[MPI] QoQ TTM Result on 31-Mar-2021 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 27.05%
YoY- 83.4%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 2,256,500 2,132,429 1,988,489 1,856,599 1,706,260 1,636,088 1,564,600 27.56%
PBT 421,501 397,173 357,624 324,052 260,860 235,240 211,462 58.18%
Tax -46,923 -41,492 -32,101 -32,404 -32,133 -34,086 -32,708 27.11%
NP 374,578 355,681 325,523 291,648 228,727 201,154 178,754 63.53%
-
NP to SH 316,478 298,195 271,819 245,763 193,444 171,504 152,989 62.13%
-
Tax Rate 11.13% 10.45% 8.98% 10.00% 12.32% 14.49% 15.47% -
Total Cost 1,881,922 1,776,748 1,662,966 1,564,951 1,477,533 1,434,934 1,385,846 22.56%
-
Net Worth 1,874,898 1,791,570 1,698,321 1,650,010 1,559,420 1,506,485 1,380,030 22.59%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div 59,456 59,456 59,334 59,334 52,063 52,063 51,351 10.23%
Div Payout % 18.79% 19.94% 21.83% 24.14% 26.91% 30.36% 33.57% -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,874,898 1,791,570 1,698,321 1,650,010 1,559,420 1,506,485 1,380,030 22.59%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 16.60% 16.68% 16.37% 15.71% 13.41% 12.29% 11.42% -
ROE 16.88% 16.64% 16.01% 14.89% 12.40% 11.38% 11.09% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1,137.34 1,074.80 1,002.25 937.29 862.20 829.73 820.83 24.21%
EPS 159.51 150.30 137.00 124.07 97.75 86.98 80.26 57.87%
DPS 30.00 30.00 30.00 29.95 26.31 26.40 27.00 7.25%
NAPS 9.45 9.03 8.56 8.33 7.88 7.64 7.24 19.37%
Adjusted Per Share Value based on latest NOSH - 209,884
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 1,075.12 1,016.00 947.42 884.58 812.95 779.52 745.46 27.56%
EPS 150.79 142.08 129.51 117.09 92.17 81.71 72.89 62.14%
DPS 28.33 28.33 28.27 28.27 24.81 24.81 24.47 10.22%
NAPS 8.933 8.536 8.0917 7.8615 7.4299 7.1777 6.5752 22.59%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 49.36 45.40 38.80 38.90 25.96 18.80 11.00 -
P/RPS 4.34 4.22 3.87 4.15 3.01 2.27 1.34 118.43%
P/EPS 30.94 30.21 28.32 31.35 26.56 21.62 13.71 71.79%
EY 3.23 3.31 3.53 3.19 3.77 4.63 7.30 -41.84%
DY 0.61 0.66 0.77 0.77 1.01 1.40 2.45 -60.32%
P/NAPS 5.22 5.03 4.53 4.67 3.29 2.46 1.52 127.11%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 24/11/21 30/08/21 28/05/21 25/02/21 25/11/20 28/08/20 -
Price 36.00 48.14 44.02 37.20 38.00 23.60 15.70 -
P/RPS 3.17 4.48 4.39 3.97 4.41 2.84 1.91 40.05%
P/EPS 22.57 32.03 32.13 29.98 38.87 27.13 19.56 9.98%
EY 4.43 3.12 3.11 3.34 2.57 3.69 5.11 -9.05%
DY 0.83 0.62 0.68 0.81 0.69 1.12 1.72 -38.39%
P/NAPS 3.81 5.33 5.14 4.47 4.82 3.09 2.17 45.38%

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