[MPI] YoY Cumulative Quarter Result on 30-Sep-2020 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
25-Nov-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Sep-2020 [#1]
Profit Trend
QoQ- -63.85%
YoY- 50.32%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 513,210 564,015 584,525 440,585 369,097 413,756 387,634 4.78%
PBT 35,122 73,795 112,634 73,085 49,307 63,250 52,594 -6.50%
Tax -5,088 -6,135 -16,692 -7,301 -5,923 -9,969 -8,767 -8.66%
NP 30,034 67,660 95,942 65,784 43,384 53,281 43,827 -6.10%
-
NP to SH 16,519 52,699 81,684 55,308 36,793 42,278 36,242 -12.26%
-
Tax Rate 14.49% 8.31% 14.82% 9.99% 12.01% 15.76% 16.67% -
Total Cost 483,176 496,355 488,583 374,801 325,713 360,475 343,807 5.83%
-
Net Worth 2,042,497 2,056,005 1,791,570 1,506,485 1,298,082 1,225,538 1,154,750 9.96%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 19,888 19,884 19,840 19,718 19,005 19,000 18,992 0.77%
Div Payout % 120.39% 37.73% 24.29% 35.65% 51.66% 44.94% 52.40% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 2,042,497 2,056,005 1,791,570 1,506,485 1,298,082 1,225,538 1,154,750 9.96%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 5.85% 12.00% 16.41% 14.93% 11.75% 12.88% 11.31% -
ROE 0.81% 2.56% 4.56% 3.67% 2.83% 3.45% 3.14% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 258.05 283.65 294.62 223.44 194.20 217.76 204.10 3.98%
EPS 8.31 26.50 41.17 28.05 19.36 22.25 19.08 -12.93%
DPS 10.00 10.00 10.00 10.00 10.00 10.00 10.00 0.00%
NAPS 10.27 10.34 9.03 7.64 6.83 6.45 6.08 9.12%
Adjusted Per Share Value based on latest NOSH - 209,884
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 257.57 283.07 293.36 221.12 185.24 207.65 194.54 4.78%
EPS 8.29 26.45 41.00 27.76 18.47 21.22 18.19 -12.27%
DPS 9.98 9.98 9.96 9.90 9.54 9.54 9.53 0.77%
NAPS 10.2508 10.3186 8.9914 7.5607 6.5148 6.1507 5.7954 9.96%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 27.46 28.74 45.40 18.80 9.14 12.14 13.38 -
P/RPS 10.64 10.13 15.41 8.41 4.71 5.57 6.56 8.39%
P/EPS 330.60 108.44 110.27 67.03 47.21 54.56 70.12 29.47%
EY 0.30 0.92 0.91 1.49 2.12 1.83 1.43 -22.90%
DY 0.36 0.35 0.22 0.53 1.09 0.82 0.75 -11.50%
P/NAPS 2.67 2.78 5.03 2.46 1.34 1.88 2.20 3.27%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 15/11/23 23/11/22 24/11/21 25/11/20 26/11/19 08/11/18 08/11/17 -
Price 27.18 27.60 48.14 23.60 11.00 10.80 14.20 -
P/RPS 10.53 9.73 16.34 10.56 5.66 4.96 6.96 7.14%
P/EPS 327.23 104.14 116.93 84.14 56.82 48.54 74.42 27.98%
EY 0.31 0.96 0.86 1.19 1.76 2.06 1.34 -21.64%
DY 0.37 0.36 0.21 0.42 0.91 0.93 0.70 -10.07%
P/NAPS 2.65 2.67 5.33 3.09 1.61 1.67 2.34 2.09%

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