[MPI] QoQ Quarter Result on 30-Sep-2019 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
26-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Sep-2019 [#1]
Profit Trend
QoQ- 22.41%
YoY- -12.97%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 405,451 376,289 413,763 369,097 345,916 330,108 398,162 1.21%
PBT 62,454 34,221 65,480 49,307 40,894 25,488 60,160 2.52%
Tax -6,866 -8,004 -11,915 -5,923 -5,210 -4,006 -10,588 -25.10%
NP 55,588 26,217 53,565 43,384 35,684 21,482 49,572 7.94%
-
NP to SH 49,045 22,054 45,097 36,793 30,058 16,767 39,225 16.07%
-
Tax Rate 10.99% 23.39% 18.20% 12.01% 12.74% 15.72% 17.60% -
Total Cost 349,863 350,072 360,198 325,713 310,232 308,626 348,590 0.24%
-
Net Worth 1,380,030 1,360,416 1,324,690 1,298,082 1,269,574 1,273,207 1,250,239 6.81%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div - 32,345 - 19,005 - 32,305 - -
Div Payout % - 146.67% - 51.66% - 192.67% - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 1,380,030 1,360,416 1,324,690 1,298,082 1,269,574 1,273,207 1,250,239 6.81%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 13.71% 6.97% 12.95% 11.75% 10.32% 6.51% 12.45% -
ROE 3.55% 1.62% 3.40% 2.83% 2.37% 1.32% 3.14% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 212.71 197.77 217.71 194.20 182.01 173.71 209.55 1.00%
EPS 25.73 11.59 23.73 19.36 15.82 8.82 20.64 15.84%
DPS 0.00 17.00 0.00 10.00 0.00 17.00 0.00 -
NAPS 7.24 7.15 6.97 6.83 6.68 6.70 6.58 6.58%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 203.49 188.85 207.66 185.24 173.61 165.67 199.83 1.21%
EPS 24.61 11.07 22.63 18.47 15.09 8.41 19.69 16.04%
DPS 0.00 16.23 0.00 9.54 0.00 16.21 0.00 -
NAPS 6.926 6.8276 6.6483 6.5148 6.3717 6.3899 6.2746 6.81%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 11.00 9.15 11.44 9.14 9.22 10.00 9.95 -
P/RPS 5.17 4.63 5.25 4.71 5.07 5.76 4.75 5.81%
P/EPS 42.75 78.94 48.21 47.21 58.30 113.34 48.20 -7.69%
EY 2.34 1.27 2.07 2.12 1.72 0.88 2.07 8.52%
DY 0.00 1.86 0.00 1.09 0.00 1.70 0.00 -
P/NAPS 1.52 1.28 1.64 1.34 1.38 1.49 1.51 0.44%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 28/08/20 20/05/20 26/02/20 26/11/19 28/08/19 24/05/19 21/02/19 -
Price 15.70 10.92 11.20 11.00 8.57 8.80 10.22 -
P/RPS 7.38 5.52 5.14 5.66 4.71 5.07 4.88 31.78%
P/EPS 61.02 94.21 47.20 56.82 54.19 99.74 49.51 14.96%
EY 1.64 1.06 2.12 1.76 1.85 1.00 2.02 -12.98%
DY 0.00 1.56 0.00 0.91 0.00 1.93 0.00 -
P/NAPS 2.17 1.53 1.61 1.61 1.28 1.31 1.55 25.17%

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