[MPI] YoY TTM Result on 30-Jun-2019 [#4]

Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- -6.54%
YoY- -9.92%
Quarter Report
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 2,416,123 1,988,489 1,564,600 1,487,942 1,542,320 1,544,545 1,463,279 8.71%
PBT 439,379 357,624 211,462 189,792 206,970 250,987 196,386 14.35%
Tax -54,449 -32,101 -32,708 -29,773 -34,527 -32,247 435 -
NP 384,930 325,523 178,754 160,019 172,443 218,740 196,821 11.82%
-
NP to SH 328,853 271,819 152,989 128,328 142,464 177,915 157,518 13.04%
-
Tax Rate 12.39% 8.98% 15.47% 15.69% 16.68% 12.85% -0.22% -
Total Cost 2,031,193 1,662,966 1,385,846 1,327,923 1,369,877 1,325,805 1,266,458 8.18%
-
Net Worth 2,000,612 1,698,321 1,380,030 1,269,574 1,187,537 1,120,563 980,197 12.62%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 69,479 59,334 51,351 51,305 55,093 51,282 43,683 8.03%
Div Payout % 21.13% 21.83% 33.57% 39.98% 38.67% 28.82% 27.73% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 2,000,612 1,698,321 1,380,030 1,269,574 1,187,537 1,120,563 980,197 12.62%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 189,960 1.67%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 15.93% 16.37% 11.42% 10.75% 11.18% 14.16% 13.45% -
ROE 16.44% 16.01% 11.09% 10.11% 12.00% 15.88% 16.07% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 1,214.94 1,002.25 820.83 782.90 811.72 813.24 770.31 7.88%
EPS 165.36 137.00 80.26 67.52 74.98 93.68 82.92 12.18%
DPS 35.00 30.00 27.00 27.00 29.00 27.00 23.00 7.24%
NAPS 10.06 8.56 7.24 6.68 6.25 5.90 5.16 11.76%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 1,212.59 997.97 785.23 746.76 774.05 775.17 734.38 8.71%
EPS 165.04 136.42 76.78 64.40 71.50 89.29 79.05 13.04%
DPS 34.87 29.78 25.77 25.75 27.65 25.74 21.92 8.04%
NAPS 10.0406 8.5235 6.926 6.3717 5.96 5.6238 4.9194 12.62%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 28.00 38.80 11.00 9.22 10.24 13.48 7.50 -
P/RPS 2.30 3.87 1.34 1.18 1.26 1.66 0.97 15.46%
P/EPS 16.93 28.32 13.71 13.65 13.66 14.39 9.04 11.01%
EY 5.91 3.53 7.30 7.32 7.32 6.95 11.06 -9.91%
DY 1.25 0.77 2.45 2.93 2.83 2.00 3.07 -13.90%
P/NAPS 2.78 4.53 1.52 1.38 1.64 2.28 1.45 11.45%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 29/08/22 30/08/21 28/08/20 28/08/19 23/08/18 17/08/17 18/08/16 -
Price 33.00 44.02 15.70 8.57 12.00 14.10 7.99 -
P/RPS 2.72 4.39 1.91 1.09 1.48 1.73 1.04 17.37%
P/EPS 19.96 32.13 19.56 12.69 16.00 15.05 9.64 12.89%
EY 5.01 3.11 5.11 7.88 6.25 6.64 10.38 -11.42%
DY 1.06 0.68 1.72 3.15 2.42 1.91 2.88 -15.33%
P/NAPS 3.28 5.14 2.17 1.28 1.92 2.39 1.55 13.30%

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