[MPI] QoQ Quarter Result on 31-Mar-2022 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Mar-2022 [#3]
Profit Trend
QoQ- -4.64%
YoY- 9.4%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 526,419 564,015 612,035 611,557 608,006 584,525 537,341 -1.35%
PBT 37,272 73,795 101,420 109,897 115,428 112,634 96,026 -46.69%
Tax -5,450 -6,135 -8,373 -13,991 -15,393 -16,692 -6,563 -11.62%
NP 31,822 67,660 93,047 95,906 100,035 95,942 89,463 -49.70%
-
NP to SH 18,330 52,699 80,488 81,361 85,320 81,684 75,101 -60.84%
-
Tax Rate 14.62% 8.31% 8.26% 12.73% 13.34% 14.82% 6.83% -
Total Cost 494,597 496,355 518,988 515,651 507,971 488,583 447,878 6.81%
-
Net Worth 2,042,086 2,056,005 2,000,612 1,967,709 1,874,898 1,791,570 1,698,321 13.03%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div - 19,884 - 49,639 - 19,840 - -
Div Payout % - 37.73% - 61.01% - 24.29% - -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 2,042,086 2,056,005 2,000,612 1,967,709 1,874,898 1,791,570 1,698,321 13.03%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 6.04% 12.00% 15.20% 15.68% 16.45% 16.41% 16.65% -
ROE 0.90% 2.56% 4.02% 4.13% 4.55% 4.56% 4.42% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 264.75 283.65 307.76 308.00 306.45 294.62 270.83 -1.49%
EPS 9.22 26.50 40.47 40.98 43.00 41.17 37.85 -60.89%
DPS 0.00 10.00 0.00 25.00 0.00 10.00 0.00 -
NAPS 10.27 10.34 10.06 9.91 9.45 9.03 8.56 12.87%
Adjusted Per Share Value based on latest NOSH - 209,884
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 264.20 283.07 307.17 306.93 305.14 293.36 269.68 -1.35%
EPS 9.20 26.45 40.39 40.83 42.82 41.00 37.69 -60.84%
DPS 0.00 9.98 0.00 24.91 0.00 9.96 0.00 -
NAPS 10.2487 10.3186 10.0406 9.8755 9.4097 8.9914 8.5235 13.03%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 28.76 28.74 28.00 36.40 49.36 45.40 38.80 -
P/RPS 10.86 10.13 9.10 11.82 16.11 15.41 14.33 -16.83%
P/EPS 311.98 108.44 69.18 88.83 114.78 110.27 102.50 109.59%
EY 0.32 0.92 1.45 1.13 0.87 0.91 0.98 -52.48%
DY 0.00 0.35 0.00 0.69 0.00 0.22 0.00 -
P/NAPS 2.80 2.78 2.78 3.67 5.22 5.03 4.53 -27.37%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 16/02/23 23/11/22 29/08/22 26/05/22 25/02/22 24/11/21 30/08/21 -
Price 33.74 27.60 33.00 31.10 36.00 48.14 44.02 -
P/RPS 12.74 9.73 10.72 10.10 11.75 16.34 16.25 -14.93%
P/EPS 366.00 104.14 81.54 75.90 83.71 116.93 116.29 114.31%
EY 0.27 0.96 1.23 1.32 1.19 0.86 0.86 -53.70%
DY 0.00 0.36 0.00 0.80 0.00 0.21 0.00 -
P/NAPS 3.29 2.67 3.28 3.14 3.81 5.33 5.14 -25.66%

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