[MPI] QoQ Quarter Result on 30-Jun-2019 [#4]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
28-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2019
Quarter
30-Jun-2019 [#4]
Profit Trend
QoQ- 79.27%
YoY- -23.0%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Revenue 376,289 413,763 369,097 345,916 330,108 398,162 413,756 -6.12%
PBT 34,221 65,480 49,307 40,894 25,488 60,160 63,250 -33.57%
Tax -8,004 -11,915 -5,923 -5,210 -4,006 -10,588 -9,969 -13.60%
NP 26,217 53,565 43,384 35,684 21,482 49,572 53,281 -37.64%
-
NP to SH 22,054 45,097 36,793 30,058 16,767 39,225 42,278 -35.17%
-
Tax Rate 23.39% 18.20% 12.01% 12.74% 15.72% 17.60% 15.76% -
Total Cost 350,072 360,198 325,713 310,232 308,626 348,590 360,475 -1.93%
-
Net Worth 1,360,416 1,324,690 1,298,082 1,269,574 1,273,207 1,250,239 1,225,538 7.20%
Dividend
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Div 32,345 - 19,005 - 32,305 - 19,000 42.52%
Div Payout % 146.67% - 51.66% - 192.67% - 44.94% -
Equity
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Net Worth 1,360,416 1,324,690 1,298,082 1,269,574 1,273,207 1,250,239 1,225,538 7.20%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
NP Margin 6.97% 12.95% 11.75% 10.32% 6.51% 12.45% 12.88% -
ROE 1.62% 3.40% 2.83% 2.37% 1.32% 3.14% 3.45% -
Per Share
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 197.77 217.71 194.20 182.01 173.71 209.55 217.76 -6.21%
EPS 11.59 23.73 19.36 15.82 8.82 20.64 22.25 -35.23%
DPS 17.00 0.00 10.00 0.00 17.00 0.00 10.00 42.39%
NAPS 7.15 6.97 6.83 6.68 6.70 6.58 6.45 7.10%
Adjusted Per Share Value based on latest NOSH - 209,884
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
RPS 179.28 197.14 175.86 164.81 157.28 189.71 197.14 -6.12%
EPS 10.51 21.49 17.53 14.32 7.99 18.69 20.14 -35.15%
DPS 15.41 0.00 9.06 0.00 15.39 0.00 9.05 42.54%
NAPS 6.4818 6.3115 6.1848 6.0489 6.0662 5.9568 5.8391 7.20%
Price Multiplier on Financial Quarter End Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 -
Price 9.15 11.44 9.14 9.22 10.00 9.95 12.14 -
P/RPS 4.63 5.25 4.71 5.07 5.76 4.75 5.57 -11.58%
P/EPS 78.94 48.21 47.21 58.30 113.34 48.20 54.56 27.89%
EY 1.27 2.07 2.12 1.72 0.88 2.07 1.83 -21.59%
DY 1.86 0.00 1.09 0.00 1.70 0.00 0.82 72.55%
P/NAPS 1.28 1.64 1.34 1.38 1.49 1.51 1.88 -22.58%
Price Multiplier on Announcement Date
31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 CAGR
Date 20/05/20 26/02/20 26/11/19 28/08/19 24/05/19 21/02/19 08/11/18 -
Price 10.92 11.20 11.00 8.57 8.80 10.22 10.80 -
P/RPS 5.52 5.14 5.66 4.71 5.07 4.88 4.96 7.38%
P/EPS 94.21 47.20 56.82 54.19 99.74 49.51 48.54 55.53%
EY 1.06 2.12 1.76 1.85 1.00 2.02 2.06 -35.76%
DY 1.56 0.00 0.91 0.00 1.93 0.00 0.93 41.13%
P/NAPS 1.53 1.61 1.61 1.28 1.31 1.55 1.67 -5.66%

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