[MPI] QoQ Quarter Result on 30-Sep-2021 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
24-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2022
Quarter
30-Sep-2021 [#1]
Profit Trend
QoQ- 8.77%
YoY- 47.69%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 612,035 611,557 608,006 584,525 537,341 526,628 483,935 16.99%
PBT 101,420 109,897 115,428 112,634 96,026 97,413 91,100 7.43%
Tax -8,373 -13,991 -15,393 -16,692 -6,563 -8,275 -9,962 -10.96%
NP 93,047 95,906 100,035 95,942 89,463 89,138 81,138 9.58%
-
NP to SH 80,488 81,361 85,320 81,684 75,101 74,373 67,037 13.00%
-
Tax Rate 8.26% 12.73% 13.34% 14.82% 6.83% 8.49% 10.94% -
Total Cost 518,988 515,651 507,971 488,583 447,878 437,490 402,797 18.46%
-
Net Worth 2,000,612 1,967,709 1,874,898 1,791,570 1,698,321 1,650,010 1,559,420 18.12%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div - 49,639 - 19,840 - 39,616 - -
Div Payout % - 61.01% - 24.29% - 53.27% - -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 2,000,612 1,967,709 1,874,898 1,791,570 1,698,321 1,650,010 1,559,420 18.12%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 15.20% 15.68% 16.45% 16.41% 16.65% 16.93% 16.77% -
ROE 4.02% 4.13% 4.55% 4.56% 4.42% 4.51% 4.30% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 307.76 308.00 306.45 294.62 270.83 265.87 244.54 16.61%
EPS 40.47 40.98 43.00 41.17 37.85 37.55 33.87 12.63%
DPS 0.00 25.00 0.00 10.00 0.00 20.00 0.00 -
NAPS 10.06 9.91 9.45 9.03 8.56 8.33 7.88 17.73%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 307.17 306.93 305.14 293.36 269.68 264.30 242.88 16.99%
EPS 40.39 40.83 42.82 41.00 37.69 37.33 33.64 13.00%
DPS 0.00 24.91 0.00 9.96 0.00 19.88 0.00 -
NAPS 10.0406 9.8755 9.4097 8.9914 8.5235 8.281 7.8263 18.12%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 28.00 36.40 49.36 45.40 38.80 38.90 25.96 -
P/RPS 9.10 11.82 16.11 15.41 14.33 14.63 10.62 -9.81%
P/EPS 69.18 88.83 114.78 110.27 102.50 103.60 76.63 -6.60%
EY 1.45 1.13 0.87 0.91 0.98 0.97 1.30 7.57%
DY 0.00 0.69 0.00 0.22 0.00 0.51 0.00 -
P/NAPS 2.78 3.67 5.22 5.03 4.53 4.67 3.29 -10.64%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 29/08/22 26/05/22 25/02/22 24/11/21 30/08/21 28/05/21 25/02/21 -
Price 33.00 31.10 36.00 48.14 44.02 37.20 38.00 -
P/RPS 10.72 10.10 11.75 16.34 16.25 13.99 15.54 -21.98%
P/EPS 81.54 75.90 83.71 116.93 116.29 99.08 112.18 -19.20%
EY 1.23 1.32 1.19 0.86 0.86 1.01 0.89 24.14%
DY 0.00 0.80 0.00 0.21 0.00 0.54 0.00 -
P/NAPS 3.28 3.14 3.81 5.33 5.14 4.47 4.82 -22.68%

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