[MPI] QoQ TTM Result on 30-Jun-2022 [#4]

Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- 1.67%
YoY- 20.98%
Quarter Report
View:
Show?
TTM Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 2,174,330 2,314,026 2,395,613 2,416,123 2,341,429 2,256,500 2,132,429 1.30%
PBT 209,098 322,384 400,540 439,379 433,985 421,501 397,173 -34.82%
Tax -25,006 -33,949 -43,892 -54,449 -52,639 -46,923 -41,492 -28.67%
NP 184,092 288,435 356,648 384,930 381,346 374,578 355,681 -35.56%
-
NP to SH 133,685 232,878 299,868 328,853 323,466 316,478 298,195 -41.45%
-
Tax Rate 11.96% 10.53% 10.96% 12.39% 12.13% 11.13% 10.45% -
Total Cost 1,990,238 2,025,591 2,038,965 2,031,193 1,960,083 1,881,922 1,776,748 7.86%
-
Net Worth 2,048,330 2,042,086 2,056,005 2,000,612 1,967,709 1,874,898 1,791,570 9.34%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 69,600 69,523 69,523 69,479 69,479 59,456 59,456 11.08%
Div Payout % 52.06% 29.85% 23.18% 21.13% 21.48% 18.79% 19.94% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 2,048,330 2,042,086 2,056,005 2,000,612 1,967,709 1,874,898 1,791,570 9.34%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 8.47% 12.46% 14.89% 15.93% 16.29% 16.60% 16.68% -
ROE 6.53% 11.40% 14.58% 16.44% 16.44% 16.88% 16.64% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 1,093.36 1,163.76 1,204.79 1,214.94 1,179.22 1,137.34 1,074.80 1.14%
EPS 67.22 117.12 150.81 165.36 162.91 159.51 150.30 -41.54%
DPS 35.00 35.00 35.00 35.00 35.00 30.00 30.00 10.83%
NAPS 10.30 10.27 10.34 10.06 9.91 9.45 9.03 9.17%
Adjusted Per Share Value based on latest NOSH - 209,884
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 1,091.24 1,161.35 1,202.30 1,212.59 1,175.11 1,132.48 1,070.21 1.30%
EPS 67.09 116.88 150.50 165.04 162.34 158.83 149.66 -41.45%
DPS 34.93 34.89 34.89 34.87 34.87 29.84 29.84 11.08%
NAPS 10.2801 10.2487 10.3186 10.0406 9.8755 9.4097 8.9914 9.34%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 28.96 28.76 28.74 28.00 36.40 49.36 45.40 -
P/RPS 2.65 2.47 2.39 2.30 3.09 4.34 4.22 -26.68%
P/EPS 43.08 24.56 19.06 16.93 22.34 30.94 30.21 26.71%
EY 2.32 4.07 5.25 5.91 4.48 3.23 3.31 -21.11%
DY 1.21 1.22 1.22 1.25 0.96 0.61 0.66 49.84%
P/NAPS 2.81 2.80 2.78 2.78 3.67 5.22 5.03 -32.19%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 18/05/23 16/02/23 23/11/22 29/08/22 26/05/22 25/02/22 24/11/21 -
Price 27.80 33.74 27.60 33.00 31.10 36.00 48.14 -
P/RPS 2.54 2.90 2.29 2.72 2.64 3.17 4.48 -31.52%
P/EPS 41.35 28.81 18.30 19.96 19.09 22.57 32.03 18.58%
EY 2.42 3.47 5.46 5.01 5.24 4.43 3.12 -15.59%
DY 1.26 1.04 1.27 1.06 1.13 0.83 0.62 60.51%
P/NAPS 2.70 3.29 2.67 3.28 3.14 3.81 5.33 -36.47%

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