[MPI] QoQ TTM Result on 30-Sep-2018 [#1]

Announcement Date
08-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 4.24%
YoY- -14.87%
Quarter Report
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 1,487,942 1,535,127 1,571,352 1,568,442 1,542,320 1,538,346 1,568,013 -3.44%
PBT 189,792 203,950 218,357 217,626 206,970 205,198 227,591 -11.43%
Tax -29,773 -31,514 -35,694 -35,729 -34,527 -32,174 -32,986 -6.62%
NP 160,019 172,436 182,663 181,897 172,443 173,024 194,605 -12.26%
-
NP to SH 128,328 137,307 146,524 148,500 142,464 143,427 160,656 -13.94%
-
Tax Rate 15.69% 15.45% 16.35% 16.42% 16.68% 15.68% 14.49% -
Total Cost 1,327,923 1,362,691 1,388,689 1,386,545 1,369,877 1,365,322 1,373,408 -2.22%
-
Net Worth 1,269,574 1,273,207 1,250,239 1,225,538 1,187,537 1,189,440 1,170,319 5.59%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 51,305 51,305 55,101 55,101 55,093 55,093 55,078 -4.63%
Div Payout % 39.98% 37.37% 37.61% 37.11% 38.67% 38.41% 34.28% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 1,269,574 1,273,207 1,250,239 1,225,538 1,187,537 1,189,440 1,170,319 5.59%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 10.75% 11.23% 11.62% 11.60% 11.18% 11.25% 12.41% -
ROE 10.11% 10.78% 11.72% 12.12% 12.00% 12.06% 13.73% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 782.90 807.83 827.00 825.47 811.72 809.63 825.33 -3.46%
EPS 67.52 72.26 77.12 78.16 74.98 75.49 84.56 -13.96%
DPS 27.00 27.00 29.00 29.00 29.00 29.00 29.00 -4.66%
NAPS 6.68 6.70 6.58 6.45 6.25 6.26 6.16 5.56%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 708.94 731.42 748.68 747.29 734.84 732.95 747.09 -3.44%
EPS 61.14 65.42 69.81 70.75 67.88 68.34 76.55 -13.95%
DPS 24.44 24.44 26.25 26.25 26.25 26.25 26.24 -4.63%
NAPS 6.0489 6.0662 5.9568 5.8391 5.6581 5.6671 5.576 5.59%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 9.22 10.00 9.95 12.14 10.24 8.62 12.62 -
P/RPS 1.18 1.24 1.20 1.47 1.26 1.06 1.53 -15.94%
P/EPS 13.65 13.84 12.90 15.53 13.66 11.42 14.92 -5.77%
EY 7.32 7.23 7.75 6.44 7.32 8.76 6.70 6.09%
DY 2.93 2.70 2.91 2.39 2.83 3.36 2.30 17.56%
P/NAPS 1.38 1.49 1.51 1.88 1.64 1.38 2.05 -23.24%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/08/19 24/05/19 21/02/19 08/11/18 23/08/18 17/05/18 29/01/18 -
Price 8.57 8.80 10.22 10.80 12.00 8.38 11.24 -
P/RPS 1.09 1.09 1.24 1.31 1.48 1.04 1.36 -13.75%
P/EPS 12.69 12.18 13.25 13.82 16.00 11.10 13.29 -3.04%
EY 7.88 8.21 7.55 7.24 6.25 9.01 7.52 3.17%
DY 3.15 3.07 2.84 2.69 2.42 3.46 2.58 14.27%
P/NAPS 1.28 1.31 1.55 1.67 1.92 1.34 1.82 -20.96%

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