[MPI] QoQ Cumulative Quarter Result on 31-Mar-2018 [#3]

Announcement Date
17-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- 33.55%
YoY- -25.01%
Quarter Report
View:
Show?
Cumulative Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 811,918 413,756 1,542,320 1,149,219 782,886 387,634 1,544,545 -34.78%
PBT 123,410 63,250 206,970 151,918 112,023 52,594 250,987 -37.62%
Tax -20,557 -9,969 -34,527 -27,576 -19,390 -8,767 -32,247 -25.86%
NP 102,853 53,281 172,443 124,342 92,633 43,827 218,740 -39.44%
-
NP to SH 81,503 42,278 142,464 103,427 77,443 36,242 177,915 -40.48%
-
Tax Rate 16.66% 15.76% 16.68% 18.15% 17.31% 16.67% 12.85% -
Total Cost 709,065 360,475 1,369,877 1,024,877 690,253 343,807 1,325,805 -34.03%
-
Net Worth 1,250,239 1,225,538 1,187,537 1,189,440 1,170,319 1,154,750 1,120,563 7.55%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div 19,000 19,000 55,101 55,101 18,998 18,992 51,280 -48.32%
Div Payout % 23.31% 44.94% 38.68% 53.28% 24.53% 52.40% 28.82% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 1,250,239 1,225,538 1,187,537 1,189,440 1,170,319 1,154,750 1,120,563 7.55%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 12.67% 12.88% 11.18% 10.82% 11.83% 11.31% 14.16% -
ROE 6.52% 3.45% 12.00% 8.70% 6.62% 3.14% 15.88% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 427.31 217.76 811.72 604.83 412.07 204.10 813.24 -34.80%
EPS 42.89 22.25 74.99 54.44 40.77 19.08 93.68 -40.51%
DPS 10.00 10.00 29.00 29.00 10.00 10.00 27.00 -48.33%
NAPS 6.58 6.45 6.25 6.26 6.16 6.08 5.90 7.52%
Adjusted Per Share Value based on latest NOSH - 209,884
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 386.84 197.14 734.84 547.55 373.01 184.69 735.90 -34.78%
EPS 38.83 20.14 67.88 49.28 36.90 17.27 84.77 -40.49%
DPS 9.05 9.05 26.25 26.25 9.05 9.05 24.43 -48.32%
NAPS 5.9568 5.8391 5.6581 5.6671 5.576 5.5018 5.339 7.55%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 9.95 12.14 10.24 8.62 12.62 13.38 13.48 -
P/RPS 2.33 5.57 1.26 1.43 3.06 6.56 1.66 25.28%
P/EPS 23.20 54.56 13.66 15.84 30.96 70.12 14.39 37.37%
EY 4.31 1.83 7.32 6.31 3.23 1.43 6.95 -27.21%
DY 1.01 0.82 2.83 3.36 0.79 0.75 2.00 -36.50%
P/NAPS 1.51 1.88 1.64 1.38 2.05 2.20 2.28 -23.96%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 21/02/19 08/11/18 23/08/18 17/05/18 29/01/18 08/11/17 17/08/17 -
Price 10.22 10.80 12.00 8.38 11.24 14.20 14.10 -
P/RPS 2.39 4.96 1.48 1.39 2.73 6.96 1.73 23.96%
P/EPS 23.83 48.54 16.00 15.39 27.57 74.42 15.05 35.73%
EY 4.20 2.06 6.25 6.50 3.63 1.34 6.64 -26.25%
DY 0.98 0.93 2.42 3.46 0.89 0.70 1.91 -35.83%
P/NAPS 1.55 1.67 1.92 1.34 1.82 2.34 2.39 -25.01%

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