[MPI] YoY Quarter Result on 31-Mar-2021 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 10.94%
YoY- 237.23%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Revenue 526,055 471,861 611,557 526,628 376,289 330,108 366,333 6.21%
PBT 51,876 -3,389 109,897 97,413 34,221 25,488 39,895 4.46%
Tax -5,106 -5,048 -13,991 -8,275 -8,004 -4,006 -8,186 -7.55%
NP 46,770 -8,437 95,906 89,138 26,217 21,482 31,709 6.68%
-
NP to SH 32,755 -17,832 81,361 74,373 22,054 16,767 25,984 3.93%
-
Tax Rate 9.84% - 12.73% 8.49% 23.39% 15.72% 20.52% -
Total Cost 479,285 480,298 515,651 437,490 350,072 308,626 334,624 6.16%
-
Net Worth 2,120,391 2,048,330 1,967,709 1,650,010 1,360,416 1,273,207 1,189,440 10.10%
Dividend
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Div 49,727 49,716 49,639 39,616 32,345 32,305 36,101 5.47%
Div Payout % 151.82% 0.00% 61.01% 53.27% 146.67% 192.67% 138.94% -
Equity
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Net Worth 2,120,391 2,048,330 1,967,709 1,650,010 1,360,416 1,273,207 1,189,440 10.10%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
NP Margin 8.89% -1.79% 15.68% 16.93% 6.97% 6.51% 8.66% -
ROE 1.54% -0.87% 4.13% 4.51% 1.62% 1.32% 2.18% -
Per Share
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 264.47 237.27 308.00 265.87 197.77 173.71 192.80 5.40%
EPS 16.47 -8.97 40.98 37.55 11.59 8.82 13.68 3.13%
DPS 25.00 25.00 25.00 20.00 17.00 17.00 19.00 4.67%
NAPS 10.66 10.30 9.91 8.33 7.15 6.70 6.26 9.26%
Adjusted Per Share Value based on latest NOSH - 209,884
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
RPS 250.64 224.82 291.38 250.91 179.28 157.28 174.54 6.21%
EPS 15.61 -8.50 38.76 35.44 10.51 7.99 12.38 3.93%
DPS 23.69 23.69 23.65 18.88 15.41 15.39 17.20 5.47%
NAPS 10.1027 9.7593 9.3752 7.8615 6.4818 6.0662 5.6671 10.10%
Price Multiplier on Financial Quarter End Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 29/03/24 31/03/23 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 -
Price 31.00 28.96 36.40 38.90 9.15 10.00 8.62 -
P/RPS 11.72 12.21 11.82 14.63 4.63 5.76 4.47 17.41%
P/EPS 188.25 -322.97 88.83 103.60 78.94 113.34 63.03 19.98%
EY 0.53 -0.31 1.13 0.97 1.27 0.88 1.59 -16.71%
DY 0.81 0.86 0.69 0.51 1.86 1.70 2.20 -15.32%
P/NAPS 2.91 2.81 3.67 4.67 1.28 1.49 1.38 13.22%
Price Multiplier on Announcement Date
31/03/24 31/03/23 31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 CAGR
Date 16/05/24 18/05/23 26/05/22 28/05/21 20/05/20 24/05/19 17/05/18 -
Price 33.50 27.80 31.10 37.20 10.92 8.80 8.38 -
P/RPS 12.67 11.72 10.10 13.99 5.52 5.07 4.35 19.48%
P/EPS 203.44 -310.03 75.90 99.08 94.21 99.74 61.28 22.11%
EY 0.49 -0.32 1.32 1.01 1.06 1.00 1.63 -18.13%
DY 0.75 0.90 0.80 0.54 1.56 1.93 2.27 -16.84%
P/NAPS 3.14 2.70 3.14 4.47 1.53 1.31 1.34 15.23%

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