[MPI] QoQ TTM Result on 30-Sep-2020 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 12.1%
YoY- 39.61%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Revenue 1,988,489 1,856,599 1,706,260 1,636,088 1,564,600 1,505,065 1,458,884 22.95%
PBT 357,624 324,052 260,860 235,240 211,462 189,902 181,169 57.42%
Tax -32,101 -32,404 -32,133 -34,086 -32,708 -31,052 -27,054 12.09%
NP 325,523 291,648 228,727 201,154 178,754 158,850 154,115 64.69%
-
NP to SH 271,819 245,763 193,444 171,504 152,989 134,002 128,715 64.67%
-
Tax Rate 8.98% 10.00% 12.32% 14.49% 15.47% 16.35% 14.93% -
Total Cost 1,662,966 1,564,951 1,477,533 1,434,934 1,385,846 1,346,215 1,304,769 17.57%
-
Net Worth 1,698,321 1,650,010 1,559,420 1,506,485 1,380,030 1,360,416 1,324,690 18.03%
Dividend
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Div 59,334 59,334 52,063 52,063 51,351 51,351 51,310 10.18%
Div Payout % 21.83% 24.14% 26.91% 30.36% 33.57% 38.32% 39.86% -
Equity
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Net Worth 1,698,321 1,650,010 1,559,420 1,506,485 1,380,030 1,360,416 1,324,690 18.03%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
NP Margin 16.37% 15.71% 13.41% 12.29% 11.42% 10.55% 10.56% -
ROE 16.01% 14.89% 12.40% 11.38% 11.09% 9.85% 9.72% -
Per Share
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 1,002.25 937.29 862.20 829.73 820.83 791.02 767.61 19.47%
EPS 137.00 124.07 97.75 86.98 80.26 70.43 67.72 60.02%
DPS 30.00 29.95 26.31 26.40 27.00 27.00 27.00 7.28%
NAPS 8.56 8.33 7.88 7.64 7.24 7.15 6.97 14.69%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
RPS 947.42 884.58 812.95 779.52 745.46 717.09 695.09 22.95%
EPS 129.51 117.09 92.17 81.71 72.89 63.85 61.33 64.67%
DPS 28.27 28.27 24.81 24.81 24.47 24.47 24.45 10.17%
NAPS 8.0917 7.8615 7.4299 7.1777 6.5752 6.4818 6.3115 18.03%
Price Multiplier on Financial Quarter End Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 -
Price 38.80 38.90 25.96 18.80 11.00 9.15 11.44 -
P/RPS 3.87 4.15 3.01 2.27 1.34 1.16 1.49 89.06%
P/EPS 28.32 31.35 26.56 21.62 13.71 12.99 16.89 41.18%
EY 3.53 3.19 3.77 4.63 7.30 7.70 5.92 -29.17%
DY 0.77 0.77 1.01 1.40 2.45 2.95 2.36 -52.63%
P/NAPS 4.53 4.67 3.29 2.46 1.52 1.28 1.64 96.98%
Price Multiplier on Announcement Date
30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 CAGR
Date 30/08/21 28/05/21 25/02/21 25/11/20 28/08/20 20/05/20 26/02/20 -
Price 44.02 37.20 38.00 23.60 15.70 10.92 11.20 -
P/RPS 4.39 3.97 4.41 2.84 1.91 1.38 1.46 108.46%
P/EPS 32.13 29.98 38.87 27.13 19.56 15.51 16.54 55.74%
EY 3.11 3.34 2.57 3.69 5.11 6.45 6.05 -35.85%
DY 0.68 0.81 0.69 1.12 1.72 2.47 2.41 -57.01%
P/NAPS 5.14 4.47 4.82 3.09 2.17 1.53 1.61 116.96%

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