[MPI] YoY Annualized Quarter Result on 31-Dec-2021 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 2.23%
YoY- 36.5%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 2,071,922 2,180,868 2,385,062 1,849,040 1,565,720 1,623,836 1,565,772 4.77%
PBT 170,752 222,134 456,124 328,370 229,574 246,820 224,046 -4.42%
Tax -15,650 -23,170 -64,170 -34,526 -35,676 -41,114 -38,780 -14.02%
NP 155,102 198,964 391,954 293,844 193,898 205,706 185,266 -2.91%
-
NP to SH 97,340 142,058 334,008 244,690 163,780 163,006 154,886 -7.44%
-
Tax Rate 9.17% 10.43% 14.07% 10.51% 15.54% 16.66% 17.31% -
Total Cost 1,916,820 1,981,904 1,993,108 1,555,196 1,371,822 1,418,130 1,380,506 5.62%
-
Net Worth 2,070,340 2,042,086 1,874,898 1,559,420 1,324,690 1,250,239 1,170,319 9.96%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div 39,776 39,768 39,680 39,579 38,011 38,001 37,997 0.76%
Div Payout % 40.86% 27.99% 11.88% 16.18% 23.21% 23.31% 24.53% -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 2,070,340 2,042,086 1,874,898 1,559,420 1,324,690 1,250,239 1,170,319 9.96%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 7.49% 9.12% 16.43% 15.89% 12.38% 12.67% 11.83% -
ROE 4.70% 6.96% 17.81% 15.69% 12.36% 13.04% 13.23% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 1,041.80 1,096.80 1,202.14 934.35 823.82 854.62 824.15 3.98%
EPS 48.94 71.44 168.34 123.86 86.18 85.78 81.54 -8.15%
DPS 20.00 20.00 20.00 20.00 20.00 20.00 20.00 0.00%
NAPS 10.41 10.27 9.45 7.88 6.97 6.58 6.16 9.13%
Adjusted Per Share Value based on latest NOSH - 209,884
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 987.17 1,039.08 1,136.37 880.98 745.99 773.68 746.02 4.77%
EPS 46.38 67.68 159.14 116.58 78.03 77.66 73.80 -7.44%
DPS 18.95 18.95 18.91 18.86 18.11 18.11 18.10 0.76%
NAPS 9.8642 9.7296 8.933 7.4299 6.3115 5.9568 5.576 9.96%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 28.20 28.76 49.36 25.96 11.44 9.95 12.62 -
P/RPS 2.71 2.62 4.11 2.78 1.39 1.16 1.53 9.99%
P/EPS 57.62 40.26 29.32 21.00 13.28 11.60 15.48 24.47%
EY 1.74 2.48 3.41 4.76 7.53 8.62 6.46 -19.62%
DY 0.71 0.70 0.41 0.77 1.75 2.01 1.58 -12.47%
P/NAPS 2.71 2.80 5.22 3.29 1.64 1.51 2.05 4.75%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 21/02/24 16/02/23 25/02/22 25/02/21 26/02/20 21/02/19 29/01/18 -
Price 26.18 33.74 36.00 38.00 11.20 10.22 11.24 -
P/RPS 2.51 3.08 2.99 4.07 1.36 1.20 1.36 10.74%
P/EPS 53.49 47.23 21.38 30.73 13.00 11.91 13.79 25.33%
EY 1.87 2.12 4.68 3.25 7.69 8.39 7.25 -20.20%
DY 0.76 0.59 0.56 0.53 1.79 1.96 1.78 -13.21%
P/NAPS 2.51 3.29 3.81 4.82 1.61 1.55 1.82 5.50%

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