[MPI] QoQ Cumulative Quarter Result on 30-Jun-2022 [#4]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
29-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Jun-2022 [#4]
Profit Trend
QoQ- 32.41%
YoY- 20.98%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Cumulative Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 1,562,295 1,090,434 564,015 2,416,123 1,804,088 1,192,531 584,525 92.70%
PBT 107,678 111,067 73,795 439,379 337,959 228,062 112,634 -2.95%
Tax -16,633 -11,585 -6,135 -54,449 -46,076 -32,085 -16,692 -0.23%
NP 91,045 99,482 67,660 384,930 291,883 195,977 95,942 -3.43%
-
NP to SH 53,197 71,029 52,699 328,853 248,365 167,004 81,684 -24.88%
-
Tax Rate 15.45% 10.43% 8.31% 12.39% 13.63% 14.07% 14.82% -
Total Cost 1,471,250 990,952 496,355 2,031,193 1,512,205 996,554 488,583 108.66%
-
Net Worth 2,048,330 2,042,086 2,056,005 2,000,612 1,967,709 1,874,898 1,791,570 9.34%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 69,603 19,884 19,884 69,603 69,495 19,840 19,840 131.05%
Div Payout % 130.84% 27.99% 37.73% 21.17% 27.98% 11.88% 24.29% -
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 2,048,330 2,042,086 2,056,005 2,000,612 1,967,709 1,874,898 1,791,570 9.34%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 5.83% 9.12% 12.00% 15.93% 16.18% 16.43% 16.41% -
ROE 2.60% 3.48% 2.56% 16.44% 12.62% 8.91% 4.56% -
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 785.60 548.40 283.65 1,214.94 908.60 601.07 294.62 92.40%
EPS 26.75 35.72 26.50 165.62 125.15 84.17 41.17 -25.00%
DPS 35.00 10.00 10.00 35.00 35.00 10.00 10.00 130.69%
NAPS 10.30 10.27 10.34 10.06 9.91 9.45 9.03 9.17%
Adjusted Per Share Value based on latest NOSH - 209,884
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 784.08 547.26 283.07 1,212.59 905.43 598.50 293.36 92.70%
EPS 26.70 35.65 26.45 165.04 124.65 83.82 41.00 -24.88%
DPS 34.93 9.98 9.98 34.93 34.88 9.96 9.96 131.00%
NAPS 10.2801 10.2487 10.3186 10.0406 9.8755 9.4097 8.9914 9.34%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 28.96 28.76 28.74 28.00 36.40 49.36 45.40 -
P/RPS 3.69 5.24 10.13 2.30 4.01 8.21 15.41 -61.47%
P/EPS 108.26 80.51 108.44 16.93 29.10 58.64 110.27 -1.22%
EY 0.92 1.24 0.92 5.91 3.44 1.71 0.91 0.73%
DY 1.21 0.35 0.35 1.25 0.96 0.20 0.22 211.90%
P/NAPS 2.81 2.80 2.78 2.78 3.67 5.22 5.03 -32.19%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 18/05/23 16/02/23 23/11/22 29/08/22 26/05/22 25/02/22 24/11/21 -
Price 27.80 33.74 27.60 33.00 31.10 36.00 48.14 -
P/RPS 3.54 6.15 9.73 2.72 3.42 5.99 16.34 -63.96%
P/EPS 103.93 94.45 104.14 19.96 24.86 42.77 116.93 -7.56%
EY 0.96 1.06 0.96 5.01 4.02 2.34 0.86 7.61%
DY 1.26 0.30 0.36 1.06 1.13 0.28 0.21 230.55%
P/NAPS 2.70 3.29 2.67 3.28 3.14 3.81 5.33 -36.47%

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