[MPI] QoQ TTM Result on 31-Mar-2020 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

20-May-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

31-Mar-2020 [#3]

Profit Trend

QoQ- 4.11%

YoY- -2.41%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
TTM Result
Revenue	1,706,260	1,636,088	1,564,600	1,505,065	1,458,884	1,443,283	1,487,942	9.51%
YoY %	4.29%	4.57%	3.96%	3.17%	1.08%	-3.00%	-	-
Horiz. %	114.67%	109.96%	105.15%	101.15%	98.05%	97.00%	100.00%	-
PBT	260,860	235,240	211,462	189,902	181,169	175,849	189,792	23.50%
YoY %	10.89%	11.24%	11.35%	4.82%	3.03%	-7.35%	-	-
Horiz. %	137.45%	123.95%	111.42%	100.06%	95.46%	92.65%	100.00%	-
Tax	-32,133	-34,086	-32,708	-31,052	-27,054	-25,727	-29,773	5.19%
YoY %	5.73%	-4.21%	-5.33%	-14.78%	-5.16%	13.59%	-	-
Horiz. %	107.93%	114.49%	109.86%	104.30%	90.87%	86.41%	100.00%	-
NP	228,727	201,154	178,754	158,850	154,115	150,122	160,019	26.75%
YoY %	13.71%	12.53%	12.53%	3.07%	2.66%	-6.18%	-	-
Horiz. %	142.94%	125.71%	111.71%	99.27%	96.31%	93.82%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	193,444	171,504	152,989	134,002	128,715	122,843	128,328	31.30%
YoY %	12.79%	12.10%	14.17%	4.11%	4.78%	-4.27%	-	-
Horiz. %	150.74%	133.65%	119.22%	104.42%	100.30%	95.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	12.32%	14.49%	15.47%	16.35%	14.93%	14.63%	15.69%	-
YoY %	-14.98%	-6.33%	-5.38%	9.51%	2.05%	-6.76%	-	-
Horiz. %	78.52%	92.35%	98.60%	104.21%	95.16%	93.24%	100.00%	-
Total Cost	1,477,533	1,434,934	1,385,846	1,346,215	1,304,769	1,293,161	1,327,923	7.34%
YoY %	2.97%	3.54%	2.94%	3.18%	0.90%	-2.62%	-	-
Horiz. %	111.27%	108.06%	104.36%	101.38%	98.26%	97.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,559,420	1,506,485	1,380,030	1,360,416	1,324,690	1,298,082	1,269,574	14.62%
YoY %	3.51%	9.16%	1.44%	2.70%	2.05%	2.25%	-	-
Horiz. %	122.83%	118.66%	108.70%	107.16%	104.34%	102.25%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Dividend
Div	52,063	52,063	51,351	51,351	51,310	51,310	51,305	0.97%
YoY %	0.00%	1.39%	0.00%	0.08%	0.00%	0.01%	-	-
Horiz. %	101.48%	101.48%	100.09%	100.09%	100.01%	100.01%	100.00%	-
Div Payout %	26.91%	30.36%	33.57%	38.32%	39.86%	41.77%	39.98%	-
YoY %	-11.36%	-9.56%	-12.40%	-3.86%	-4.57%	4.48%	-	-
Horiz. %	67.31%	75.94%	83.97%	95.85%	99.70%	104.48%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Equity
Net Worth	1,559,420	1,506,485	1,380,030	1,360,416	1,324,690	1,298,082	1,269,574	14.62%
YoY %	3.51%	9.16%	1.44%	2.70%	2.05%	2.25%	-	-
Horiz. %	122.83%	118.66%	108.70%	107.16%	104.34%	102.25%	100.00%	-
NOSH	209,884	209,884	209,884	209,884	209,884	209,884	209,884	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Ratio Analysis
NP Margin	13.41%	12.29%	11.42%	10.55%	10.56%	10.40%	10.75%	-
YoY %	9.11%	7.62%	8.25%	-0.09%	1.54%	-3.26%	-	-
Horiz. %	124.74%	114.33%	106.23%	98.14%	98.23%	96.74%	100.00%	-
ROE	12.40%	11.38%	11.09%	9.85%	9.72%	9.46%	10.11%	-
YoY %	8.96%	2.61%	12.59%	1.34%	2.75%	-6.43%	-	-
Horiz. %	122.65%	112.56%	109.69%	97.43%	96.14%	93.57%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Per Share
RPS	862.20	829.73	820.83	791.02	767.61	759.40	782.90	6.61%
YoY %	3.91%	1.08%	3.77%	3.05%	1.08%	-3.00%	-	-
Horiz. %	110.13%	105.98%	104.84%	101.04%	98.05%	97.00%	100.00%	-
EPS	97.75	86.98	80.26	70.43	67.72	64.64	67.52	27.83%
YoY %	12.38%	8.37%	13.96%	4.00%	4.76%	-4.27%	-	-
Horiz. %	144.77%	128.82%	118.87%	104.31%	100.30%	95.73%	100.00%	-
DPS	26.31	26.40	27.00	27.00	27.00	27.00	27.00	-1.70%
YoY %	-0.34%	-2.22%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	97.44%	97.78%	100.00%	100.00%	100.00%	100.00%	100.00%	-
NAPS	7.88	7.64	7.24	7.15	6.97	6.83	6.68	11.58%
YoY %	3.14%	5.52%	1.26%	2.58%	2.05%	2.25%	-	-
Horiz. %	117.96%	114.37%	108.38%	107.04%	104.34%	102.25%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	812.95	779.52	745.46	717.09	695.09	687.66	708.94	9.51%
YoY %	4.29%	4.57%	3.96%	3.17%	1.08%	-3.00%	-	-
Horiz. %	114.67%	109.96%	105.15%	101.15%	98.05%	97.00%	100.00%	-
EPS	92.17	81.71	72.89	63.85	61.33	58.53	61.14	31.31%
YoY %	12.80%	12.10%	14.16%	4.11%	4.78%	-4.27%	-	-
Horiz. %	150.75%	133.64%	119.22%	104.43%	100.31%	95.73%	100.00%	-
DPS	24.81	24.81	24.47	24.47	24.45	24.45	24.44	1.00%
YoY %	0.00%	1.39%	0.00%	0.08%	0.00%	0.04%	-	-
Horiz. %	101.51%	101.51%	100.12%	100.12%	100.04%	100.04%	100.00%	-
NAPS	7.4299	7.1777	6.5752	6.4818	6.3115	6.1848	6.0489	14.62%
YoY %	3.51%	9.16%	1.44%	2.70%	2.05%	2.25%	-	-
Horiz. %	122.83%	118.66%	108.70%	107.16%	104.34%	102.25%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	28/06/19	-
Price	25.96	18.80	11.00	9.15	11.44	9.14	9.22	-
P/RPS	3.01	2.27	1.34	1.16	1.49	1.20	1.18	86.16%
YoY %	32.60%	69.40%	15.52%	-22.15%	24.17%	1.69%	-	-
Horiz. %	255.08%	192.37%	113.56%	98.31%	126.27%	101.69%	100.00%	-
P/EPS	26.56	21.62	13.71	12.99	16.89	14.14	13.65	55.54%
YoY %	22.85%	57.70%	5.54%	-23.09%	19.45%	3.59%	-	-
Horiz. %	194.58%	158.39%	100.44%	95.16%	123.74%	103.59%	100.00%	-
EY	3.77	4.63	7.30	7.70	5.92	7.07	7.32	-35.61%
YoY %	-18.57%	-36.58%	-5.19%	30.07%	-16.27%	-3.42%	-	-
Horiz. %	51.50%	63.25%	99.73%	105.19%	80.87%	96.58%	100.00%	-
DY	1.01	1.40	2.45	2.95	2.36	2.95	2.93	-50.67%
YoY %	-27.86%	-42.86%	-16.95%	25.00%	-20.00%	0.68%	-	-
Horiz. %	34.47%	47.78%	83.62%	100.68%	80.55%	100.68%	100.00%	-
P/NAPS	3.29	2.46	1.52	1.28	1.64	1.34	1.38	77.99%
YoY %	33.74%	61.84%	18.75%	-21.95%	22.39%	-2.90%	-	-
Horiz. %	238.41%	178.26%	110.14%	92.75%	118.84%	97.10%	100.00%	-

	31/12/20	30/09/20	30/06/20	31/03/20	31/12/19	30/09/19	30/06/19	CAGR
Price Multiplier on Announcement Date
Date	25/02/21	25/11/20	28/08/20	20/05/20	26/02/20	26/11/19	28/08/19	-
Price	38.00	23.60	15.70	10.92	11.20	11.00	8.57	-
P/RPS	4.41	2.84	1.91	1.38	1.46	1.45	1.09	152.83%
YoY %	55.28%	48.69%	38.41%	-5.48%	0.69%	33.03%	-	-
Horiz. %	404.59%	260.55%	175.23%	126.61%	133.94%	133.03%	100.00%	-
P/EPS	38.87	27.13	19.56	15.51	16.54	17.02	12.69	110.19%
YoY %	43.27%	38.70%	26.11%	-6.23%	-2.82%	34.12%	-	-
Horiz. %	306.30%	213.79%	154.14%	122.22%	130.34%	134.12%	100.00%	-
EY	2.57	3.69	5.11	6.45	6.05	5.88	7.88	-52.45%
YoY %	-30.35%	-27.79%	-20.78%	6.61%	2.89%	-25.38%	-	-
Horiz. %	32.61%	46.83%	64.85%	81.85%	76.78%	74.62%	100.00%	-
DY	0.69	1.12	1.72	2.47	2.41	2.45	3.15	-63.49%
YoY %	-38.39%	-34.88%	-30.36%	2.49%	-1.63%	-22.22%	-	-
Horiz. %	21.90%	35.56%	54.60%	78.41%	76.51%	77.78%	100.00%	-
P/NAPS	4.82	3.09	2.17	1.53	1.61	1.61	1.28	141.07%
YoY %	55.99%	42.40%	41.83%	-4.97%	0.00%	25.78%	-	-
Horiz. %	376.56%	241.41%	169.53%	119.53%	125.78%	125.78%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos