[MPI] YoY TTM Result on 31-Mar-2022 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

26-May-2022

Admission Sponsor

Sponsor

Financial Year

30-Jun-2022

Quarter

31-Mar-2022 [#3]

Profit Trend

QoQ- 2.21%

YoY- 31.62%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
TTM Result
Revenue	2,044,442	2,174,330	2,341,429	1,856,599	1,505,065	1,535,127	1,538,346	4.84%
YoY %	-5.97%	-7.14%	26.11%	23.36%	-1.96%	-0.21%	-	-
Horiz. %	132.90%	141.34%	152.20%	120.69%	97.84%	99.79%	100.00%	-
PBT	153,902	209,098	433,985	324,052	189,902	203,950	205,198	-4.67%
YoY %	-26.40%	-51.82%	33.92%	70.64%	-6.89%	-0.61%	-	-
Horiz. %	75.00%	101.90%	211.50%	157.92%	92.55%	99.39%	100.00%	-
Tax	-12,478	-25,006	-52,639	-32,404	-31,052	-31,514	-32,174	-14.59%
YoY %	50.10%	52.50%	-62.45%	-4.35%	1.47%	2.05%	-	-
Horiz. %	38.78%	77.72%	163.61%	100.71%	96.51%	97.95%	100.00%	-
NP	141,424	184,092	381,346	291,648	158,850	172,436	173,024	-3.30%
YoY %	-23.18%	-51.73%	30.76%	83.60%	-7.88%	-0.34%	-	-
Horiz. %	81.74%	106.40%	220.40%	168.56%	91.81%	99.66%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	89,562	133,685	323,466	245,763	134,002	137,307	143,427	-7.54%
YoY %	-33.01%	-58.67%	31.62%	83.40%	-2.41%	-4.27%	-	-
Horiz. %	62.44%	93.21%	225.53%	171.35%	93.43%	95.73%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	8.11%	11.96%	12.13%	10.00%	16.35%	15.45%	15.68%	-
YoY %	-32.19%	-1.40%	21.30%	-38.84%	5.83%	-1.47%	-	-
Horiz. %	51.72%	76.28%	77.36%	63.78%	104.27%	98.53%	100.00%	-
Total Cost	1,903,018	1,990,238	1,960,083	1,564,951	1,346,215	1,362,691	1,365,322	5.68%
YoY %	-4.38%	1.54%	25.25%	16.25%	-1.21%	-0.19%	-	-
Horiz. %	139.38%	145.77%	143.56%	114.62%	98.60%	99.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	3.52%	4.10%	19.25%	21.29%	6.85%	7.04%	-	-
Horiz. %	178.27%	172.21%	165.43%	138.72%	114.37%	107.04%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Dividend
Div	69,615	69,600	69,479	59,334	51,351	51,305	55,093	3.97%
YoY %	0.02%	0.17%	17.10%	15.55%	0.09%	-6.88%	-	-
Horiz. %	126.36%	126.33%	126.11%	107.70%	93.21%	93.12%	100.00%	-
Div Payout %	77.73%	52.06%	21.48%	24.14%	38.32%	37.37%	38.41%	-
YoY %	49.31%	142.36%	-11.02%	-37.00%	2.54%	-2.71%	-	-
Horiz. %	202.37%	135.54%	55.92%	62.85%	99.77%	97.29%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Equity
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%
YoY %	3.52%	4.10%	19.25%	21.29%	6.85%	7.04%	-	-
Horiz. %	178.27%	172.21%	165.43%	138.72%	114.37%	107.04%	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%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Ratio Analysis
NP Margin	6.92%	8.47%	16.29%	15.71%	10.55%	11.23%	11.25%	-
YoY %	-18.30%	-48.00%	3.69%	48.91%	-6.06%	-0.18%	-	-
Horiz. %	61.51%	75.29%	144.80%	139.64%	93.78%	99.82%	100.00%	-
ROE	4.22%	6.53%	16.44%	14.89%	9.85%	10.78%	12.06%	-
YoY %	-35.38%	-60.28%	10.41%	51.17%	-8.63%	-10.61%	-	-
Horiz. %	34.99%	54.15%	136.32%	123.47%	81.67%	89.39%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Per Share
RPS	1,027.82	1,093.36	1,179.22	937.29	791.02	807.83	809.63	4.05%
YoY %	-5.99%	-7.28%	25.81%	18.49%	-2.08%	-0.22%	-	-
Horiz. %	126.95%	135.04%	145.65%	115.77%	97.70%	99.78%	100.00%	-
EPS	45.03	67.22	162.91	124.07	70.43	72.26	75.49	-8.24%
YoY %	-33.01%	-58.74%	31.30%	76.16%	-2.53%	-4.28%	-	-
Horiz. %	59.65%	89.04%	215.80%	164.35%	93.30%	95.72%	100.00%	-
DPS	35.00	35.00	35.00	29.95	27.00	27.00	29.00	3.18%
YoY %	0.00%	0.00%	16.86%	10.93%	0.00%	-6.90%	-	-
Horiz. %	120.69%	120.69%	120.69%	103.28%	93.10%	93.10%	100.00%	-
NAPS	10.66	10.30	9.91	8.33	7.15	6.70	6.26	9.26%
YoY %	3.50%	3.94%	18.97%	16.50%	6.72%	7.03%	-	-
Horiz. %	170.29%	164.54%	158.31%	133.07%	114.22%	107.03%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	974.08	1,035.97	1,115.58	884.58	717.09	731.42	732.95	4.84%
YoY %	-5.97%	-7.14%	26.11%	23.36%	-1.96%	-0.21%	-	-
Horiz. %	132.90%	141.34%	152.20%	120.69%	97.84%	99.79%	100.00%	-
EPS	42.67	63.69	154.12	117.09	63.85	65.42	68.34	-7.54%
YoY %	-33.00%	-58.68%	31.63%	83.38%	-2.40%	-4.27%	-	-
Horiz. %	62.44%	93.20%	225.52%	171.33%	93.43%	95.73%	100.00%	-
DPS	33.17	33.16	33.10	28.27	24.47	24.44	26.25	3.97%
YoY %	0.03%	0.18%	17.09%	15.53%	0.12%	-6.90%	-	-
Horiz. %	126.36%	126.32%	126.10%	107.70%	93.22%	93.10%	100.00%	-
NAPS	10.1027	9.7593	9.3752	7.8615	6.4818	6.0662	5.6671	10.10%
YoY %	3.52%	4.10%	19.25%	21.29%	6.85%	7.04%	-	-
Horiz. %	178.27%	172.21%	165.43%	138.72%	114.38%	107.04%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
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	3.02	2.65	3.09	4.15	1.16	1.24	1.06	19.04%
YoY %	13.96%	-14.24%	-25.54%	257.76%	-6.45%	16.98%	-	-
Horiz. %	284.91%	250.00%	291.51%	391.51%	109.43%	116.98%	100.00%	-
P/EPS	68.85	43.08	22.34	31.35	12.99	13.84	11.42	34.87%
YoY %	59.82%	92.84%	-28.74%	141.34%	-6.14%	21.19%	-	-
Horiz. %	602.89%	377.23%	195.62%	274.52%	113.75%	121.19%	100.00%	-
EY	1.45	2.32	4.48	3.19	7.70	7.23	8.76	-25.88%
YoY %	-37.50%	-48.21%	40.44%	-58.57%	6.50%	-17.47%	-	-
Horiz. %	16.55%	26.48%	51.14%	36.42%	87.90%	82.53%	100.00%	-
DY	1.13	1.21	0.96	0.77	2.95	2.70	3.36	-16.59%
YoY %	-6.61%	26.04%	24.68%	-73.90%	9.26%	-19.64%	-	-
Horiz. %	33.63%	36.01%	28.57%	22.92%	87.80%	80.36%	100.00%	-
P/NAPS	2.91	2.81	3.67	4.67	1.28	1.49	1.38	13.22%
YoY %	3.56%	-23.43%	-21.41%	264.84%	-14.09%	7.97%	-	-
Horiz. %	210.87%	203.62%	265.94%	338.41%	92.75%	107.97%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Announcement Date
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	3.26	2.54	2.64	3.97	1.38	1.09	1.04	20.95%
YoY %	28.35%	-3.79%	-33.50%	187.68%	26.61%	4.81%	-	-
Horiz. %	313.46%	244.23%	253.85%	381.73%	132.69%	104.81%	100.00%	-
P/EPS	74.40	41.35	19.09	29.98	15.51	12.18	11.10	37.27%
YoY %	79.93%	116.61%	-36.32%	93.29%	27.34%	9.73%	-	-
Horiz. %	670.27%	372.52%	171.98%	270.09%	139.73%	109.73%	100.00%	-
EY	1.34	2.42	5.24	3.34	6.45	8.21	9.01	-27.19%
YoY %	-44.63%	-53.82%	56.89%	-48.22%	-21.44%	-8.88%	-	-
Horiz. %	14.87%	26.86%	58.16%	37.07%	71.59%	91.12%	100.00%	-
DY	1.04	1.26	1.13	0.81	2.47	3.07	3.46	-18.13%
YoY %	-17.46%	11.50%	39.51%	-67.21%	-19.54%	-11.27%	-	-
Horiz. %	30.06%	36.42%	32.66%	23.41%	71.39%	88.73%	100.00%	-
P/NAPS	3.14	2.70	3.14	4.47	1.53	1.31	1.34	15.23%
YoY %	16.30%	-14.01%	-29.75%	192.16%	16.79%	-2.24%	-	-
Horiz. %	234.33%	201.49%	234.33%	333.58%	114.18%	97.76%	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