[MPI] YoY Annualized Quarter Result on 31-Mar-2020 [#3]

Announcement Date
20-May-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
31-Mar-2020 [#3]
Profit Trend
QoQ- -15.38%
YoY- 5.77%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 2,083,060 2,405,450 1,934,864 1,545,532 1,522,701 1,532,292 1,540,557 5.15%
PBT 143,570 450,612 348,797 198,677 198,530 202,557 263,609 -9.62%
Tax -22,177 -61,434 -34,050 -34,456 -32,750 -36,768 -36,865 -8.11%
NP 121,393 389,177 314,746 164,221 165,780 165,789 226,744 -9.88%
-
NP to SH 70,929 331,153 262,290 138,592 131,026 137,902 183,886 -14.67%
-
Tax Rate 15.45% 13.63% 9.76% 17.34% 16.50% 18.15% 13.98% -
Total Cost 1,961,666 2,016,273 1,620,117 1,381,310 1,356,921 1,366,502 1,313,813 6.90%
-
Net Worth 2,048,330 1,967,709 1,650,010 1,360,416 1,273,207 1,189,440 1,118,664 10.60%
Dividend
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Div 92,804 92,660 79,232 68,496 68,411 73,469 68,373 5.22%
Div Payout % 130.84% 27.98% 30.21% 49.42% 52.21% 53.28% 37.18% -
Equity
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Net Worth 2,048,330 1,967,709 1,650,010 1,360,416 1,273,207 1,189,440 1,118,664 10.60%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
NP Margin 5.83% 16.18% 16.27% 10.63% 10.89% 10.82% 14.72% -
ROE 3.46% 16.83% 15.90% 10.19% 10.29% 11.59% 16.44% -
Per Share
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 1,047.46 1,211.46 976.81 812.29 801.29 806.44 811.14 4.35%
EPS 35.67 166.87 132.65 72.89 68.96 72.59 96.81 -15.32%
DPS 46.67 46.67 40.00 36.00 36.00 38.67 36.00 4.41%
NAPS 10.30 9.91 8.33 7.15 6.70 6.26 5.89 9.75%
Adjusted Per Share Value based on latest NOSH - 209,884
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
RPS 992.48 1,146.09 921.87 736.37 725.50 730.07 734.00 5.15%
EPS 33.79 157.78 124.97 66.03 62.43 65.70 87.61 -14.67%
DPS 44.22 44.15 37.75 32.64 32.59 35.00 32.58 5.22%
NAPS 9.7593 9.3752 7.8615 6.4818 6.0662 5.6671 5.3299 10.60%
Price Multiplier on Financial Quarter End Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 -
Price 28.96 36.40 38.90 9.15 10.00 8.62 11.50 -
P/RPS 2.76 3.00 3.98 1.13 1.25 1.07 1.42 11.70%
P/EPS 81.20 21.83 29.38 12.56 14.50 11.88 11.88 37.73%
EY 1.23 4.58 3.40 7.96 6.90 8.42 8.42 -27.41%
DY 1.61 1.28 1.03 3.93 3.60 4.49 3.13 -10.48%
P/NAPS 2.81 3.67 4.67 1.28 1.49 1.38 1.95 6.27%
Price Multiplier on Announcement Date
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Date 18/05/23 26/05/22 28/05/21 20/05/20 24/05/19 17/05/18 18/04/17 -
Price 27.80 31.10 37.20 10.92 8.80 8.38 11.84 -
P/RPS 2.65 2.57 3.81 1.34 1.10 1.04 1.46 10.44%
P/EPS 77.94 18.65 28.09 14.99 12.76 11.55 12.23 36.14%
EY 1.28 5.36 3.56 6.67 7.84 8.66 8.18 -26.58%
DY 1.68 1.50 1.08 3.30 4.09 4.61 3.04 -9.40%
P/NAPS 2.70 3.14 4.47 1.53 1.31 1.34 2.01 5.03%

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