[MPI] YoY Annualized Quarter Result on 30-Sep-2020 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- 44.61%
YoY- 50.32%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 2,052,840 2,256,060 2,338,100 1,762,340 1,476,388 1,655,024 1,550,536 4.78%
PBT 140,488 295,180 450,536 292,340 197,228 253,000 210,376 -6.50%
Tax -20,352 -24,540 -66,768 -29,204 -23,692 -39,876 -35,068 -8.66%
NP 120,136 270,640 383,768 263,136 173,536 213,124 175,308 -6.10%
-
NP to SH 66,076 210,796 326,736 221,232 147,172 169,112 144,968 -12.26%
-
Tax Rate 14.49% 8.31% 14.82% 9.99% 12.01% 15.76% 16.67% -
Total Cost 1,932,704 1,985,420 1,954,332 1,499,204 1,302,852 1,441,900 1,375,228 5.83%
-
Net Worth 2,042,497 2,056,005 1,791,570 1,506,485 1,298,082 1,225,538 1,154,750 9.96%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 79,552 79,536 79,360 78,873 76,022 76,002 75,970 0.77%
Div Payout % 120.39% 37.73% 24.29% 35.65% 51.66% 44.94% 52.40% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 2,042,497 2,056,005 1,791,570 1,506,485 1,298,082 1,225,538 1,154,750 9.96%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 5.85% 12.00% 16.41% 14.93% 11.75% 12.88% 11.31% -
ROE 3.24% 10.25% 18.24% 14.69% 11.34% 13.80% 12.55% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 1,032.20 1,134.61 1,178.47 893.75 776.82 871.04 816.39 3.98%
EPS 33.24 106.00 164.68 112.20 77.44 89.00 76.32 -12.93%
DPS 40.00 40.00 40.00 40.00 40.00 40.00 40.00 0.00%
NAPS 10.27 10.34 9.03 7.64 6.83 6.45 6.08 9.12%
Adjusted Per Share Value based on latest NOSH - 209,884
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 978.08 1,074.91 1,114.00 839.67 703.43 788.54 738.76 4.78%
EPS 31.48 100.43 155.67 105.41 70.12 80.57 69.07 -12.26%
DPS 37.90 37.90 37.81 37.58 36.22 36.21 36.20 0.76%
NAPS 9.7316 9.7959 8.536 7.1777 6.1848 5.8391 5.5018 9.96%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 27.46 28.74 45.40 18.80 9.14 12.14 13.38 -
P/RPS 2.66 2.53 3.85 2.10 1.18 1.39 1.64 8.39%
P/EPS 82.65 27.11 27.57 16.76 11.80 13.64 17.53 29.47%
EY 1.21 3.69 3.63 5.97 8.47 7.33 5.70 -22.75%
DY 1.46 1.39 0.88 2.13 4.38 3.29 2.99 -11.25%
P/NAPS 2.67 2.78 5.03 2.46 1.34 1.88 2.20 3.27%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 15/11/23 23/11/22 24/11/21 25/11/20 26/11/19 08/11/18 08/11/17 -
Price 27.18 27.60 48.14 23.60 11.00 10.80 14.20 -
P/RPS 2.63 2.43 4.08 2.64 1.42 1.24 1.74 7.12%
P/EPS 81.81 26.03 29.23 21.03 14.21 12.13 18.60 27.98%
EY 1.22 3.84 3.42 4.75 7.04 8.24 5.38 -21.90%
DY 1.47 1.45 0.83 1.69 3.64 3.70 2.82 -10.28%
P/NAPS 2.65 2.67 5.33 3.09 1.61 1.67 2.34 2.09%

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