[MPI] YoY Annualized Quarter Result on 30-Sep-2019 [#1]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

26-Nov-2019

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

30-Sep-2019 [#1]

Profit Trend

QoQ- 14.68%

YoY- -12.97%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Annualized Quarter Result
Revenue	2,256,060	2,338,100	1,762,340	1,476,388	1,655,024	1,550,536	1,432,036	7.86%
YoY %	-3.51%	32.67%	19.37%	-10.79%	6.74%	8.27%	-	-
Horiz. %	157.54%	163.27%	123.07%	103.10%	115.57%	108.27%	100.00%	-
PBT	295,180	450,536	292,340	197,228	253,000	210,376	223,284	4.76%
YoY %	-34.48%	54.11%	48.22%	-22.04%	20.26%	-5.78%	-	-
Horiz. %	132.20%	201.78%	130.93%	88.33%	113.31%	94.22%	100.00%	-
Tax	-24,540	-66,768	-29,204	-23,692	-39,876	-35,068	-24,848	-0.20%
YoY %	63.25%	-128.63%	-23.27%	40.59%	-13.71%	-41.13%	-	-
Horiz. %	98.76%	268.71%	117.53%	95.35%	160.48%	141.13%	100.00%	-
NP	270,640	383,768	263,136	173,536	213,124	175,308	198,436	5.30%
YoY %	-29.48%	45.84%	51.63%	-18.58%	21.57%	-11.66%	-	-
Horiz. %	136.39%	193.40%	132.60%	87.45%	107.40%	88.34%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	210,796	326,736	221,232	147,172	169,112	144,968	158,884	4.82%
YoY %	-35.48%	47.69%	50.32%	-12.97%	16.65%	-8.76%	-	-
Horiz. %	132.67%	205.64%	139.24%	92.63%	106.44%	91.24%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.31%	14.82%	9.99%	12.01%	15.76%	16.67%	11.13%	-
YoY %	-43.93%	48.35%	-16.82%	-23.79%	-5.46%	49.78%	-	-
Horiz. %	74.66%	133.15%	89.76%	107.91%	141.60%	149.78%	100.00%	-
Total Cost	1,985,420	1,954,332	1,499,204	1,302,852	1,441,900	1,375,228	1,233,600	8.25%
YoY %	1.59%	30.36%	15.07%	-9.64%	4.85%	11.48%	-	-
Horiz. %	160.95%	158.43%	121.53%	105.61%	116.89%	111.48%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,056,005	1,791,570	1,506,485	1,298,082	1,225,538	1,154,750	1,025,793	12.28%
YoY %	14.76%	18.92%	16.05%	5.92%	6.13%	12.57%	-	-
Horiz. %	200.43%	174.65%	146.86%	126.54%	119.47%	112.57%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Dividend
Div	79,536	79,360	78,873	76,022	76,002	75,970	60,787	4.58%
YoY %	0.22%	0.62%	3.75%	0.03%	0.04%	24.98%	-	-
Horiz. %	130.84%	130.55%	129.75%	125.06%	125.03%	124.98%	100.00%	-
Div Payout %	37.73%	24.29%	35.65%	51.66%	44.94%	52.40%	38.26%	-
YoY %	55.33%	-31.87%	-30.99%	14.95%	-14.24%	36.96%	-	-
Horiz. %	98.61%	63.49%	93.18%	135.02%	117.46%	136.96%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Equity
Net Worth	2,056,005	1,791,570	1,506,485	1,298,082	1,225,538	1,154,750	1,025,793	12.28%
YoY %	14.76%	18.92%	16.05%	5.92%	6.13%	12.57%	-	-
Horiz. %	200.43%	174.65%	146.86%	126.54%	119.47%	112.57%	100.00%	-
NOSH	209,884	209,884	209,884	209,884	209,884	209,884	189,961	1.67%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	10.49%	-	-
Horiz. %	110.49%	110.49%	110.49%	110.49%	110.49%	110.49%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Ratio Analysis
NP Margin	12.00%	16.41%	14.93%	11.75%	12.88%	11.31%	13.86%	-
YoY %	-26.87%	9.91%	27.06%	-8.77%	13.88%	-18.40%	-	-
Horiz. %	86.58%	118.40%	107.72%	84.78%	92.93%	81.60%	100.00%	-
ROE	10.25%	18.24%	14.69%	11.34%	13.80%	12.55%	15.49%	-
YoY %	-43.80%	24.17%	29.54%	-17.83%	9.96%	-18.98%	-	-
Horiz. %	66.17%	117.75%	94.84%	73.21%	89.09%	81.02%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Per Share
RPS	1,134.61	1,178.47	893.75	776.82	871.04	816.39	753.86	7.04%
YoY %	-3.72%	31.86%	15.05%	-10.82%	6.69%	8.29%	-	-
Horiz. %	150.51%	156.32%	118.56%	103.05%	115.54%	108.29%	100.00%	-
EPS	106.00	164.68	112.20	77.44	89.00	76.32	83.64	4.02%
YoY %	-35.63%	46.77%	44.89%	-12.99%	16.61%	-8.75%	-	-
Horiz. %	126.73%	196.89%	134.15%	92.59%	106.41%	91.25%	100.00%	-
DPS	40.00	40.00	40.00	40.00	40.00	40.00	32.00	3.78%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	25.00%	-	-
Horiz. %	125.00%	125.00%	125.00%	125.00%	125.00%	125.00%	100.00%	-
NAPS	10.34	9.03	7.64	6.83	6.45	6.08	5.40	11.42%
YoY %	14.51%	18.19%	11.86%	5.89%	6.09%	12.59%	-	-
Horiz. %	191.48%	167.22%	141.48%	126.48%	119.44%	112.59%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	1,074.91	1,114.00	839.67	703.43	788.54	738.76	682.30	7.86%
YoY %	-3.51%	32.67%	19.37%	-10.79%	6.74%	8.27%	-	-
Horiz. %	157.54%	163.27%	123.06%	103.10%	115.57%	108.27%	100.00%	-
EPS	100.43	155.67	105.41	70.12	80.57	69.07	75.70	4.82%
YoY %	-35.49%	47.68%	50.33%	-12.97%	16.65%	-8.76%	-	-
Horiz. %	132.67%	205.64%	139.25%	92.63%	106.43%	91.24%	100.00%	-
DPS	37.90	37.81	37.58	36.22	36.21	36.20	28.96	4.58%
YoY %	0.24%	0.61%	3.75%	0.03%	0.03%	25.00%	-	-
Horiz. %	130.87%	130.56%	129.77%	125.07%	125.03%	125.00%	100.00%	-
NAPS	9.7959	8.536	7.1777	6.1848	5.8391	5.5018	4.8874	12.28%
YoY %	14.76%	18.92%	16.05%	5.92%	6.13%	12.57%	-	-
Horiz. %	200.43%	174.65%	146.86%	126.55%	119.47%	112.57%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	30/09/16	-
Price	28.74	45.40	18.80	9.14	12.14	13.38	7.80	-
P/RPS	2.53	3.85	2.10	1.18	1.39	1.64	1.03	16.14%
YoY %	-34.29%	83.33%	77.97%	-15.11%	-15.24%	59.22%	-	-
Horiz. %	245.63%	373.79%	203.88%	114.56%	134.95%	159.22%	100.00%	-
P/EPS	27.11	27.57	16.76	11.80	13.64	17.53	9.33	19.44%
YoY %	-1.67%	64.50%	42.03%	-13.49%	-22.19%	87.89%	-	-
Horiz. %	290.57%	295.50%	179.64%	126.47%	146.20%	187.89%	100.00%	-
EY	3.69	3.63	5.97	8.47	7.33	5.70	10.72	-16.27%
YoY %	1.65%	-39.20%	-29.52%	15.55%	28.60%	-46.83%	-	-
Horiz. %	34.42%	33.86%	55.69%	79.01%	68.38%	53.17%	100.00%	-
DY	1.39	0.88	2.13	4.38	3.29	2.99	4.10	-16.48%
YoY %	57.95%	-58.69%	-51.37%	33.13%	10.03%	-27.07%	-	-
Horiz. %	33.90%	21.46%	51.95%	106.83%	80.24%	72.93%	100.00%	-
P/NAPS	2.78	5.03	2.46	1.34	1.88	2.20	1.44	11.58%
YoY %	-44.73%	104.47%	83.58%	-28.72%	-14.55%	52.78%	-	-
Horiz. %	193.06%	349.31%	170.83%	93.06%	130.56%	152.78%	100.00%	-

	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	30/09/16	CAGR
Price Multiplier on Announcement Date
Date	23/11/22	24/11/21	25/11/20	26/11/19	08/11/18	08/11/17	09/11/16	-
Price	27.60	48.14	23.60	11.00	10.80	14.20	7.80	-
P/RPS	2.43	4.08	2.64	1.42	1.24	1.74	1.03	15.37%
YoY %	-40.44%	54.55%	85.92%	14.52%	-28.74%	68.93%	-	-
Horiz. %	235.92%	396.12%	256.31%	137.86%	120.39%	168.93%	100.00%	-
P/EPS	26.03	29.23	21.03	14.21	12.13	18.60	9.33	18.64%
YoY %	-10.95%	38.99%	47.99%	17.15%	-34.78%	99.36%	-	-
Horiz. %	278.99%	313.29%	225.40%	152.30%	130.01%	199.36%	100.00%	-
EY	3.84	3.42	4.75	7.04	8.24	5.38	10.72	-15.72%
YoY %	12.28%	-28.00%	-32.53%	-14.56%	53.16%	-49.81%	-	-
Horiz. %	35.82%	31.90%	44.31%	65.67%	76.87%	50.19%	100.00%	-
DY	1.45	0.83	1.69	3.64	3.70	2.82	4.10	-15.89%
YoY %	74.70%	-50.89%	-53.57%	-1.62%	31.21%	-31.22%	-	-
Horiz. %	35.37%	20.24%	41.22%	88.78%	90.24%	68.78%	100.00%	-
P/NAPS	2.67	5.33	3.09	1.61	1.67	2.34	1.44	10.83%
YoY %	-49.91%	72.49%	91.93%	-3.59%	-28.63%	62.50%	-	-
Horiz. %	185.42%	370.14%	214.58%	111.81%	115.97%	162.50%	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