[MPI] YoY Cumulative Quarter Result on 30-Jun-2020 [#4]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

28-Aug-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

30-Jun-2020 [#4]

Profit Trend

QoQ- 47.18%

YoY- 19.22%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Cumulative Result
Revenue	2,044,721	2,416,123	1,988,489	1,564,600	1,487,942	1,542,320	1,544,545	4.78%
YoY %	-15.37%	21.51%	27.09%	5.15%	-3.53%	-0.14%	-	-
Horiz. %	132.38%	156.43%	128.74%	101.30%	96.34%	99.86%	100.00%	-
PBT	124,328	439,379	357,624	211,462	189,792	206,970	250,987	-11.04%
YoY %	-71.70%	22.86%	69.12%	11.42%	-8.30%	-17.54%	-	-
Horiz. %	49.54%	175.06%	142.49%	84.25%	75.62%	82.46%	100.00%	-
Tax	-16,180	-54,449	-32,101	-32,708	-29,773	-34,527	-32,247	-10.85%
YoY %	70.28%	-69.62%	1.86%	-9.86%	13.77%	-7.07%	-	-
Horiz. %	50.18%	168.85%	99.55%	101.43%	92.33%	107.07%	100.00%	-
NP	108,148	384,930	325,523	178,754	160,019	172,443	218,740	-11.07%
YoY %	-71.90%	18.25%	82.11%	11.71%	-7.20%	-21.17%	-	-
Horiz. %	49.44%	175.98%	148.82%	81.72%	73.15%	78.83%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	61,334	328,853	271,819	152,989	128,328	142,464	177,915	-16.25%
YoY %	-81.35%	20.98%	77.67%	19.22%	-9.92%	-19.93%	-	-
Horiz. %	34.47%	184.84%	152.78%	85.99%	72.13%	80.07%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.01%	12.39%	8.98%	15.47%	15.69%	16.68%	12.85%	-
YoY %	5.00%	37.97%	-41.95%	-1.40%	-5.94%	29.81%	-	-
Horiz. %	101.25%	96.42%	69.88%	120.39%	122.10%	129.81%	100.00%	-
Total Cost	1,936,573	2,031,193	1,662,966	1,385,846	1,327,923	1,369,877	1,325,805	6.51%
YoY %	-4.66%	22.14%	20.00%	4.36%	-3.06%	3.32%	-	-
Horiz. %	146.07%	153.20%	125.43%	104.53%	100.16%	103.32%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,014,654	2,000,612	1,698,321	1,380,030	1,269,574	1,187,537	1,120,563	10.26%
YoY %	0.70%	17.80%	23.06%	8.70%	6.91%	5.98%	-	-
Horiz. %	179.79%	178.54%	151.56%	123.16%	113.30%	105.98%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Dividend
Div	69,608	69,603	59,520	51,465	51,315	55,101	51,280	5.22%
YoY %	0.01%	16.94%	15.65%	0.29%	-6.87%	7.45%	-	-
Horiz. %	135.74%	135.73%	116.07%	100.36%	100.07%	107.45%	100.00%	-
Div Payout %	113.49%	21.17%	21.90%	33.64%	39.99%	38.68%	28.82%	-
YoY %	436.09%	-3.33%	-34.90%	-15.88%	3.39%	34.21%	-	-
Horiz. %	393.79%	73.46%	75.99%	116.72%	138.76%	134.21%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Equity
Net Worth	2,014,654	2,000,612	1,698,321	1,380,030	1,269,574	1,187,537	1,120,563	10.26%
YoY %	0.70%	17.80%	23.06%	8.70%	6.91%	5.98%	-	-
Horiz. %	179.79%	178.54%	151.56%	123.16%	113.30%	105.98%	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%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Ratio Analysis
NP Margin	5.29%	15.93%	16.37%	11.42%	10.75%	11.18%	14.16%	-
YoY %	-66.79%	-2.69%	43.35%	6.23%	-3.85%	-21.05%	-	-
Horiz. %	37.36%	112.50%	115.61%	80.65%	75.92%	78.95%	100.00%	-
ROE	3.04%	16.44%	16.01%	11.09%	10.11%	12.00%	15.88%	-
YoY %	-81.51%	2.69%	44.36%	9.69%	-15.75%	-24.43%	-	-
Horiz. %	19.14%	103.53%	100.82%	69.84%	63.66%	75.57%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Per Share
RPS	1,028.12	1,214.94	1,002.25	820.83	782.90	811.72	813.24	3.98%
YoY %	-15.38%	21.22%	22.10%	4.84%	-3.55%	-0.19%	-	-
Horiz. %	126.42%	149.40%	123.24%	100.93%	96.27%	99.81%	100.00%	-
EPS	30.84	165.62	137.36	80.42	67.53	74.99	93.68	-16.89%
YoY %	-81.38%	20.57%	70.80%	19.09%	-9.95%	-19.95%	-	-
Horiz. %	32.92%	176.79%	146.63%	85.85%	72.09%	80.05%	100.00%	-
DPS	35.00	35.00	30.00	27.00	27.00	29.00	27.00	4.41%
YoY %	0.00%	16.67%	11.11%	0.00%	-6.90%	7.41%	-	-
Horiz. %	129.63%	129.63%	111.11%	100.00%	100.00%	107.41%	100.00%	-
NAPS	10.13	10.06	8.56	7.24	6.68	6.25	5.90	9.42%
YoY %	0.70%	17.52%	18.23%	8.38%	6.88%	5.93%	-	-
Horiz. %	171.69%	170.51%	145.08%	122.71%	113.22%	105.93%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	974.21	1,151.17	947.42	745.46	708.94	734.84	735.90	4.78%
YoY %	-15.37%	21.51%	27.09%	5.15%	-3.52%	-0.14%	-	-
Horiz. %	132.38%	156.43%	128.74%	101.30%	96.34%	99.86%	100.00%	-
EPS	29.22	156.68	129.51	72.89	61.14	67.88	84.77	-16.25%
YoY %	-81.35%	20.98%	77.68%	19.22%	-9.93%	-19.92%	-	-
Horiz. %	34.47%	184.83%	152.78%	85.99%	72.12%	80.08%	100.00%	-
DPS	33.16	33.16	28.36	24.52	24.45	26.25	24.43	5.22%
YoY %	0.00%	16.93%	15.66%	0.29%	-6.86%	7.45%	-	-
Horiz. %	135.73%	135.73%	116.09%	100.37%	100.08%	107.45%	100.00%	-
NAPS	9.5989	9.532	8.0917	6.5752	6.0489	5.6581	5.339	10.26%
YoY %	0.70%	17.80%	23.06%	8.70%	6.91%	5.98%	-	-
Horiz. %	179.79%	178.54%	151.56%	123.15%	113.30%	105.98%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/23	30/06/22	30/06/21	30/06/20	28/06/19	29/06/18	30/06/17	-
Price	27.82	28.00	38.80	11.00	9.22	10.24	13.48	-
P/RPS	2.71	2.30	3.87	1.34	1.18	1.26	1.66	8.50%
YoY %	17.83%	-40.57%	188.81%	13.56%	-6.35%	-24.10%	-	-
Horiz. %	163.25%	138.55%	233.13%	80.72%	71.08%	75.90%	100.00%	-
P/EPS	90.21	16.93	28.32	13.71	13.65	13.66	14.39	35.77%
YoY %	432.84%	-40.22%	106.56%	0.44%	-0.07%	-5.07%	-	-
Horiz. %	626.89%	117.65%	196.80%	95.27%	94.86%	94.93%	100.00%	-
EY	1.11	5.91	3.53	7.30	7.32	7.32	6.95	-26.33%
YoY %	-81.22%	67.42%	-51.64%	-0.27%	0.00%	5.32%	-	-
Horiz. %	15.97%	85.04%	50.79%	105.04%	105.32%	105.32%	100.00%	-
DY	1.26	1.25	0.77	2.45	2.93	2.83	2.00	-7.40%
YoY %	0.80%	62.34%	-68.57%	-16.38%	3.53%	41.50%	-	-
Horiz. %	63.00%	62.50%	38.50%	122.50%	146.50%	141.50%	100.00%	-
P/NAPS	2.75	2.78	4.53	1.52	1.38	1.64	2.28	3.17%
YoY %	-1.08%	-38.63%	198.03%	10.14%	-15.85%	-28.07%	-	-
Horiz. %	120.61%	121.93%	198.68%	66.67%	60.53%	71.93%	100.00%	-

	30/06/23	30/06/22	30/06/21	30/06/20	30/06/19	30/06/18	30/06/17	CAGR
Price Multiplier on Announcement Date
Date	28/08/23	29/08/22	30/08/21	28/08/20	28/08/19	23/08/18	17/08/17	-
Price	26.30	33.00	44.02	15.70	8.57	12.00	14.10	-
P/RPS	2.56	2.72	4.39	1.91	1.09	1.48	1.73	6.74%
YoY %	-5.88%	-38.04%	129.84%	75.23%	-26.35%	-14.45%	-	-
Horiz. %	147.98%	157.23%	253.76%	110.40%	63.01%	85.55%	100.00%	-
P/EPS	85.28	19.96	32.13	19.56	12.69	16.00	15.05	33.50%
YoY %	327.25%	-37.88%	64.26%	54.14%	-20.69%	6.31%	-	-
Horiz. %	566.64%	132.62%	213.49%	129.97%	84.32%	106.31%	100.00%	-
EY	1.17	5.01	3.11	5.11	7.88	6.25	6.64	-25.11%
YoY %	-76.65%	61.09%	-39.14%	-35.15%	26.08%	-5.87%	-	-
Horiz. %	17.62%	75.45%	46.84%	76.96%	118.67%	94.13%	100.00%	-
DY	1.33	1.06	0.68	1.72	3.15	2.42	1.91	-5.85%
YoY %	25.47%	55.88%	-60.47%	-45.40%	30.17%	26.70%	-	-
Horiz. %	69.63%	55.50%	35.60%	90.05%	164.92%	126.70%	100.00%	-
P/NAPS	2.60	3.28	5.14	2.17	1.28	1.92	2.39	1.41%
YoY %	-20.73%	-36.19%	136.87%	69.53%	-33.33%	-19.67%	-	-
Horiz. %	108.79%	137.24%	215.06%	90.79%	53.56%	80.33%	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