[MPI] QoQ Quarter Result on 31-Mar-2020 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
20-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -51.1%
YoY- 31.53%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Revenue 483,935 440,585 405,451 376,289 413,763 369,097 345,916 24.95%
PBT 91,100 73,085 62,454 34,221 65,480 49,307 40,894 70.15%
Tax -9,962 -7,301 -6,866 -8,004 -11,915 -5,923 -5,210 53.75%
NP 81,138 65,784 55,588 26,217 53,565 43,384 35,684 72.48%
-
NP to SH 67,037 55,308 49,045 22,054 45,097 36,793 30,058 70.28%
-
Tax Rate 10.94% 9.99% 10.99% 23.39% 18.20% 12.01% 12.74% -
Total Cost 402,797 374,801 349,863 350,072 360,198 325,713 310,232 18.92%
-
Net Worth 1,559,420 1,506,485 1,380,030 1,360,416 1,324,690 1,298,082 1,269,574 14.62%
Dividend
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Div - 19,718 - 32,345 - 19,005 - -
Div Payout % - 35.65% - 146.67% - 51.66% - -
Equity
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Net Worth 1,559,420 1,506,485 1,380,030 1,360,416 1,324,690 1,298,082 1,269,574 14.62%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
NP Margin 16.77% 14.93% 13.71% 6.97% 12.95% 11.75% 10.32% -
ROE 4.30% 3.67% 3.55% 1.62% 3.40% 2.83% 2.37% -
Per Share
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 244.54 223.44 212.71 197.77 217.71 194.20 182.01 21.65%
EPS 33.87 28.05 25.73 11.59 23.73 19.36 15.82 65.73%
DPS 0.00 10.00 0.00 17.00 0.00 10.00 0.00 -
NAPS 7.88 7.64 7.24 7.15 6.97 6.83 6.68 11.58%
Adjusted Per Share Value based on latest NOSH - 209,884
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
RPS 230.57 209.92 193.18 179.28 197.14 175.86 164.81 24.95%
EPS 31.94 26.35 23.37 10.51 21.49 17.53 14.32 70.29%
DPS 0.00 9.39 0.00 15.41 0.00 9.06 0.00 -
NAPS 7.4299 7.1777 6.5752 6.4818 6.3115 6.1848 6.0489 14.62%
Price Multiplier on Financial Quarter End Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 -
Price 25.96 18.80 11.00 9.15 11.44 9.14 9.22 -
P/RPS 10.62 8.41 5.17 4.63 5.25 4.71 5.07 63.34%
P/EPS 76.63 67.03 42.75 78.94 48.21 47.21 58.30 19.89%
EY 1.30 1.49 2.34 1.27 2.07 2.12 1.72 -16.95%
DY 0.00 0.53 0.00 1.86 0.00 1.09 0.00 -
P/NAPS 3.29 2.46 1.52 1.28 1.64 1.34 1.38 77.99%
Price Multiplier on Announcement Date
31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 CAGR
Date 25/02/21 25/11/20 28/08/20 20/05/20 26/02/20 26/11/19 28/08/19 -
Price 38.00 23.60 15.70 10.92 11.20 11.00 8.57 -
P/RPS 15.54 10.56 7.38 5.52 5.14 5.66 4.71 120.82%
P/EPS 112.18 84.14 61.02 94.21 47.20 56.82 54.19 62.07%
EY 0.89 1.19 1.64 1.06 2.12 1.76 1.85 -38.46%
DY 0.00 0.42 0.00 1.56 0.00 0.91 0.00 -
P/NAPS 4.82 3.09 2.17 1.53 1.61 1.61 1.28 141.07%

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