[MPI] QoQ Cumulative Quarter Result on 30-Jun-2021 [#4]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 38.18%
YoY- 77.67%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 1,804,088 1,192,531 584,525 1,988,489 1,451,148 924,520 440,585 156.16%
PBT 337,959 228,062 112,634 357,624 261,598 164,185 73,085 177.81%
Tax -46,076 -32,085 -16,692 -32,101 -25,538 -17,263 -7,301 241.88%
NP 291,883 195,977 95,942 325,523 236,060 146,922 65,784 170.26%
-
NP to SH 248,365 167,004 81,684 271,819 196,718 122,345 55,308 172.43%
-
Tax Rate 13.63% 14.07% 14.82% 8.98% 9.76% 10.51% 9.99% -
Total Cost 1,512,205 996,554 488,583 1,662,966 1,215,088 777,598 374,801 153.65%
-
Net Worth 1,967,709 1,874,898 1,791,570 1,698,321 1,650,010 1,559,420 1,506,485 19.50%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 69,495 19,840 19,840 59,520 59,424 19,789 19,718 131.77%
Div Payout % 27.98% 11.88% 24.29% 21.90% 30.21% 16.18% 35.65% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 1,967,709 1,874,898 1,791,570 1,698,321 1,650,010 1,559,420 1,506,485 19.50%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 16.18% 16.43% 16.41% 16.37% 16.27% 15.89% 14.93% -
ROE 12.62% 8.91% 4.56% 16.01% 11.92% 7.85% 3.67% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 908.60 601.07 294.62 1,002.25 732.61 467.17 223.44 154.98%
EPS 125.15 84.17 41.17 137.36 99.49 61.93 28.05 171.26%
DPS 35.00 10.00 10.00 30.00 30.00 10.00 10.00 130.69%
NAPS 9.91 9.45 9.03 8.56 8.33 7.88 7.64 18.95%
Adjusted Per Share Value based on latest NOSH - 209,884
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 905.43 598.50 293.36 997.97 728.30 463.99 221.12 156.16%
EPS 124.65 83.82 41.00 136.42 98.73 61.40 27.76 172.42%
DPS 34.88 9.96 9.96 29.87 29.82 9.93 9.90 131.71%
NAPS 9.8755 9.4097 8.9914 8.5235 8.281 7.8263 7.5607 19.50%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 36.40 49.36 45.40 38.80 38.90 25.96 18.80 -
P/RPS 4.01 8.21 15.41 3.87 5.31 5.56 8.41 -38.99%
P/EPS 29.10 58.64 110.27 28.32 39.17 41.99 67.03 -42.69%
EY 3.44 1.71 0.91 3.53 2.55 2.38 1.49 74.77%
DY 0.96 0.20 0.22 0.77 0.77 0.39 0.53 48.64%
P/NAPS 3.67 5.22 5.03 4.53 4.67 3.29 2.46 30.59%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 25/02/22 24/11/21 30/08/21 28/05/21 25/02/21 25/11/20 -
Price 31.10 36.00 48.14 44.02 37.20 38.00 23.60 -
P/RPS 3.42 5.99 16.34 4.39 5.08 8.13 10.56 -52.87%
P/EPS 24.86 42.77 116.93 32.13 37.46 61.47 84.14 -55.67%
EY 4.02 2.34 0.86 3.11 2.67 1.63 1.19 125.30%
DY 1.13 0.28 0.21 0.68 0.81 0.26 0.42 93.55%
P/NAPS 3.14 3.81 5.33 5.14 4.47 4.82 3.09 1.07%

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