 8.536 8.0917 7.8615 15.78%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 28.74 28.00 36.40 49.36 45.40 38.80 38.90 -
P/RPS 10.13 9.10 11.82 16.11 15.41 14.33 14.63 -21.71%
P/EPS 108.44 69.18 88.83 114.78 110.27 102.50 103.60 3.08%
EY 0.92 1.45 1.13 0.87 0.91 0.98 0.97 -3.46%
DY 0.35 0.00 0.69 0.00 0.22 0.00 0.51 -22.17%
P/NAPS 2.78 2.78 3.67 5.22 5.03 4.53 4.67 -29.21%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 29/08/22 26/05/22 25/02/22 24/11/21 30/08/21 28/05/21 -
Price 27.60 33.00 31.10 36.00 48.14 44.02 37.20 -
P/RPS 9.73 10.72 10.10 11.75 16.34 16.25 13.99 -21.48%
P/EPS 104.14 81.54 75.90 83.71 116.93 116.29 99.08 3.37%
EY 0.96 1.23 1.32 1.19 0.86 0.86 1.01 -3.32%
DY 0.36 0.00 0.80 0.00 0.21 0.00 0.54 -23.66%
P/NAPS 2.67 3.28 3.14 3.81 5.33 5.14 4.47 -29.05%

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