[MPI] YoY Cumulative 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- 26.93%
YoY- 5.77%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 CAGR
Revenue 1,562,295 1,804,088 1,451,148 1,159,149 1,142,026 1,149,219 1,155,418 5.15%
PBT 107,678 337,959 261,598 149,008 148,898 151,918 197,707 -9.62%
Tax -16,633 -46,076 -25,538 -25,842 -24,563 -27,576 -27,649 -8.11%
NP 91,045 291,883 236,060 123,166 124,335 124,342 170,058 -9.88%
-
NP to SH 53,197 248,365 196,718 103,944 98,270 103,427 137,915 -14.67%
-
Tax Rate 15.45% 13.63% 9.76% 17.34% 16.50% 18.15% 13.98% -
Total Cost 1,471,250 1,512,205 1,215,088 1,035,983 1,017,691 1,024,877 985,360 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 69,603 69,495 59,424 51,372 51,308 55,101 51,280 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 2.60% 12.62% 11.92% 7.64% 7.72% 8.70% 12.33% -
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 785.60 908.60 732.61 609.22 600.97 604.83 608.35 4.35%
EPS 26.75 125.15 99.49 54.67 51.72 54.44 72.61 -15.32%
DPS 35.00 35.00 30.00 27.00 27.00 29.00 27.00 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 744.36 859.56 691.40 552.28 544.12 547.55 550.50 5.15%
EPS 25.35 118.33 93.73 49.52 46.82 49.28 65.71 -14.67%
DPS 33.16 33.11 28.31 24.48 24.45 26.25 24.43 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 3.69 4.01 5.31 1.50 1.66 1.43 1.89 11.79%
P/EPS 108.26 29.10 39.17 16.75 19.34 15.84 15.84 37.73%
EY 0.92 3.44 2.55 5.97 5.17 6.31 6.31 -27.44%
DY 1.21 0.96 0.77 2.95 2.70 3.36 2.35 -10.46%
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 3.54 3.42 5.08 1.79 1.46 1.39 1.95 10.44%
P/EPS 103.93 24.86 37.46 19.99 17.02 15.39 16.31 36.14%
EY 0.96 4.02 2.67 5.00 5.88 6.50 6.13 -26.57%
DY 1.26 1.13 0.81 2.47 3.07 3.46 2.28 -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