[MPI] QoQ Cumulative Quarter Result on 31-Dec-2020 [#2]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

25-Feb-2021

Admission Sponsor

Sponsor

Financial Year

30-Jun-2021

Quarter

31-Dec-2020 [#2]

Profit Trend

QoQ- 121.21%

YoY- 49.4%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Cumulative Result
Revenue	584,525	1,988,489	1,451,148	924,520	440,585	1,564,600	1,159,149	-36.61%
YoY %	-70.60%	37.03%	56.96%	109.84%	-71.84%	34.98%	-	-
Horiz. %	50.43%	171.55%	125.19%	79.76%	38.01%	134.98%	100.00%	-
PBT	112,634	357,624	261,598	164,185	73,085	211,462	149,008	-17.00%
YoY %	-68.50%	36.71%	59.33%	124.65%	-65.44%	41.91%	-	-
Horiz. %	75.59%	240.00%	175.56%	110.19%	49.05%	141.91%	100.00%	-
Tax	-16,692	-32,101	-25,538	-17,263	-7,301	-32,708	-25,842	-25.25%
YoY %	48.00%	-25.70%	-47.93%	-136.45%	77.68%	-26.57%	-	-
Horiz. %	64.59%	124.22%	98.82%	66.80%	28.25%	126.57%	100.00%	-
NP	95,942	325,523	236,060	146,922	65,784	178,754	123,166	-15.32%
YoY %	-70.53%	37.90%	60.67%	123.34%	-63.20%	45.13%	-	-
Horiz. %	77.90%	264.30%	191.66%	119.29%	53.41%	145.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	81,684	271,819	196,718	122,345	55,308	152,989	103,944	-14.82%
YoY %	-69.95%	38.18%	60.79%	121.21%	-63.85%	47.18%	-	-
Horiz. %	78.58%	261.51%	189.25%	117.70%	53.21%	147.18%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.82%	8.98%	9.76%	10.51%	9.99%	15.47%	17.34%	-
YoY %	65.03%	-7.99%	-7.14%	5.21%	-35.42%	-10.78%	-	-
Horiz. %	85.47%	51.79%	56.29%	60.61%	57.61%	89.22%	100.00%	-
Total Cost	488,583	1,662,966	1,215,088	777,598	374,801	1,385,846	1,035,983	-39.38%
YoY %	-70.62%	36.86%	56.26%	107.47%	-72.96%	33.77%	-	-
Horiz. %	47.16%	160.52%	117.29%	75.06%	36.18%	133.77%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	1,791,570	1,698,321	1,650,010	1,559,420	1,506,485	1,380,030	1,360,416	20.12%
YoY %	5.49%	2.93%	5.81%	3.51%	9.16%	1.44%	-	-
Horiz. %	131.69%	124.84%	121.29%	114.63%	110.74%	101.44%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Dividend
Div	19,840	59,520	59,424	19,789	19,718	51,465	51,372	-46.93%
YoY %	-66.67%	0.16%	200.29%	0.36%	-61.69%	0.18%	-	-
Horiz. %	38.62%	115.86%	115.67%	38.52%	38.38%	100.18%	100.00%	-
Div Payout %	24.29%	21.90%	30.21%	16.18%	35.65%	33.64%	49.42%	-
YoY %	10.91%	-27.51%	86.71%	-54.61%	5.98%	-31.93%	-	-
Horiz. %	49.15%	44.31%	61.13%	32.74%	72.14%	68.07%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Equity
Net Worth	1,791,570	1,698,321	1,650,010	1,559,420	1,506,485	1,380,030	1,360,416	20.12%
YoY %	5.49%	2.93%	5.81%	3.51%	9.16%	1.44%	-	-
Horiz. %	131.69%	124.84%	121.29%	114.63%	110.74%	101.44%	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%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Ratio Analysis
NP Margin	16.41%	16.37%	16.27%	15.89%	14.93%	11.42%	10.63%	-
YoY %	0.24%	0.61%	2.39%	6.43%	30.74%	7.43%	-	-
Horiz. %	154.37%	154.00%	153.06%	149.48%	140.45%	107.43%	100.00%	-
ROE	4.56%	16.01%	11.92%	7.85%	3.67%	11.09%	7.64%	-
YoY %	-71.52%	34.31%	51.85%	113.90%	-66.91%	45.16%	-	-
Horiz. %	59.69%	209.55%	156.02%	102.75%	48.04%	145.16%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Per Share
RPS	294.62	1,002.25	732.61	467.17	223.44	820.83	609.22	-38.36%
YoY %	-70.60%	36.81%	56.82%	109.08%	-72.78%	34.73%	-	-
Horiz. %	48.36%	164.51%	120.25%	76.68%	36.68%	134.73%	100.00%	-
EPS	41.17	137.36	99.49	61.93	28.05	80.42	54.67	-17.21%
YoY %	-70.03%	38.06%	60.65%	120.78%	-65.12%	47.10%	-	-
Horiz. %	75.31%	251.25%	181.98%	113.28%	51.31%	147.10%	100.00%	-
DPS	10.00	30.00	30.00	10.00	10.00	27.00	27.00	-48.39%
YoY %	-66.67%	0.00%	200.00%	0.00%	-62.96%	0.00%	-	-
Horiz. %	37.04%	111.11%	111.11%	37.04%	37.04%	100.00%	100.00%	-
NAPS	9.03	8.56	8.33	7.88	7.64	7.24	7.15	16.82%
YoY %	5.49%	2.76%	5.71%	3.14%	5.52%	1.26%	-	-
Horiz. %	126.29%	119.72%	116.50%	110.21%	106.85%	101.26%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	278.50	947.42	691.40	440.49	209.92	745.46	552.28	-36.61%
YoY %	-70.60%	37.03%	56.96%	109.84%	-71.84%	34.98%	-	-
Horiz. %	50.43%	171.55%	125.19%	79.76%	38.01%	134.98%	100.00%	-
EPS	38.92	129.51	93.73	58.29	26.35	72.89	49.52	-14.82%
YoY %	-69.95%	38.17%	60.80%	121.21%	-63.85%	47.19%	-	-
Horiz. %	78.59%	261.53%	189.28%	117.71%	53.21%	147.19%	100.00%	-
DPS	9.45	28.36	28.31	9.43	9.39	24.52	24.48	-46.95%
YoY %	-66.68%	0.18%	200.21%	0.43%	-61.70%	0.16%	-	-
Horiz. %	38.60%	115.85%	115.65%	38.52%	38.36%	100.16%	100.00%	-
NAPS	8.536	8.0917	7.8615	7.4299	7.1777	6.5752	6.4818	20.12%
YoY %	5.49%	2.93%	5.81%	3.51%	9.16%	1.44%	-	-
Horiz. %	131.69%	124.84%	121.29%	114.63%	110.74%	101.44%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	-
Price	45.40	38.80	38.90	25.96	18.80	11.00	9.15	-
P/RPS	15.41	3.87	5.31	5.56	8.41	1.34	1.50	371.90%
YoY %	298.19%	-27.12%	-4.50%	-33.89%	527.61%	-10.67%	-	-
Horiz. %	1,027.33%	258.00%	354.00%	370.67%	560.67%	89.33%	100.00%	-
P/EPS	110.27	28.32	39.17	41.99	67.03	13.71	16.75	250.85%
YoY %	289.37%	-27.70%	-6.72%	-37.36%	388.91%	-18.15%	-	-
Horiz. %	658.33%	169.07%	233.85%	250.69%	400.18%	81.85%	100.00%	-
EY	0.91	3.53	2.55	2.38	1.49	7.30	5.97	-71.43%
YoY %	-74.22%	38.43%	7.14%	59.73%	-79.59%	22.28%	-	-
Horiz. %	15.24%	59.13%	42.71%	39.87%	24.96%	122.28%	100.00%	-
DY	0.22	0.77	0.77	0.39	0.53	2.45	2.95	-82.25%
YoY %	-71.43%	0.00%	97.44%	-26.42%	-78.37%	-16.95%	-	-
Horiz. %	7.46%	26.10%	26.10%	13.22%	17.97%	83.05%	100.00%	-
P/NAPS	5.03	4.53	4.67	3.29	2.46	1.52	1.28	148.81%
YoY %	11.04%	-3.00%	41.95%	33.74%	61.84%	18.75%	-	-
Horiz. %	392.97%	353.91%	364.84%	257.03%	192.19%	118.75%	100.00%	-

	30/09/21	30/06/21	31/03/21	31/12/20	30/09/20	30/06/20	31/03/20	CAGR
Price Multiplier on Announcement Date
Date	24/11/21	30/08/21	28/05/21	25/02/21	25/11/20	28/08/20	20/05/20	-
Price	48.14	44.02	37.20	38.00	23.60	15.70	10.92	-
P/RPS	16.34	4.39	5.08	8.13	10.56	1.91	1.79	336.19%
YoY %	272.21%	-13.58%	-37.52%	-23.01%	452.88%	6.70%	-	-
Horiz. %	912.85%	245.25%	283.80%	454.19%	589.94%	106.70%	100.00%	-
P/EPS	116.93	32.13	37.46	61.47	84.14	19.56	19.99	224.29%
YoY %	263.93%	-14.23%	-39.06%	-26.94%	330.16%	-2.15%	-	-
Horiz. %	584.94%	160.73%	187.39%	307.50%	420.91%	97.85%	100.00%	-
EY	0.86	3.11	2.67	1.63	1.19	5.11	5.00	-69.03%
YoY %	-72.35%	16.48%	63.80%	36.97%	-76.71%	2.20%	-	-
Horiz. %	17.20%	62.20%	53.40%	32.60%	23.80%	102.20%	100.00%	-
DY	0.21	0.68	0.81	0.26	0.42	1.72	2.47	-80.63%
YoY %	-69.12%	-16.05%	211.54%	-38.10%	-75.58%	-30.36%	-	-
Horiz. %	8.50%	27.53%	32.79%	10.53%	17.00%	69.64%	100.00%	-
P/NAPS	5.33	5.14	4.47	4.82	3.09	2.17	1.53	129.62%
YoY %	3.70%	14.99%	-7.26%	55.99%	42.40%	41.83%	-	-
Horiz. %	348.37%	335.95%	292.16%	315.03%	201.96%	141.83%	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