[MPI] QoQ Quarter Result on 31-Mar-2019 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
31-Mar-2019 [#3]
Profit Trend
QoQ- -57.25%
YoY- -35.47%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 413,763 369,097 345,916 330,108 398,162 413,756 393,101 3.46%
PBT 65,480 49,307 40,894 25,488 60,160 63,250 55,052 12.22%
Tax -11,915 -5,923 -5,210 -4,006 -10,588 -9,969 -6,951 43.08%
NP 53,565 43,384 35,684 21,482 49,572 53,281 48,101 7.41%
-
NP to SH 45,097 36,793 30,058 16,767 39,225 42,278 39,037 10.06%
-
Tax Rate 18.20% 12.01% 12.74% 15.72% 17.60% 15.76% 12.63% -
Total Cost 360,198 325,713 310,232 308,626 348,590 360,475 345,000 2.90%
-
Net Worth 1,324,690 1,298,082 1,269,574 1,273,207 1,250,239 1,225,538 1,187,537 7.53%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - 19,005 - 32,305 - 19,000 - -
Div Payout % - 51.66% - 192.67% - 44.94% - -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 1,324,690 1,298,082 1,269,574 1,273,207 1,250,239 1,225,538 1,187,537 7.53%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 12.95% 11.75% 10.32% 6.51% 12.45% 12.88% 12.24% -
ROE 3.40% 2.83% 2.37% 1.32% 3.14% 3.45% 3.29% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 217.71 194.20 182.01 173.71 209.55 217.76 206.89 3.44%
EPS 23.73 19.36 15.82 8.82 20.64 22.25 20.55 10.03%
DPS 0.00 10.00 0.00 17.00 0.00 10.00 0.00 -
NAPS 6.97 6.83 6.68 6.70 6.58 6.45 6.25 7.51%
Adjusted Per Share Value based on latest NOSH - 209,884
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 207.66 185.24 173.61 165.67 199.83 207.65 197.29 3.46%
EPS 22.63 18.47 15.09 8.41 19.69 21.22 19.59 10.06%
DPS 0.00 9.54 0.00 16.21 0.00 9.54 0.00 -
NAPS 6.6483 6.5148 6.3717 6.3899 6.2746 6.1507 5.96 7.53%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 11.44 9.14 9.22 10.00 9.95 12.14 10.24 -
P/RPS 5.25 4.71 5.07 5.76 4.75 5.57 4.95 3.98%
P/EPS 48.21 47.21 58.30 113.34 48.20 54.56 49.84 -2.18%
EY 2.07 2.12 1.72 0.88 2.07 1.83 2.01 1.97%
DY 0.00 1.09 0.00 1.70 0.00 0.82 0.00 -
P/NAPS 1.64 1.34 1.38 1.49 1.51 1.88 1.64 0.00%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 26/02/20 26/11/19 28/08/19 24/05/19 21/02/19 08/11/18 23/08/18 -
Price 11.20 11.00 8.57 8.80 10.22 10.80 12.00 -
P/RPS 5.14 5.66 4.71 5.07 4.88 4.96 5.80 -7.71%
P/EPS 47.20 56.82 54.19 99.74 49.51 48.54 58.41 -13.20%
EY 2.12 1.76 1.85 1.00 2.02 2.06 1.71 15.36%
DY 0.00 0.91 0.00 1.93 0.00 0.93 0.00 -
P/NAPS 1.61 1.61 1.28 1.31 1.55 1.67 1.92 -11.04%

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