[MPI] YoY TTM 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- 4.11%

YoY- -2.41%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
TTM Result
Revenue	2,174,330	2,341,429	1,856,599	1,505,065	1,535,127	1,538,346	1,500,236	6.37%
YoY %	-7.14%	26.11%	23.36%	-1.96%	-0.21%	2.54%	-	-
Horiz. %	144.93%	156.07%	123.75%	100.32%	102.33%	102.54%	100.00%	-
PBT	209,098	433,985	324,052	189,902	203,950	205,198	246,219	-2.68%
YoY %	-51.82%	33.92%	70.64%	-6.89%	-0.61%	-16.66%	-	-
Horiz. %	84.92%	176.26%	131.61%	77.13%	82.83%	83.34%	100.00%	-
Tax	-25,006	-52,639	-32,404	-31,052	-31,514	-32,174	-26,506	-0.96%
YoY %	52.50%	-62.45%	-4.35%	1.47%	2.05%	-21.38%	-	-
Horiz. %	94.34%	198.59%	122.25%	117.15%	118.89%	121.38%	100.00%	-
NP	184,092	381,346	291,648	158,850	172,436	173,024	219,713	-2.90%
YoY %	-51.73%	30.76%	83.60%	-7.88%	-0.34%	-21.25%	-	-
Horiz. %	83.79%	173.57%	132.74%	72.30%	78.48%	78.75%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	133,685	323,466	245,763	134,002	137,307	143,427	176,591	-4.53%
YoY %	-58.67%	31.62%	83.40%	-2.41%	-4.27%	-18.78%	-	-
Horiz. %	75.70%	183.17%	139.17%	75.88%	77.75%	81.22%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	11.96%	12.13%	10.00%	16.35%	15.45%	15.68%	10.77%	-
YoY %	-1.40%	21.30%	-38.84%	5.83%	-1.47%	45.59%	-	-
Horiz. %	111.05%	112.63%	92.85%	151.81%	143.45%	145.59%	100.00%	-
Total Cost	1,990,238	1,960,083	1,564,951	1,346,215	1,362,691	1,365,322	1,280,523	7.62%
YoY %	1.54%	25.25%	16.25%	-1.21%	-0.19%	6.62%	-	-
Horiz. %	155.42%	153.07%	122.21%	105.13%	106.42%	106.62%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	4.10%	19.25%	21.29%	6.85%	7.04%	6.33%	-	-
Horiz. %	183.11%	175.90%	147.50%	121.61%	113.81%	106.33%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	69,600	69,479	59,334	51,351	51,305	55,093	51,282	5.21%
YoY %	0.17%	17.10%	15.55%	0.09%	-6.88%	7.43%	-	-
Horiz. %	135.72%	135.48%	115.70%	100.13%	100.04%	107.43%	100.00%	-
Div Payout %	52.06%	21.48%	24.14%	38.32%	37.37%	38.41%	29.04%	-
YoY %	142.36%	-11.02%	-37.00%	2.54%	-2.71%	32.27%	-	-
Horiz. %	179.27%	73.97%	83.13%	131.96%	128.68%	132.27%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
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%
YoY %	4.10%	19.25%	21.29%	6.85%	7.04%	6.33%	-	-
Horiz. %	183.11%	175.90%	147.50%	121.61%	113.81%	106.33%	100.00%	-
NOSH	209,884	209,884	209,884	209,884	209,884	209,884	209,884	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	8.47%	16.29%	15.71%	10.55%	11.23%	11.25%	14.65%	-
YoY %	-48.00%	3.69%	48.91%	-6.06%	-0.18%	-23.21%	-	-
Horiz. %	57.82%	111.19%	107.24%	72.01%	76.66%	76.79%	100.00%	-
ROE	6.53%	16.44%	14.89%	9.85%	10.78%	12.06%	15.79%	-
YoY %	-60.28%	10.41%	51.17%	-8.63%	-10.61%	-23.62%	-	-
Horiz. %	41.36%	104.12%	94.30%	62.38%	68.27%	76.38%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	1,093.36	1,179.22	937.29	791.02	807.83	809.63	789.91	5.56%
YoY %	-7.28%	25.81%	18.49%	-2.08%	-0.22%	2.50%	-	-
Horiz. %	138.42%	149.29%	118.66%	100.14%	102.27%	102.50%	100.00%	-
EPS	67.22	162.91	124.07	70.43	72.26	75.49	92.98	-5.26%
YoY %	-58.74%	31.30%	76.16%	-2.53%	-4.28%	-18.81%	-	-
Horiz. %	72.30%	175.21%	133.44%	75.75%	77.72%	81.19%	100.00%	-
DPS	35.00	35.00	29.95	27.00	27.00	29.00	27.00	4.41%
YoY %	0.00%	16.86%	10.93%	0.00%	-6.90%	7.41%	-	-
Horiz. %	129.63%	129.63%	110.93%	100.00%	100.00%	107.41%	100.00%	-
NAPS	10.30	9.91	8.33	7.15	6.70	6.26	5.89	9.75%
YoY %	3.94%	18.97%	16.50%	6.72%	7.03%	6.28%	-	-
Horiz. %	174.87%	168.25%	141.43%	121.39%	113.75%	106.28%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	1,091.24	1,175.11	931.78	755.36	770.44	772.06	752.93	6.37%
YoY %	-7.14%	26.11%	23.36%	-1.96%	-0.21%	2.54%	-	-
Horiz. %	144.93%	156.07%	123.75%	100.32%	102.33%	102.54%	100.00%	-
EPS	67.09	162.34	123.34	67.25	68.91	71.98	88.63	-4.53%
YoY %	-58.67%	31.62%	83.41%	-2.41%	-4.27%	-18.79%	-	-
Horiz. %	75.70%	183.17%	139.16%	75.88%	77.75%	81.21%	100.00%	-
DPS	34.93	34.87	29.78	25.77	25.75	27.65	25.74	5.21%
YoY %	0.17%	17.09%	15.56%	0.08%	-6.87%	7.42%	-	-
Horiz. %	135.70%	135.47%	115.70%	100.12%	100.04%	107.42%	100.00%	-
NAPS	10.2801	9.8755	8.281	6.8276	6.3899	5.9695	5.6143	10.60%
YoY %	4.10%	19.25%	21.29%	6.85%	7.04%	6.33%	-	-
Horiz. %	183.11%	175.90%	147.50%	121.61%	113.81%	106.33%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
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	2.65	3.09	4.15	1.16	1.24	1.06	1.46	10.44%
YoY %	-14.24%	-25.54%	257.76%	-6.45%	16.98%	-27.40%	-	-
Horiz. %	181.51%	211.64%	284.25%	79.45%	84.93%	72.60%	100.00%	-
P/EPS	43.08	22.34	31.35	12.99	13.84	11.42	12.37	23.10%
YoY %	92.84%	-28.74%	141.34%	-6.14%	21.19%	-7.68%	-	-
Horiz. %	348.26%	180.60%	253.44%	105.01%	111.88%	92.32%	100.00%	-
EY	2.32	4.48	3.19	7.70	7.23	8.76	8.09	-18.78%
YoY %	-48.21%	40.44%	-58.57%	6.50%	-17.47%	8.28%	-	-
Horiz. %	28.68%	55.38%	39.43%	95.18%	89.37%	108.28%	100.00%	-
DY	1.21	0.96	0.77	2.95	2.70	3.36	2.35	-10.46%
YoY %	26.04%	24.68%	-73.90%	9.26%	-19.64%	42.98%	-	-
Horiz. %	51.49%	40.85%	32.77%	125.53%	114.89%	142.98%	100.00%	-
P/NAPS	2.81	3.67	4.67	1.28	1.49	1.38	1.95	6.27%
YoY %	-23.43%	-21.41%	264.84%	-14.09%	7.97%	-29.23%	-	-
Horiz. %	144.10%	188.21%	239.49%	65.64%	76.41%	70.77%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
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	2.54	2.64	3.97	1.38	1.09	1.04	1.50	9.17%
YoY %	-3.79%	-33.50%	187.68%	26.61%	4.81%	-30.67%	-	-
Horiz. %	169.33%	176.00%	264.67%	92.00%	72.67%	69.33%	100.00%	-
P/EPS	41.35	19.09	29.98	15.51	12.18	11.10	12.73	21.68%
YoY %	116.61%	-36.32%	93.29%	27.34%	9.73%	-12.80%	-	-
Horiz. %	324.82%	149.96%	235.51%	121.84%	95.68%	87.20%	100.00%	-
EY	2.42	5.24	3.34	6.45	8.21	9.01	7.85	-17.80%
YoY %	-53.82%	56.89%	-48.22%	-21.44%	-8.88%	14.78%	-	-
Horiz. %	30.83%	66.75%	42.55%	82.17%	104.59%	114.78%	100.00%	-
DY	1.26	1.13	0.81	2.47	3.07	3.46	2.28	-9.40%
YoY %	11.50%	39.51%	-67.21%	-19.54%	-11.27%	51.75%	-	-
Horiz. %	55.26%	49.56%	35.53%	108.33%	134.65%	151.75%	100.00%	-
P/NAPS	2.70	3.14	4.47	1.53	1.31	1.34	2.01	5.03%
YoY %	-14.01%	-29.75%	192.16%	16.79%	-2.24%	-33.33%	-	-
Horiz. %	134.33%	156.22%	222.39%	76.12%	65.17%	66.67%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos