[MPI] YoY Quarter Result on 31-Dec-2021 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
31-Dec-2021 [#2]
Profit Trend
QoQ- 4.45%
YoY- 27.27%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 522,751 526,419 608,006 483,935 413,763 398,162 395,252 4.76%
PBT 50,254 37,272 115,428 91,100 65,480 60,160 59,429 -2.75%
Tax -2,737 -5,450 -15,393 -9,962 -11,915 -10,588 -10,623 -20.22%
NP 47,517 31,822 100,035 81,138 53,565 49,572 48,806 -0.44%
-
NP to SH 32,151 18,330 85,320 67,037 45,097 39,225 41,201 -4.04%
-
Tax Rate 5.45% 14.62% 13.34% 10.94% 18.20% 17.60% 17.88% -
Total Cost 475,234 494,597 507,971 402,797 360,198 348,590 346,446 5.40%
-
Net Worth 2,070,340 2,042,086 1,874,898 1,559,420 1,324,690 1,250,239 1,170,319 9.96%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 2,070,340 2,042,086 1,874,898 1,559,420 1,324,690 1,250,239 1,170,319 9.96%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 9.09% 6.04% 16.45% 16.77% 12.95% 12.45% 12.35% -
ROE 1.55% 0.90% 4.55% 4.30% 3.40% 3.14% 3.52% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 262.85 264.75 306.45 244.54 217.71 209.55 208.04 3.97%
EPS 16.17 9.22 43.00 33.87 23.73 20.64 21.69 -4.77%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.41 10.27 9.45 7.88 6.97 6.58 6.16 9.13%
Adjusted Per Share Value based on latest NOSH - 209,884
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 262.36 264.20 305.14 242.88 207.66 199.83 198.37 4.76%
EPS 16.14 9.20 42.82 33.64 22.63 19.69 20.68 -4.04%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 10.3905 10.2487 9.4097 7.8263 6.6483 6.2746 5.8735 9.96%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 28.20 28.76 49.36 25.96 11.44 9.95 12.62 -
P/RPS 10.73 10.86 16.11 10.62 5.25 4.75 6.07 9.95%
P/EPS 174.44 311.98 114.78 76.63 48.21 48.20 58.19 20.06%
EY 0.57 0.32 0.87 1.30 2.07 2.07 1.72 -16.80%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.71 2.80 5.22 3.29 1.64 1.51 2.05 4.75%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 21/02/24 16/02/23 25/02/22 25/02/21 26/02/20 21/02/19 29/01/18 -
Price 26.18 33.74 36.00 38.00 11.20 10.22 11.24 -
P/RPS 9.96 12.74 11.75 15.54 5.14 4.88 5.40 10.73%
P/EPS 161.94 366.00 83.71 112.18 47.20 49.51 51.83 20.89%
EY 0.62 0.27 1.19 0.89 2.12 2.02 1.93 -17.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 2.51 3.29 3.81 4.82 1.61 1.55 1.82 5.50%

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