[MPI] YoY Cumulative Quarter Result on 30-Sep-2018 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
08-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Sep-2018 [#1]
Profit Trend
QoQ- -70.32%
YoY- 16.65%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Revenue 584,525 440,585 369,097 413,756 387,634 358,009 386,645 7.12%
PBT 112,634 73,085 49,307 63,250 52,594 55,821 63,276 10.07%
Tax -16,692 -7,301 -5,923 -9,969 -8,767 -6,212 -3,960 27.06%
NP 95,942 65,784 43,384 53,281 43,827 49,609 59,316 8.33%
-
NP to SH 81,684 55,308 36,793 42,278 36,242 39,721 46,919 9.67%
-
Tax Rate 14.82% 9.99% 12.01% 15.76% 16.67% 11.13% 6.26% -
Total Cost 488,583 374,801 325,713 360,475 343,807 308,400 327,329 6.89%
-
Net Worth 1,791,570 1,506,485 1,298,082 1,225,538 1,154,750 1,025,793 940,279 11.33%
Dividend
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Div 19,840 19,718 19,005 19,000 18,992 15,196 15,196 4.54%
Div Payout % 24.29% 35.65% 51.66% 44.94% 52.40% 38.26% 32.39% -
Equity
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Net Worth 1,791,570 1,506,485 1,298,082 1,225,538 1,154,750 1,025,793 940,279 11.33%
NOSH 209,884 209,884 209,884 209,884 209,884 189,961 189,955 1.67%
Ratio Analysis
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
NP Margin 16.41% 14.93% 11.75% 12.88% 11.31% 13.86% 15.34% -
ROE 4.56% 3.67% 2.83% 3.45% 3.14% 3.87% 4.99% -
Per Share
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 294.62 223.44 194.20 217.76 204.10 188.46 203.55 6.35%
EPS 41.17 28.05 19.36 22.25 19.08 20.91 24.70 8.87%
DPS 10.00 10.00 10.00 10.00 10.00 8.00 8.00 3.78%
NAPS 9.03 7.64 6.83 6.45 6.08 5.40 4.95 10.52%
Adjusted Per Share Value based on latest NOSH - 209,884
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
RPS 278.50 209.92 175.86 197.14 184.69 170.57 184.22 7.12%
EPS 38.92 26.35 17.53 20.14 17.27 18.93 22.35 9.67%
DPS 9.45 9.39 9.06 9.05 9.05 7.24 7.24 4.53%
NAPS 8.536 7.1777 6.1848 5.8391 5.5018 4.8874 4.48 11.33%
Price Multiplier on Financial Quarter End Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 -
Price 45.40 18.80 9.14 12.14 13.38 7.80 6.62 -
P/RPS 15.41 8.41 4.71 5.57 6.56 4.14 3.25 29.58%
P/EPS 110.27 67.03 47.21 54.56 70.12 37.30 26.80 26.55%
EY 0.91 1.49 2.12 1.83 1.43 2.68 3.73 -20.93%
DY 0.22 0.53 1.09 0.82 0.75 1.03 1.21 -24.71%
P/NAPS 5.03 2.46 1.34 1.88 2.20 1.44 1.34 24.63%
Price Multiplier on Announcement Date
30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 CAGR
Date 24/11/21 25/11/20 26/11/19 08/11/18 08/11/17 09/11/16 17/11/15 -
Price 48.14 23.60 11.00 10.80 14.20 7.80 7.35 -
P/RPS 16.34 10.56 5.66 4.96 6.96 4.14 3.61 28.58%
P/EPS 116.93 84.14 56.82 48.54 74.42 37.30 29.76 25.59%
EY 0.86 1.19 1.76 2.06 1.34 2.68 3.36 -20.30%
DY 0.21 0.42 0.91 0.93 0.70 1.03 1.09 -23.98%
P/NAPS 5.33 3.09 1.61 1.67 2.34 1.44 1.48 23.78%

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