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

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

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

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Annualized Quarter Result
Revenue	2,083,060	2,405,450	1,934,864	1,545,532	1,522,701	1,532,292	1,540,557	5.15%
YoY %	-13.40%	24.32%	25.19%	1.50%	-0.63%	-0.54%	-	-
Horiz. %	135.21%	156.14%	125.60%	100.32%	98.84%	99.46%	100.00%	-
PBT	143,570	450,612	348,797	198,677	198,530	202,557	263,609	-9.62%
YoY %	-68.14%	29.19%	75.56%	0.07%	-1.99%	-23.16%	-	-
Horiz. %	54.46%	170.94%	132.32%	75.37%	75.31%	76.84%	100.00%	-
Tax	-22,177	-61,434	-34,050	-34,456	-32,750	-36,768	-36,865	-8.11%
YoY %	63.90%	-80.42%	1.18%	-5.21%	10.93%	0.26%	-	-
Horiz. %	60.16%	166.65%	92.36%	93.47%	88.84%	99.74%	100.00%	-
NP	121,393	389,177	314,746	164,221	165,780	165,789	226,744	-9.88%
YoY %	-68.81%	23.65%	91.66%	-0.94%	-0.01%	-26.88%	-	-
Horiz. %	53.54%	171.64%	138.81%	72.43%	73.11%	73.12%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	70,929	331,153	262,290	138,592	131,026	137,902	183,886	-14.67%
YoY %	-78.58%	26.25%	89.25%	5.77%	-4.99%	-25.01%	-	-
Horiz. %	38.57%	180.09%	142.64%	75.37%	71.25%	74.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	15.45%	13.63%	9.76%	17.34%	16.50%	18.15%	13.98%	-
YoY %	13.35%	39.65%	-43.71%	5.09%	-9.09%	29.83%	-	-
Horiz. %	110.52%	97.50%	69.81%	124.03%	118.03%	129.83%	100.00%	-
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%
YoY %	-2.71%	24.45%	17.29%	1.80%	-0.70%	4.01%	-	-
Horiz. %	149.31%	153.47%	123.31%	105.14%	103.28%	104.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	4.10%	19.25%	21.29%	6.85%	7.04%	6.33%	-	-
Horiz. %	183.11%	175.90%	147.50%	121.61%	113.81%	106.33%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	92,804	92,660	79,232	68,496	68,411	73,469	68,373	5.22%
YoY %	0.16%	16.95%	15.67%	0.12%	-6.88%	7.45%	-	-
Horiz. %	135.73%	135.52%	115.88%	100.18%	100.06%	107.45%	100.00%	-
Div Payout %	130.84%	27.98%	30.21%	49.42%	52.21%	53.28%	37.18%	-
YoY %	367.62%	-7.38%	-38.87%	-5.34%	-2.01%	43.30%	-	-
Horiz. %	351.91%	75.26%	81.25%	132.92%	140.42%	143.30%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
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%
YoY %	4.10%	19.25%	21.29%	6.85%	7.04%	6.33%	-	-
Horiz. %	183.11%	175.90%	147.50%	121.61%	113.81%	106.33%	100.00%	-
NOSH	209,884	209,884	209,884	209,884	209,884	209,884	209,884	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	5.83%	16.18%	16.27%	10.63%	10.89%	10.82%	14.72%	-
YoY %	-63.97%	-0.55%	53.06%	-2.39%	0.65%	-26.49%	-	-
Horiz. %	39.61%	109.92%	110.53%	72.21%	73.98%	73.51%	100.00%	-
ROE	3.46%	16.83%	15.90%	10.19%	10.29%	11.59%	16.44%	-
YoY %	-79.44%	5.85%	56.04%	-0.97%	-11.22%	-29.50%	-	-
Horiz. %	21.05%	102.37%	96.72%	61.98%	62.59%	70.50%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	1,047.46	1,211.46	976.81	812.29	801.29	806.44	811.14	4.35%
YoY %	-13.54%	24.02%	20.25%	1.37%	-0.64%	-0.58%	-	-
Horiz. %	129.13%	149.35%	120.42%	100.14%	98.79%	99.42%	100.00%	-
EPS	35.67	166.87	132.65	72.89	68.96	72.59	96.81	-15.32%
YoY %	-78.62%	25.80%	81.99%	5.70%	-5.00%	-25.02%	-	-
Horiz. %	36.85%	172.37%	137.02%	75.29%	71.23%	74.98%	100.00%	-
DPS	46.67	46.67	40.00	36.00	36.00	38.67	36.00	4.41%
YoY %	0.00%	16.67%	11.11%	0.00%	-6.90%	7.42%	-	-
Horiz. %	129.64%	129.64%	111.11%	100.00%	100.00%	107.42%	100.00%	-
NAPS	10.30	9.91	8.33	7.15	6.70	6.26	5.89	9.75%
YoY %	3.94%	18.97%	16.50%	6.72%	7.03%	6.28%	-	-
Horiz. %	174.87%	168.25%	141.43%	121.39%	113.75%	106.28%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	992.48	1,146.09	921.87	736.37	725.50	730.07	734.00	5.15%
YoY %	-13.40%	24.32%	25.19%	1.50%	-0.63%	-0.54%	-	-
Horiz. %	135.22%	156.14%	125.60%	100.32%	98.84%	99.46%	100.00%	-
EPS	33.79	157.78	124.97	66.03	62.43	65.70	87.61	-14.67%
YoY %	-78.58%	26.25%	89.26%	5.77%	-4.98%	-25.01%	-	-
Horiz. %	38.57%	180.09%	142.64%	75.37%	71.26%	74.99%	100.00%	-
DPS	44.22	44.15	37.75	32.64	32.59	35.00	32.58	5.22%
YoY %	0.16%	16.95%	15.66%	0.15%	-6.89%	7.43%	-	-
Horiz. %	135.73%	135.51%	115.87%	100.18%	100.03%	107.43%	100.00%	-
NAPS	9.7593	9.3752	7.8615	6.4818	6.0662	5.6671	5.3299	10.60%
YoY %	4.10%	19.25%	21.29%	6.85%	7.04%	6.33%	-	-
Horiz. %	183.10%	175.90%	147.50%	121.61%	113.81%	106.33%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	-8.00%	-24.62%	252.21%	-9.60%	16.82%	-24.65%	-	-
Horiz. %	194.37%	211.27%	280.28%	79.58%	88.03%	75.35%	100.00%	-
P/EPS	81.20	21.83	29.38	12.56	14.50	11.88	11.88	37.73%
YoY %	271.97%	-25.70%	133.92%	-13.38%	22.05%	0.00%	-	-
Horiz. %	683.50%	183.75%	247.31%	105.72%	122.05%	100.00%	100.00%	-
EY	1.23	4.58	3.40	7.96	6.90	8.42	8.42	-27.41%
YoY %	-73.14%	34.71%	-57.29%	15.36%	-18.05%	0.00%	-	-
Horiz. %	14.61%	54.39%	40.38%	94.54%	81.95%	100.00%	100.00%	-
DY	1.61	1.28	1.03	3.93	3.60	4.49	3.13	-10.48%
YoY %	25.78%	24.27%	-73.79%	9.17%	-19.82%	43.45%	-	-
Horiz. %	51.44%	40.89%	32.91%	125.56%	115.02%	143.45%	100.00%	-
P/NAPS	2.81	3.67	4.67	1.28	1.49	1.38	1.95	6.27%
YoY %	-23.43%	-21.41%	264.84%	-14.09%	7.97%	-29.23%	-	-
Horiz. %	144.10%	188.21%	239.49%	65.64%	76.41%	70.77%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
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%
YoY %	3.11%	-32.55%	184.33%	21.82%	5.77%	-28.77%	-	-
Horiz. %	181.51%	176.03%	260.96%	91.78%	75.34%	71.23%	100.00%	-
P/EPS	77.94	18.65	28.09	14.99	12.76	11.55	12.23	36.14%
YoY %	317.91%	-33.61%	87.39%	17.48%	10.48%	-5.56%	-	-
Horiz. %	637.29%	152.49%	229.68%	122.57%	104.33%	94.44%	100.00%	-
EY	1.28	5.36	3.56	6.67	7.84	8.66	8.18	-26.58%
YoY %	-76.12%	50.56%	-46.63%	-14.92%	-9.47%	5.87%	-	-
Horiz. %	15.65%	65.53%	43.52%	81.54%	95.84%	105.87%	100.00%	-
DY	1.68	1.50	1.08	3.30	4.09	4.61	3.04	-9.40%
YoY %	12.00%	38.89%	-67.27%	-19.32%	-11.28%	51.64%	-	-
Horiz. %	55.26%	49.34%	35.53%	108.55%	134.54%	151.64%	100.00%	-
P/NAPS	2.70	3.14	4.47	1.53	1.31	1.34	2.01	5.03%
YoY %	-14.01%	-29.75%	192.16%	16.79%	-2.24%	-33.33%	-	-
Horiz. %	134.33%	156.22%	222.39%	76.12%	65.17%	66.67%	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