[MPI] QoQ TTM Result on 30-Jun-2020 [#4]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- 14.17%
YoY- 19.22%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 1,856,599 1,706,260 1,636,088 1,564,600 1,505,065 1,458,884 1,443,283 18.26%
PBT 324,052 260,860 235,240 211,462 189,902 181,169 175,849 50.25%
Tax -32,404 -32,133 -34,086 -32,708 -31,052 -27,054 -25,727 16.61%
NP 291,648 228,727 201,154 178,754 158,850 154,115 150,122 55.63%
-
NP to SH 245,763 193,444 171,504 152,989 134,002 128,715 122,843 58.70%
-
Tax Rate 10.00% 12.32% 14.49% 15.47% 16.35% 14.93% 14.63% -
Total Cost 1,564,951 1,477,533 1,434,934 1,385,846 1,346,215 1,304,769 1,293,161 13.54%
-
Net Worth 1,650,010 1,559,420 1,506,485 1,380,030 1,360,416 1,324,690 1,298,082 17.32%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 59,334 52,063 52,063 51,351 51,351 51,310 51,310 10.16%
Div Payout % 24.14% 26.91% 30.36% 33.57% 38.32% 39.86% 41.77% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 1,650,010 1,559,420 1,506,485 1,380,030 1,360,416 1,324,690 1,298,082 17.32%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 15.71% 13.41% 12.29% 11.42% 10.55% 10.56% 10.40% -
ROE 14.89% 12.40% 11.38% 11.09% 9.85% 9.72% 9.46% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 937.29 862.20 829.73 820.83 791.02 767.61 759.40 15.04%
EPS 124.07 97.75 86.98 80.26 70.43 67.72 64.64 54.38%
DPS 29.95 26.31 26.40 27.00 27.00 27.00 27.00 7.15%
NAPS 8.33 7.88 7.64 7.24 7.15 6.97 6.83 14.13%
Adjusted Per Share Value based on latest NOSH - 209,884
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 884.58 812.95 779.52 745.46 717.09 695.09 687.66 18.26%
EPS 117.09 92.17 81.71 72.89 63.85 61.33 58.53 58.70%
DPS 28.27 24.81 24.81 24.47 24.47 24.45 24.45 10.15%
NAPS 7.8615 7.4299 7.1777 6.5752 6.4818 6.3115 6.1848 17.32%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 38.90 25.96 18.80 11.00 9.15 11.44 9.14 -
P/RPS 4.15 3.01 2.27 1.34 1.16 1.49 1.20 128.51%
P/EPS 31.35 26.56 21.62 13.71 12.99 16.89 14.14 69.94%
EY 3.19 3.77 4.63 7.30 7.70 5.92 7.07 -41.14%
DY 0.77 1.01 1.40 2.45 2.95 2.36 2.95 -59.12%
P/NAPS 4.67 3.29 2.46 1.52 1.28 1.64 1.34 129.69%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/05/21 25/02/21 25/11/20 28/08/20 20/05/20 26/02/20 26/11/19 -
Price 37.20 38.00 23.60 15.70 10.92 11.20 11.00 -
P/RPS 3.97 4.41 2.84 1.91 1.38 1.46 1.45 95.59%
P/EPS 29.98 38.87 27.13 19.56 15.51 16.54 17.02 45.80%
EY 3.34 2.57 3.69 5.11 6.45 6.05 5.88 -31.38%
DY 0.81 0.69 1.12 1.72 2.47 2.41 2.45 -52.15%
P/NAPS 4.47 4.82 3.09 2.17 1.53 1.61 1.61 97.41%

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