[MPI] QoQ Cumulative Quarter Result on 31-Mar-2022 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

26-May-2022

Admission Sponsor

Sponsor

Financial Year

30-Jun-2022

Quarter

31-Mar-2022 [#3]

Profit Trend

QoQ- 48.72%

YoY- 26.25%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Cumulative Result
Revenue	1,090,434	564,015	2,416,123	1,804,088	1,192,531	584,525	1,988,489	-32.93%
YoY %	93.33%	-76.66%	33.92%	51.28%	104.02%	-70.60%	-	-
Horiz. %	54.84%	28.36%	121.51%	90.73%	59.97%	29.40%	100.00%	-
PBT	111,067	73,795	439,379	337,959	228,062	112,634	357,624	-54.04%
YoY %	50.51%	-83.20%	30.01%	48.19%	102.48%	-68.50%	-	-
Horiz. %	31.06%	20.63%	122.86%	94.50%	63.77%	31.50%	100.00%	-
Tax	-11,585	-6,135	-54,449	-46,076	-32,085	-16,692	-32,101	-49.21%
YoY %	-88.83%	88.73%	-18.17%	-43.61%	-92.22%	48.00%	-	-
Horiz. %	36.09%	19.11%	169.62%	143.53%	99.95%	52.00%	100.00%	-
NP	99,482	67,660	384,930	291,883	195,977	95,942	325,523	-54.53%
YoY %	47.03%	-82.42%	31.88%	48.94%	104.27%	-70.53%	-	-
Horiz. %	30.56%	20.79%	118.25%	89.67%	60.20%	29.47%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	71,029	52,699	328,853	248,365	167,004	81,684	271,819	-59.02%
YoY %	34.78%	-83.97%	32.41%	48.72%	104.45%	-69.95%	-	-
Horiz. %	26.13%	19.39%	120.98%	91.37%	61.44%	30.05%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	10.43%	8.31%	12.39%	13.63%	14.07%	14.82%	8.98%	-
YoY %	25.51%	-32.93%	-9.10%	-3.13%	-5.06%	65.03%	-	-
Horiz. %	116.15%	92.54%	137.97%	151.78%	156.68%	165.03%	100.00%	-
Total Cost	990,952	496,355	2,031,193	1,512,205	996,554	488,583	1,662,966	-29.12%
YoY %	99.65%	-75.56%	34.32%	51.74%	103.97%	-70.62%	-	-
Horiz. %	59.59%	29.85%	122.14%	90.93%	59.93%	29.38%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,042,086	2,056,005	2,000,612	1,967,709	1,874,898	1,791,570	1,698,321	13.03%
YoY %	-0.68%	2.77%	1.67%	4.95%	4.65%	5.49%	-	-
Horiz. %	120.24%	121.06%	117.80%	115.86%	110.40%	105.49%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Dividend
Div	19,884	19,884	69,603	69,495	19,840	19,840	59,520	-51.75%
YoY %	0.00%	-71.43%	0.16%	250.28%	0.00%	-66.67%	-	-
Horiz. %	33.41%	33.41%	116.94%	116.76%	33.33%	33.33%	100.00%	-
Div Payout %	27.99%	37.73%	21.17%	27.98%	11.88%	24.29%	21.90%	-
YoY %	-25.82%	78.22%	-24.34%	135.52%	-51.09%	10.91%	-	-
Horiz. %	127.81%	172.28%	96.67%	127.76%	54.25%	110.91%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Equity
Net Worth	2,042,086	2,056,005	2,000,612	1,967,709	1,874,898	1,791,570	1,698,321	13.03%
YoY %	-0.68%	2.77%	1.67%	4.95%	4.65%	5.49%	-	-
Horiz. %	120.24%	121.06%	117.80%	115.86%	110.40%	105.49%	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%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Ratio Analysis
NP Margin	9.12%	12.00%	15.93%	16.18%	16.43%	16.41%	16.37%	-
YoY %	-24.00%	-24.67%	-1.55%	-1.52%	0.12%	0.24%	-	-
Horiz. %	55.71%	73.30%	97.31%	98.84%	100.37%	100.24%	100.00%	-
ROE	3.48%	2.56%	16.44%	12.62%	8.91%	4.56%	16.01%	-
YoY %	35.94%	-84.43%	30.27%	41.64%	95.39%	-71.52%	-	-
Horiz. %	21.74%	15.99%	102.69%	78.83%	55.65%	28.48%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Per Share
RPS	548.40	283.65	1,214.94	908.60	601.07	294.62	1,002.25	-33.02%
YoY %	93.34%	-76.65%	33.72%	51.16%	104.02%	-70.60%	-	-
Horiz. %	54.72%	28.30%	121.22%	90.66%	59.97%	29.40%	100.00%	-
EPS	35.72	26.50	165.62	125.15	84.17	41.17	137.36	-59.15%
YoY %	34.79%	-84.00%	32.34%	48.69%	104.44%	-70.03%	-	-
Horiz. %	26.00%	19.29%	120.57%	91.11%	61.28%	29.97%	100.00%	-
DPS	10.00	10.00	35.00	35.00	10.00	10.00	30.00	-51.82%
YoY %	0.00%	-71.43%	0.00%	250.00%	0.00%	-66.67%	-	-
Horiz. %	33.33%	33.33%	116.67%	116.67%	33.33%	33.33%	100.00%	-
NAPS	10.27	10.34	10.06	9.91	9.45	9.03	8.56	12.87%
YoY %	-0.68%	2.78%	1.51%	4.87%	4.65%	5.49%	-	-
Horiz. %	119.98%	120.79%	117.52%	115.77%	110.40%	105.49%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	519.54	268.73	1,151.17	859.56	568.19	278.50	947.42	-32.93%
YoY %	93.33%	-76.66%	33.93%	51.28%	104.02%	-70.60%	-	-
Horiz. %	54.84%	28.36%	121.51%	90.73%	59.97%	29.40%	100.00%	-
EPS	33.84	25.11	156.68	118.33	79.57	38.92	129.51	-59.02%
YoY %	34.77%	-83.97%	32.41%	48.71%	104.45%	-69.95%	-	-
Horiz. %	26.13%	19.39%	120.98%	91.37%	61.44%	30.05%	100.00%	-
DPS	9.47	9.47	33.16	33.11	9.45	9.45	28.36	-51.77%
YoY %	0.00%	-71.44%	0.15%	250.37%	0.00%	-66.68%	-	-
Horiz. %	33.39%	33.39%	116.93%	116.75%	33.32%	33.32%	100.00%	-
NAPS	9.7296	9.7959	9.532	9.3752	8.933	8.536	8.0917	13.03%
YoY %	-0.68%	2.77%	1.67%	4.95%	4.65%	5.49%	-	-
Horiz. %	120.24%	121.06%	117.80%	115.86%	110.40%	105.49%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	-
Price	28.76	28.74	28.00	36.40	49.36	45.40	38.80	-
P/RPS	5.24	10.13	2.30	4.01	8.21	15.41	3.87	22.32%
YoY %	-48.27%	340.43%	-42.64%	-51.16%	-46.72%	298.19%	-	-
Horiz. %	135.40%	261.76%	59.43%	103.62%	212.14%	398.19%	100.00%	-
P/EPS	80.51	108.44	16.93	29.10	58.64	110.27	28.32	100.29%
YoY %	-25.76%	540.52%	-41.82%	-50.38%	-46.82%	289.37%	-	-
Horiz. %	284.29%	382.91%	59.78%	102.75%	207.06%	389.37%	100.00%	-
EY	1.24	0.92	5.91	3.44	1.71	0.91	3.53	-50.12%
YoY %	34.78%	-84.43%	71.80%	101.17%	87.91%	-74.22%	-	-
Horiz. %	35.13%	26.06%	167.42%	97.45%	48.44%	25.78%	100.00%	-
DY	0.35	0.35	1.25	0.96	0.20	0.22	0.77	-40.79%
YoY %	0.00%	-72.00%	30.21%	380.00%	-9.09%	-71.43%	-	-
Horiz. %	45.45%	45.45%	162.34%	124.68%	25.97%	28.57%	100.00%	-
P/NAPS	2.80	2.78	2.78	3.67	5.22	5.03	4.53	-27.37%
YoY %	0.72%	0.00%	-24.25%	-29.69%	3.78%	11.04%	-	-
Horiz. %	61.81%	61.37%	61.37%	81.02%	115.23%	111.04%	100.00%	-

	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	30/09/21	30/06/21	CAGR
Price Multiplier on Announcement Date
Date	16/02/23	23/11/22	29/08/22	26/05/22	25/02/22	24/11/21	30/08/21	-
Price	33.74	27.60	33.00	31.10	36.00	48.14	44.02	-
P/RPS	6.15	9.73	2.72	3.42	5.99	16.34	4.39	25.12%
YoY %	-36.79%	257.72%	-20.47%	-42.90%	-63.34%	272.21%	-	-
Horiz. %	140.09%	221.64%	61.96%	77.90%	136.45%	372.21%	100.00%	-
P/EPS	94.45	104.14	19.96	24.86	42.77	116.93	32.13	104.80%
YoY %	-9.30%	421.74%	-19.71%	-41.88%	-63.42%	263.93%	-	-
Horiz. %	293.96%	324.12%	62.12%	77.37%	133.12%	363.93%	100.00%	-
EY	1.06	0.96	5.01	4.02	2.34	0.86	3.11	-51.11%
YoY %	10.42%	-80.84%	24.63%	71.79%	172.09%	-72.35%	-	-
Horiz. %	34.08%	30.87%	161.09%	129.26%	75.24%	27.65%	100.00%	-
DY	0.30	0.36	1.06	1.13	0.28	0.21	0.68	-41.96%
YoY %	-16.67%	-66.04%	-6.19%	303.57%	33.33%	-69.12%	-	-
Horiz. %	44.12%	52.94%	155.88%	166.18%	41.18%	30.88%	100.00%	-
P/NAPS	3.29	2.67	3.28	3.14	3.81	5.33	5.14	-25.66%
YoY %	23.22%	-18.60%	4.46%	-17.59%	-28.52%	3.70%	-	-
Horiz. %	64.01%	51.95%	63.81%	61.09%	74.12%	103.70%	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

Moomoo MY

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 20 May 2024

MQ Trader

MQ Trading Signals

2024-05-21 11:30:00

EMA 5

5 Mins

SELL

2024-05-21 11:30:00

EMA 5

10 Mins

SELL

2024-05-21 10:40:00

EMA 5

10 Mins

BUY

2024-05-21 10:30:00

EMA 5

5 Mins

BUY

2024-05-21 09:00:00

EMA 5

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

361

MBSB

MALAYSIA BUILDING SOCIETY BHD

347

TOPGLOV

TOP GLOVE CORPORATION BHD

332

DNEX

DAGANG NEXCHANGE BERHAD

324

PTRANS

PERAK TRANSIT BERHAD

312

NOTION

NOTION VTEC BHD

309

HLIND

HONG LEONG INDUSTRIES BHD

299

PBBANK

PUBLIC BANK BHD

291

YTLPOWR

YTL POWER INTERNATIONAL BHD

274

Daily Stocks

INGENIEU

0.075

-0.005

536,657,800

INIX-OR

0.02

0.00

141,839,900

HSI-CV8

0.125

-0.035

137,669,400

HSI-CXG

0.195

-0.055

121,001,200

HSI-HUZ

0.20

+0.035

115,167,400

FEYTECH

1.09

+0.29

97,242,200

EDUSPEC-OR

0.005

0.00

75,002,700

DNEX

0.44

-0.005

73,057,700

YNHPROP

0.485

+0.035

62,068,500

BCMALL

0.015

+0.005

57,869,700

More active Stocks

ALLIANZ-PA

24.88

+0.88

2,300

VSTECS

3.91

+0.30

3,117,100

FEYTECH

1.09

+0.29

97,242,200

SAM

6.18

+0.28

1,261,500

6.51

+0.25

5,573,800

PANAMY

19.76

+0.20

12,500

AJI

15.88

+0.18

63,200

HLIND

11.62

+0.14

43,800

RAPID

0.84

+0.13

18,231,000

GAMUDA

5.93

+0.13

7,340,000

More gainer Stocks

KLK

21.86

-0.58

1,083,200

MPI

38.90

-0.50

248,100

PETDAG

20.78

-0.40

360,200

NESTLE

129.40

-0.40

18,100

HEIM

25.00

-0.34

38,500

PPB

15.04

-0.28

265,000

UTDPLT

25.44

-0.26

76,700

BKAWAN

20.00

-0.24

7,800

SUNCON-C15

0.165

-0.205

57,000

KOTRA

4.56

-0.20

171,800

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More