[MPI] QoQ Quarter Result on 30-Sep-2022 [#1]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
23-Nov-2022
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
30-Sep-2022 [#1]
Profit Trend
QoQ- -34.53%
YoY- -35.48%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Revenue 482,426 471,861 526,419 564,015 612,035 611,557 608,006 -14.32%
PBT 16,650 -3,389 37,272 73,795 101,420 109,897 115,428 -72.59%
Tax 453 -5,048 -5,450 -6,135 -8,373 -13,991 -15,393 -
NP 17,103 -8,437 31,822 67,660 93,047 95,906 100,035 -69.29%
-
NP to SH 8,137 -17,832 18,330 52,699 80,488 81,361 85,320 -79.21%
-
Tax Rate -2.72% - 14.62% 8.31% 8.26% 12.73% 13.34% -
Total Cost 465,323 480,298 494,597 496,355 518,988 515,651 507,971 -5.69%
-
Net Worth 2,014,654 2,048,330 2,042,086 2,056,005 2,000,612 1,967,709 1,874,898 4.92%
Dividend
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Div - 49,716 - 19,884 - 49,639 - -
Div Payout % - 0.00% - 37.73% - 61.01% - -
Equity
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Net Worth 2,014,654 2,048,330 2,042,086 2,056,005 2,000,612 1,967,709 1,874,898 4.92%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
NP Margin 3.55% -1.79% 6.04% 12.00% 15.20% 15.68% 16.45% -
ROE 0.40% -0.87% 0.90% 2.56% 4.02% 4.13% 4.55% -
Per Share
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 242.57 237.27 264.75 283.65 307.76 308.00 306.45 -14.46%
EPS 4.09 -8.97 9.22 26.50 40.47 40.98 43.00 -79.25%
DPS 0.00 25.00 0.00 10.00 0.00 25.00 0.00 -
NAPS 10.13 10.30 10.27 10.34 10.06 9.91 9.45 4.75%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
RPS 242.12 236.82 264.20 283.07 307.17 306.93 305.14 -14.32%
EPS 4.08 -8.95 9.20 26.45 40.39 40.83 42.82 -79.22%
DPS 0.00 24.95 0.00 9.98 0.00 24.91 0.00 -
NAPS 10.1111 10.2801 10.2487 10.3186 10.0406 9.8755 9.4097 4.92%
Price Multiplier on Financial Quarter End Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 -
Price 27.82 28.96 28.76 28.74 28.00 36.40 49.36 -
P/RPS 11.47 12.21 10.86 10.13 9.10 11.82 16.11 -20.31%
P/EPS 679.96 -322.97 311.98 108.44 69.18 88.83 114.78 228.46%
EY 0.15 -0.31 0.32 0.92 1.45 1.13 0.87 -69.12%
DY 0.00 0.86 0.00 0.35 0.00 0.69 0.00 -
P/NAPS 2.75 2.81 2.80 2.78 2.78 3.67 5.22 -34.84%
Price Multiplier on Announcement Date
30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 CAGR
Date 28/08/23 18/05/23 16/02/23 23/11/22 29/08/22 26/05/22 25/02/22 -
Price 26.30 27.80 33.74 27.60 33.00 31.10 36.00 -
P/RPS 10.84 11.72 12.74 9.73 10.72 10.10 11.75 -5.24%
P/EPS 642.81 -310.03 366.00 104.14 81.54 75.90 83.71 290.68%
EY 0.16 -0.32 0.27 0.96 1.23 1.32 1.19 -73.85%
DY 0.00 0.90 0.00 0.36 0.00 0.80 0.00 -
P/NAPS 2.60 2.70 3.29 2.67 3.28 3.14 3.81 -22.54%

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