[MPI] QoQ Annualized Quarter Result on 30-Jun-2023 [#4]

Announcement Date
28-Aug-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Jun-2023 [#4]
Profit Trend
QoQ- -13.53%
YoY- -81.35%
Quarter Report
View:
Show?
Annualized Quarter Result
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Revenue 2,082,688 2,071,922 2,052,840 2,044,721 2,083,060 2,180,868 2,256,060 -5.18%
PBT 183,002 170,752 140,488 124,328 143,570 222,134 295,180 -27.27%
Tax -17,241 -15,650 -20,352 -16,180 -22,177 -23,170 -24,540 -20.95%
NP 165,761 155,102 120,136 108,148 121,393 198,964 270,640 -27.85%
-
NP to SH 108,566 97,340 66,076 61,334 70,929 142,058 210,796 -35.72%
-
Tax Rate 9.42% 9.17% 14.49% 13.01% 15.45% 10.43% 8.31% -
Total Cost 1,916,926 1,916,820 1,932,704 1,936,573 1,961,666 1,981,904 1,985,420 -2.31%
-
Net Worth 2,120,391 2,070,340 2,042,497 2,014,654 2,048,330 2,042,086 2,056,005 2.07%
Dividend
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Div 92,825 39,776 79,552 69,608 92,804 39,768 79,536 10.83%
Div Payout % 85.50% 40.86% 120.39% 113.49% 130.84% 27.99% 37.73% -
Equity
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Net Worth 2,120,391 2,070,340 2,042,497 2,014,654 2,048,330 2,042,086 2,056,005 2.07%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
NP Margin 7.96% 7.49% 5.85% 5.29% 5.83% 9.12% 12.00% -
ROE 5.12% 4.70% 3.24% 3.04% 3.46% 6.96% 10.25% -
Per Share
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 1,047.05 1,041.80 1,032.20 1,028.12 1,047.46 1,096.80 1,134.61 -5.20%
EPS 54.59 48.94 33.24 30.84 35.67 71.44 106.00 -35.72%
DPS 46.67 20.00 40.00 35.00 46.67 20.00 40.00 10.81%
NAPS 10.66 10.41 10.27 10.13 10.30 10.27 10.34 2.05%
Adjusted Per Share Value based on latest NOSH - 209,884
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
RPS 992.30 987.17 978.08 974.21 992.48 1,039.08 1,074.91 -5.18%
EPS 51.73 46.38 31.48 29.22 33.79 67.68 100.43 -35.71%
DPS 44.23 18.95 37.90 33.16 44.22 18.95 37.90 10.83%
NAPS 10.1027 9.8642 9.7316 9.5989 9.7593 9.7296 9.7959 2.07%
Price Multiplier on Financial Quarter End Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 29/03/24 29/12/23 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 -
Price 31.00 28.20 27.46 27.82 28.96 28.76 28.74 -
P/RPS 2.96 2.71 2.66 2.71 2.76 2.62 2.53 11.02%
P/EPS 56.80 57.62 82.65 90.21 81.20 40.26 27.11 63.66%
EY 1.76 1.74 1.21 1.11 1.23 2.48 3.69 -38.92%
DY 1.51 0.71 1.46 1.26 1.61 0.70 1.39 5.67%
P/NAPS 2.91 2.71 2.67 2.75 2.81 2.80 2.78 3.09%
Price Multiplier on Announcement Date
31/03/24 31/12/23 30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 CAGR
Date 16/05/24 21/02/24 15/11/23 28/08/23 18/05/23 16/02/23 23/11/22 -
Price 33.50 26.18 27.18 26.30 27.80 33.74 27.60 -
P/RPS 3.20 2.51 2.63 2.56 2.65 3.08 2.43 20.12%
P/EPS 61.38 53.49 81.81 85.28 77.94 47.23 26.03 77.06%
EY 1.63 1.87 1.22 1.17 1.28 2.12 3.84 -43.48%
DY 1.39 0.76 1.47 1.33 1.68 0.59 1.45 -2.77%
P/NAPS 3.14 2.51 2.65 2.60 2.70 3.29 2.67 11.40%

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