[MPI] YoY Quarter Result on 30-Jun-2021 [#4]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 0.98%
YoY- 53.13%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Revenue 532,840 482,426 612,035 537,341 405,451 345,916 393,101 5.19%
PBT 116,625 16,650 101,420 96,026 62,454 40,894 55,052 13.31%
Tax -7,698 453 -8,373 -6,563 -6,866 -5,210 -6,951 1.71%
NP 108,927 17,103 93,047 89,463 55,588 35,684 48,101 14.58%
-
NP to SH 82,974 8,137 80,488 75,101 49,045 30,058 39,037 13.37%
-
Tax Rate 6.60% -2.72% 8.26% 6.83% 10.99% 12.74% 12.63% -
Total Cost 423,913 465,323 518,988 447,878 349,863 310,232 345,000 3.48%
-
Net Worth 2,090,754 2,014,654 2,000,612 1,698,321 1,380,030 1,269,574 1,187,537 9.87%
Dividend
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Net Worth 2,090,754 2,014,654 2,000,612 1,698,321 1,380,030 1,269,574 1,187,537 9.87%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
NP Margin 20.44% 3.55% 15.20% 16.65% 13.71% 10.32% 12.24% -
ROE 3.97% 0.40% 4.02% 4.42% 3.55% 2.37% 3.29% -
Per Share
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 267.85 242.57 307.76 270.83 212.71 182.01 206.89 4.39%
EPS 41.71 4.09 40.47 37.85 25.73 15.82 20.55 12.51%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.51 10.13 10.06 8.56 7.24 6.68 6.25 9.04%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
RPS 253.87 229.85 291.61 256.02 193.18 164.81 187.29 5.19%
EPS 39.53 3.88 38.35 35.78 23.37 14.32 18.60 13.37%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 9.9615 9.5989 9.532 8.0917 6.5752 6.0489 5.6581 9.87%
Price Multiplier on Financial Quarter End Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 28/06/24 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 -
Price 39.42 27.82 28.00 38.80 11.00 9.22 10.24 -
P/RPS 14.72 11.47 9.10 14.33 5.17 5.07 4.95 19.89%
P/EPS 94.51 679.96 69.18 102.50 42.75 58.30 49.84 11.24%
EY 1.06 0.15 1.45 0.98 2.34 1.72 2.01 -10.10%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.75 2.75 2.78 4.53 1.52 1.38 1.64 14.76%
Price Multiplier on Announcement Date
30/06/24 30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 CAGR
Date 27/08/24 28/08/23 29/08/22 30/08/21 28/08/20 28/08/19 23/08/18 -
Price 33.20 26.30 33.00 44.02 15.70 8.57 12.00 -
P/RPS 12.39 10.84 10.72 16.25 7.38 4.71 5.80 13.47%
P/EPS 79.60 642.81 81.54 116.29 61.02 54.19 58.41 5.28%
EY 1.26 0.16 1.23 0.86 1.64 1.85 1.71 -4.95%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 3.16 2.60 3.28 5.14 2.17 1.28 1.92 8.65%

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