[MPI] QoQ TTM Result on 30-Sep-2021 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 9.7%
YoY- 73.87%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 2,416,123 2,341,429 2,256,500 2,132,429 1,988,489 1,856,599 1,706,260 26.18%
PBT 439,379 433,985 421,501 397,173 357,624 324,052 260,860 41.69%
Tax -54,449 -52,639 -46,923 -41,492 -32,101 -32,404 -32,133 42.26%
NP 384,930 381,346 374,578 355,681 325,523 291,648 228,727 41.61%
-
NP to SH 328,853 323,466 316,478 298,195 271,819 245,763 193,444 42.57%
-
Tax Rate 12.39% 12.13% 11.13% 10.45% 8.98% 10.00% 12.32% -
Total Cost 2,031,193 1,960,083 1,881,922 1,776,748 1,662,966 1,564,951 1,477,533 23.70%
-
Net Worth 2,000,612 1,967,709 1,874,898 1,791,570 1,698,321 1,650,010 1,559,420 18.12%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 69,479 69,479 59,456 59,456 59,334 59,334 52,063 21.27%
Div Payout % 21.13% 21.48% 18.79% 19.94% 21.83% 24.14% 26.91% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 2,000,612 1,967,709 1,874,898 1,791,570 1,698,321 1,650,010 1,559,420 18.12%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 15.93% 16.29% 16.60% 16.68% 16.37% 15.71% 13.41% -
ROE 16.44% 16.44% 16.88% 16.64% 16.01% 14.89% 12.40% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1,214.94 1,179.22 1,137.34 1,074.80 1,002.25 937.29 862.20 25.76%
EPS 165.36 162.91 159.51 150.30 137.00 124.07 97.75 42.11%
DPS 35.00 35.00 30.00 30.00 30.00 29.95 26.31 21.02%
NAPS 10.06 9.91 9.45 9.03 8.56 8.33 7.88 17.73%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 1,151.17 1,115.58 1,075.12 1,016.00 947.42 884.58 812.95 26.18%
EPS 156.68 154.12 150.79 142.08 129.51 117.09 92.17 42.57%
DPS 33.10 33.10 28.33 28.33 28.27 28.27 24.81 21.25%
NAPS 9.532 9.3752 8.933 8.536 8.0917 7.8615 7.4299 18.12%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 28.00 36.40 49.36 45.40 38.80 38.90 25.96 -
P/RPS 2.30 3.09 4.34 4.22 3.87 4.15 3.01 -16.46%
P/EPS 16.93 22.34 30.94 30.21 28.32 31.35 26.56 -25.99%
EY 5.91 4.48 3.23 3.31 3.53 3.19 3.77 35.05%
DY 1.25 0.96 0.61 0.66 0.77 0.77 1.01 15.31%
P/NAPS 2.78 3.67 5.22 5.03 4.53 4.67 3.29 -10.64%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 26/05/22 25/02/22 24/11/21 30/08/21 28/05/21 25/02/21 -
Price 33.00 31.10 36.00 48.14 44.02 37.20 38.00 -
P/RPS 2.72 2.64 3.17 4.48 4.39 3.97 4.41 -27.60%
P/EPS 19.96 19.09 22.57 32.03 32.13 29.98 38.87 -35.95%
EY 5.01 5.24 4.43 3.12 3.11 3.34 2.57 56.24%
DY 1.06 1.13 0.83 0.62 0.68 0.81 0.69 33.24%
P/NAPS 3.28 3.14 3.81 5.33 5.14 4.47 4.82 -22.68%

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