[MPI] QoQ Cumulative Quarter Result on 30-Jun-2020 [#4]

Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- 47.18%
YoY- 19.22%
Quarter Report
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 1,451,148 924,520 440,585 1,564,600 1,159,149 782,860 369,097 148.89%
PBT 261,598 164,185 73,085 211,462 149,008 114,787 49,307 203.88%
Tax -25,538 -17,263 -7,301 -32,708 -25,842 -17,838 -5,923 164.67%
NP 236,060 146,922 65,784 178,754 123,166 96,949 43,384 209.03%
-
NP to SH 196,718 122,345 55,308 152,989 103,944 81,890 36,793 205.45%
-
Tax Rate 9.76% 10.51% 9.99% 15.47% 17.34% 15.54% 12.01% -
Total Cost 1,215,088 777,598 374,801 1,385,846 1,035,983 685,911 325,713 140.34%
-
Net Worth 1,650,010 1,559,420 1,506,485 1,380,030 1,360,416 1,324,690 1,298,082 17.32%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 59,424 19,789 19,718 51,465 51,372 19,005 19,005 113.67%
Div Payout % 30.21% 16.18% 35.65% 33.64% 49.42% 23.21% 51.66% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 1,650,010 1,559,420 1,506,485 1,380,030 1,360,416 1,324,690 1,298,082 17.32%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 16.27% 15.89% 14.93% 11.42% 10.63% 12.38% 11.75% -
ROE 11.92% 7.85% 3.67% 11.09% 7.64% 6.18% 2.83% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 732.61 467.17 223.44 820.83 609.22 411.91 194.20 142.13%
EPS 99.49 61.93 28.05 80.42 54.67 43.09 19.36 197.49%
DPS 30.00 10.00 10.00 27.00 27.00 10.00 10.00 107.86%
NAPS 8.33 7.88 7.64 7.24 7.15 6.97 6.83 14.13%
Adjusted Per Share Value based on latest NOSH - 209,884
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 728.30 463.99 221.12 785.23 581.75 392.90 185.24 148.89%
EPS 98.73 61.40 27.76 76.78 52.17 41.10 18.47 205.40%
DPS 29.82 9.93 9.90 25.83 25.78 9.54 9.54 113.63%
NAPS 8.281 7.8263 7.5607 6.926 6.8276 6.6483 6.5148 17.32%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 38.90 25.96 18.80 11.00 9.15 11.44 9.14 -
P/RPS 5.31 5.56 8.41 1.34 1.50 2.78 4.71 8.31%
P/EPS 39.17 41.99 67.03 13.71 16.75 26.55 47.21 -11.69%
EY 2.55 2.38 1.49 7.30 5.97 3.77 2.12 13.08%
DY 0.77 0.39 0.53 2.45 2.95 0.87 1.09 -20.66%
P/NAPS 4.67 3.29 2.46 1.52 1.28 1.64 1.34 129.69%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 28/05/21 25/02/21 25/11/20 28/08/20 20/05/20 26/02/20 26/11/19 -
Price 37.20 38.00 23.60 15.70 10.92 11.20 11.00 -
P/RPS 5.08 8.13 10.56 1.91 1.79 2.72 5.66 -6.94%
P/EPS 37.46 61.47 84.14 19.56 19.99 25.99 56.82 -24.23%
EY 2.67 1.63 1.19 5.11 5.00 3.85 1.76 31.99%
DY 0.81 0.26 0.42 1.72 2.47 0.89 0.91 -7.46%
P/NAPS 4.47 4.82 3.09 2.17 1.53 1.61 1.61 97.41%

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