[MPI] QoQ TTM Result on 31-Dec-2021 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 6.13%
YoY- 63.6%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Revenue 2,395,613 2,416,123 2,341,429 2,256,500 2,132,429 1,988,489 1,856,599 18.50%
PBT 400,540 439,379 433,985 421,501 397,173 357,624 324,052 15.15%
Tax -43,892 -54,449 -52,639 -46,923 -41,492 -32,101 -32,404 22.39%
NP 356,648 384,930 381,346 374,578 355,681 325,523 291,648 14.34%
-
NP to SH 299,868 328,853 323,466 316,478 298,195 271,819 245,763 14.17%
-
Tax Rate 10.96% 12.39% 12.13% 11.13% 10.45% 8.98% 10.00% -
Total Cost 2,038,965 2,031,193 1,960,083 1,881,922 1,776,748 1,662,966 1,564,951 19.27%
-
Net Worth 2,056,005 2,000,612 1,967,709 1,874,898 1,791,570 1,698,321 1,650,010 15.78%
Dividend
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Div 69,523 69,479 69,479 59,456 59,456 59,334 59,334 11.13%
Div Payout % 23.18% 21.13% 21.48% 18.79% 19.94% 21.83% 24.14% -
Equity
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Net Worth 2,056,005 2,000,612 1,967,709 1,874,898 1,791,570 1,698,321 1,650,010 15.78%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
NP Margin 14.89% 15.93% 16.29% 16.60% 16.68% 16.37% 15.71% -
ROE 14.58% 16.44% 16.44% 16.88% 16.64% 16.01% 14.89% -
Per Share
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 1,204.79 1,214.94 1,179.22 1,137.34 1,074.80 1,002.25 937.29 18.20%
EPS 150.81 165.36 162.91 159.51 150.30 137.00 124.07 13.88%
DPS 35.00 35.00 35.00 30.00 30.00 30.00 29.95 10.93%
NAPS 10.34 10.06 9.91 9.45 9.03 8.56 8.33 15.48%
Adjusted Per Share Value based on latest NOSH - 209,884
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
RPS 1,141.40 1,151.17 1,115.58 1,075.12 1,016.00 947.42 884.58 18.50%
EPS 142.87 156.68 154.12 150.79 142.08 129.51 117.09 14.17%
DPS 33.12 33.10 33.10 28.33 28.33 28.27 28.27 11.12%
NAPS 9.7959 9.532 9.3752 8.933 8.536 8.0917 7.8615 15.78%
Price Multiplier on Financial Quarter End Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 -
Price 28.74 28.00 36.40 49.36 45.40 38.80 38.90 -
P/RPS 2.39 2.30 3.09 4.34 4.22 3.87 4.15 -30.75%
P/EPS 19.06 16.93 22.34 30.94 30.21 28.32 31.35 -28.21%
EY 5.25 5.91 4.48 3.23 3.31 3.53 3.19 39.35%
DY 1.22 1.25 0.96 0.61 0.66 0.77 0.77 35.87%
P/NAPS 2.78 2.78 3.67 5.22 5.03 4.53 4.67 -29.21%
Price Multiplier on Announcement Date
30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 CAGR
Date 23/11/22 29/08/22 26/05/22 25/02/22 24/11/21 30/08/21 28/05/21 -
Price 27.60 33.00 31.10 36.00 48.14 44.02 37.20 -
P/RPS 2.29 2.72 2.64 3.17 4.48 4.39 3.97 -30.68%
P/EPS 18.30 19.96 19.09 22.57 32.03 32.13 29.98 -28.02%
EY 5.46 5.01 5.24 4.43 3.12 3.11 3.34 38.72%
DY 1.27 1.06 1.13 0.83 0.62 0.68 0.81 34.92%
P/NAPS 2.67 3.28 3.14 3.81 5.33 5.14 4.47 -29.05%

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