[MPI] QoQ Annualized Quarter Result on 31-Dec-2022 [#2]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

16-Feb-2023

Admission Sponsor

Sponsor

Financial Year

30-Jun-2023

Quarter

31-Dec-2022 [#2]

Profit Trend

QoQ- -32.61%

YoY- -57.47%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Annualized Quarter Result
Revenue	2,052,840	2,044,721	2,083,060	2,180,868	2,256,060	2,416,123	2,405,450	-10.01%
YoY %	0.40%	-1.84%	-4.48%	-3.33%	-6.62%	0.44%	-	-
Horiz. %	85.34%	85.00%	86.60%	90.66%	93.79%	100.44%	100.00%	-
PBT	140,488	124,328	143,570	222,134	295,180	439,379	450,612	-53.98%
YoY %	13.00%	-13.40%	-35.37%	-24.75%	-32.82%	-2.49%	-	-
Horiz. %	31.18%	27.59%	31.86%	49.30%	65.51%	97.51%	100.00%	-
Tax	-20,352	-16,180	-22,177	-23,170	-24,540	-54,449	-61,434	-52.09%
YoY %	-25.78%	27.04%	4.29%	5.58%	54.93%	11.37%	-	-
Horiz. %	33.13%	26.34%	36.10%	37.72%	39.95%	88.63%	100.00%	-
NP	120,136	108,148	121,393	198,964	270,640	384,930	389,177	-54.29%
YoY %	11.08%	-10.91%	-38.99%	-26.48%	-29.69%	-1.09%	-	-
Horiz. %	30.87%	27.79%	31.19%	51.12%	69.54%	98.91%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	66,076	61,334	70,929	142,058	210,796	328,853	331,153	-65.82%
YoY %	7.73%	-13.53%	-50.07%	-32.61%	-35.90%	-0.69%	-	-
Horiz. %	19.95%	18.52%	21.42%	42.90%	63.66%	99.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.49%	13.01%	15.45%	10.43%	8.31%	12.39%	13.63%	-
YoY %	11.38%	-15.79%	48.13%	25.51%	-32.93%	-9.10%	-	-
Horiz. %	106.31%	95.45%	113.35%	76.52%	60.97%	90.90%	100.00%	-
Total Cost	1,932,704	1,936,573	1,961,666	1,981,904	1,985,420	2,031,193	2,016,273	-2.78%
YoY %	-0.20%	-1.28%	-1.02%	-0.18%	-2.25%	0.74%	-	-
Horiz. %	95.86%	96.05%	97.29%	98.30%	98.47%	100.74%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,042,497	2,014,654	2,048,330	2,042,086	2,056,005	2,000,612	1,967,709	2.51%
YoY %	1.38%	-1.64%	0.31%	-0.68%	2.77%	1.67%	-	-
Horiz. %	103.80%	102.39%	104.10%	103.78%	104.49%	101.67%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Dividend
Div	79,552	69,608	92,804	39,768	79,536	69,603	92,660	-9.66%
YoY %	14.29%	-24.99%	133.36%	-50.00%	14.27%	-24.88%	-	-
Horiz. %	85.85%	75.12%	100.16%	42.92%	85.84%	75.12%	100.00%	-
Div Payout %	120.39%	113.49%	130.84%	27.99%	37.73%	21.17%	27.98%	-
YoY %	6.08%	-13.26%	367.45%	-25.82%	78.22%	-24.34%	-	-
Horiz. %	430.27%	405.61%	467.62%	100.04%	134.85%	75.66%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Equity
Net Worth	2,042,497	2,014,654	2,048,330	2,042,086	2,056,005	2,000,612	1,967,709	2.51%
YoY %	1.38%	-1.64%	0.31%	-0.68%	2.77%	1.67%	-	-
Horiz. %	103.80%	102.39%	104.10%	103.78%	104.49%	101.67%	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%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Ratio Analysis
NP Margin	5.85%	5.29%	5.83%	9.12%	12.00%	15.93%	16.18%	-
YoY %	10.59%	-9.26%	-36.07%	-24.00%	-24.67%	-1.55%	-	-
Horiz. %	36.16%	32.69%	36.03%	56.37%	74.17%	98.45%	100.00%	-
ROE	3.24%	3.04%	3.46%	6.96%	10.25%	16.44%	16.83%	-
YoY %	6.58%	-12.14%	-50.29%	-32.10%	-37.65%	-2.32%	-	-
Horiz. %	19.25%	18.06%	20.56%	41.35%	60.90%	97.68%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Per Share
RPS	1,032.20	1,028.12	1,047.46	1,096.80	1,134.61	1,214.94	1,211.46	-10.11%
YoY %	0.40%	-1.85%	-4.50%	-3.33%	-6.61%	0.29%	-	-
Horiz. %	85.20%	84.87%	86.46%	90.54%	93.66%	100.29%	100.00%	-
EPS	33.24	30.84	35.67	71.44	106.00	165.62	166.87	-65.85%
YoY %	7.78%	-13.54%	-50.07%	-32.60%	-36.00%	-0.75%	-	-
Horiz. %	19.92%	18.48%	21.38%	42.81%	63.52%	99.25%	100.00%	-
DPS	40.00	35.00	46.67	20.00	40.00	35.00	46.67	-9.76%
YoY %	14.29%	-25.01%	133.35%	-50.00%	14.29%	-25.01%	-	-
Horiz. %	85.71%	74.99%	100.00%	42.85%	85.71%	74.99%	100.00%	-
NAPS	10.27	10.13	10.30	10.27	10.34	10.06	9.91	2.40%
YoY %	1.38%	-1.65%	0.29%	-0.68%	2.78%	1.51%	-	-
Horiz. %	103.63%	102.22%	103.94%	103.63%	104.34%	101.51%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	1,030.27	1,026.20	1,045.44	1,094.52	1,132.26	1,212.59	1,207.24	-10.01%
YoY %	0.40%	-1.84%	-4.48%	-3.33%	-6.62%	0.44%	-	-
Horiz. %	85.34%	85.00%	86.60%	90.66%	93.79%	100.44%	100.00%	-
EPS	33.16	30.78	35.60	71.30	105.79	165.04	166.20	-65.82%
YoY %	7.73%	-13.54%	-50.07%	-32.60%	-35.90%	-0.70%	-	-
Horiz. %	19.95%	18.52%	21.42%	42.90%	63.65%	99.30%	100.00%	-
DPS	39.93	34.93	46.58	19.96	39.92	34.93	46.50	-9.64%
YoY %	14.31%	-25.01%	133.37%	-50.00%	14.29%	-24.88%	-	-
Horiz. %	85.87%	75.12%	100.17%	42.92%	85.85%	75.12%	100.00%	-
NAPS	10.2508	10.1111	10.2801	10.2487	10.3186	10.0406	9.8755	2.51%
YoY %	1.38%	-1.64%	0.31%	-0.68%	2.77%	1.67%	-	-
Horiz. %	103.80%	102.39%	104.10%	103.78%	104.49%	101.67%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/06/23	31/03/23	30/12/22	30/09/22	30/06/22	31/03/22	-
Price	27.46	27.82	28.96	28.76	28.74	28.00	36.40	-
P/RPS	2.66	2.71	2.76	2.62	2.53	2.30	3.00	-7.69%
YoY %	-1.85%	-1.81%	5.34%	3.56%	10.00%	-23.33%	-	-
Horiz. %	88.67%	90.33%	92.00%	87.33%	84.33%	76.67%	100.00%	-
P/EPS	82.65	90.21	81.20	40.26	27.11	16.93	21.83	142.72%
YoY %	-8.38%	11.10%	101.69%	48.51%	60.13%	-22.45%	-	-
Horiz. %	378.61%	413.24%	371.97%	184.43%	124.19%	77.55%	100.00%	-
EY	1.21	1.11	1.23	2.48	3.69	5.91	4.58	-58.79%
YoY %	9.01%	-9.76%	-50.40%	-32.79%	-37.56%	29.04%	-	-
Horiz. %	26.42%	24.24%	26.86%	54.15%	80.57%	129.04%	100.00%	-
DY	1.46	1.26	1.61	0.70	1.39	1.25	1.28	9.15%
YoY %	15.87%	-21.74%	130.00%	-49.64%	11.20%	-2.34%	-	-
Horiz. %	114.06%	98.44%	125.78%	54.69%	108.59%	97.66%	100.00%	-
P/NAPS	2.67	2.75	2.81	2.80	2.78	2.78	3.67	-19.09%
YoY %	-2.91%	-2.14%	0.36%	0.72%	0.00%	-24.25%	-	-
Horiz. %	72.75%	74.93%	76.57%	76.29%	75.75%	75.75%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Announcement Date
Date	15/11/23	28/08/23	18/05/23	16/02/23	23/11/22	29/08/22	26/05/22	-
Price	27.18	26.30	27.80	33.74	27.60	33.00	31.10	-
P/RPS	2.63	2.56	2.65	3.08	2.43	2.72	2.57	1.54%
YoY %	2.73%	-3.40%	-13.96%	26.75%	-10.66%	5.84%	-	-
Horiz. %	102.33%	99.61%	103.11%	119.84%	94.55%	105.84%	100.00%	-
P/EPS	81.81	85.28	77.94	47.23	26.03	19.96	18.65	167.72%
YoY %	-4.07%	9.42%	65.02%	81.44%	30.41%	7.02%	-	-
Horiz. %	438.66%	457.27%	417.91%	253.24%	139.57%	107.02%	100.00%	-
EY	1.22	1.17	1.28	2.12	3.84	5.01	5.36	-62.68%
YoY %	4.27%	-8.59%	-39.62%	-44.79%	-23.35%	-6.53%	-	-
Horiz. %	22.76%	21.83%	23.88%	39.55%	71.64%	93.47%	100.00%	-
DY	1.47	1.33	1.68	0.59	1.45	1.06	1.50	-1.33%
YoY %	10.53%	-20.83%	184.75%	-59.31%	36.79%	-29.33%	-	-
Horiz. %	98.00%	88.67%	112.00%	39.33%	96.67%	70.67%	100.00%	-
P/NAPS	2.65	2.60	2.70	3.29	2.67	3.28	3.14	-10.68%
YoY %	1.92%	-3.70%	-17.93%	23.22%	-18.60%	4.46%	-	-
Horiz. %	84.39%	82.80%	85.99%	104.78%	85.03%	104.46%	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