[MPI] YoY Annualized Quarter Result on 30-Sep-2018 [#1]

Announcement Date
08-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- 18.71%
YoY- 16.65%
Quarter Report
View:
Show?
Annualized Quarter Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 2,338,100 1,762,340 1,476,388 1,655,024 1,550,536 1,432,036 1,546,580 7.12%
PBT 450,536 292,340 197,228 253,000 210,376 223,284 253,104 10.07%
Tax -66,768 -29,204 -23,692 -39,876 -35,068 -24,848 -15,840 27.06%
NP 383,768 263,136 173,536 213,124 175,308 198,436 237,264 8.33%
-
NP to SH 326,736 221,232 147,172 169,112 144,968 158,884 187,676 9.67%
-
Tax Rate 14.82% 9.99% 12.01% 15.76% 16.67% 11.13% 6.26% -
Total Cost 1,954,332 1,499,204 1,302,852 1,441,900 1,375,228 1,233,600 1,309,316 6.89%
-
Net Worth 1,791,570 1,506,485 1,298,082 1,225,538 1,154,750 1,025,793 940,279 11.33%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 79,360 78,873 76,022 76,002 75,970 60,787 60,785 4.54%
Div Payout % 24.29% 35.65% 51.66% 44.94% 52.40% 38.26% 32.39% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,791,570 1,506,485 1,298,082 1,225,538 1,154,750 1,025,793 940,279 11.33%
NOSH 209,884 209,884 209,884 209,884 209,884 189,961 189,955 1.67%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 16.41% 14.93% 11.75% 12.88% 11.31% 13.86% 15.34% -
ROE 18.24% 14.69% 11.34% 13.80% 12.55% 15.49% 19.96% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 1,178.47 893.75 776.82 871.04 816.39 753.86 814.18 6.35%
EPS 164.68 112.20 77.44 89.00 76.32 83.64 98.80 8.87%
DPS 40.00 40.00 40.00 40.00 40.00 32.00 32.00 3.78%
NAPS 9.03 7.64 6.83 6.45 6.08 5.40 4.95 10.52%
Adjusted Per Share Value based on latest NOSH - 209,884
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 1,173.43 884.48 740.96 830.62 778.18 718.70 776.19 7.12%
EPS 163.98 111.03 73.86 84.87 72.76 79.74 94.19 9.67%
DPS 39.83 39.58 38.15 38.14 38.13 30.51 30.51 4.53%
NAPS 8.9914 7.5607 6.5148 6.1507 5.7954 5.1482 4.719 11.33%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 45.40 18.80 9.14 12.14 13.38 7.80 6.62 -
P/RPS 3.85 2.10 1.18 1.39 1.64 1.03 0.81 29.63%
P/EPS 27.57 16.76 11.80 13.64 17.53 9.33 6.70 26.56%
EY 3.63 5.97 8.47 7.33 5.70 10.72 14.92 -20.97%
DY 0.88 2.13 4.38 3.29 2.99 4.10 4.83 -24.68%
P/NAPS 5.03 2.46 1.34 1.88 2.20 1.44 1.34 24.63%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 24/11/21 25/11/20 26/11/19 08/11/18 08/11/17 09/11/16 17/11/15 -
Price 48.14 23.60 11.00 10.80 14.20 7.80 7.35 -
P/RPS 4.08 2.64 1.42 1.24 1.74 1.03 0.90 28.61%
P/EPS 29.23 21.03 14.21 12.13 18.60 9.33 7.44 25.58%
EY 3.42 4.75 7.04 8.24 5.38 10.72 13.44 -20.37%
DY 0.83 1.69 3.64 3.70 2.82 4.10 4.35 -24.10%
P/NAPS 5.33 3.09 1.61 1.67 2.34 1.44 1.48 23.78%

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