[MPI] QoQ Quarter Result on 31-Dec-2020 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
25-Feb-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Dec-2020 [#2]
Profit Trend
QoQ- 21.21%
YoY- 48.65%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 584,525 537,341 526,628 483,935 440,585 405,451 376,289 34.09%
PBT 112,634 96,026 97,413 91,100 73,085 62,454 34,221 121.10%
Tax -16,692 -6,563 -8,275 -9,962 -7,301 -6,866 -8,004 63.15%
NP 95,942 89,463 89,138 81,138 65,784 55,588 26,217 137.28%
-
NP to SH 81,684 75,101 74,373 67,037 55,308 49,045 22,054 139.19%
-
Tax Rate 14.82% 6.83% 8.49% 10.94% 9.99% 10.99% 23.39% -
Total Cost 488,583 447,878 437,490 402,797 374,801 349,863 350,072 24.86%
-
Net Worth 1,791,570 1,698,321 1,650,010 1,559,420 1,506,485 1,380,030 1,360,416 20.12%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 19,840 - 39,616 - 19,718 - 32,345 -27.78%
Div Payout % 24.29% - 53.27% - 35.65% - 146.67% -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 1,791,570 1,698,321 1,650,010 1,559,420 1,506,485 1,380,030 1,360,416 20.12%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 16.41% 16.65% 16.93% 16.77% 14.93% 13.71% 6.97% -
ROE 4.56% 4.42% 4.51% 4.30% 3.67% 3.55% 1.62% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 294.62 270.83 265.87 244.54 223.44 212.71 197.77 30.40%
EPS 41.17 37.85 37.55 33.87 28.05 25.73 11.59 132.62%
DPS 10.00 0.00 20.00 0.00 10.00 0.00 17.00 -29.77%
NAPS 9.03 8.56 8.33 7.88 7.64 7.24 7.15 16.82%
Adjusted Per Share Value based on latest NOSH - 209,884
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 293.36 269.68 264.30 242.88 221.12 203.49 188.85 34.09%
EPS 41.00 37.69 37.33 33.64 27.76 24.61 11.07 139.19%
DPS 9.96 0.00 19.88 0.00 9.90 0.00 16.23 -27.76%
NAPS 8.9914 8.5235 8.281 7.8263 7.5607 6.926 6.8276 20.12%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 45.40 38.80 38.90 25.96 18.80 11.00 9.15 -
P/RPS 15.41 14.33 14.63 10.62 8.41 5.17 4.63 122.75%
P/EPS 110.27 102.50 103.60 76.63 67.03 42.75 78.94 24.93%
EY 0.91 0.98 0.97 1.30 1.49 2.34 1.27 -19.90%
DY 0.22 0.00 0.51 0.00 0.53 0.00 1.86 -75.87%
P/NAPS 5.03 4.53 4.67 3.29 2.46 1.52 1.28 148.81%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 24/11/21 30/08/21 28/05/21 25/02/21 25/11/20 28/08/20 20/05/20 -
Price 48.14 44.02 37.20 38.00 23.60 15.70 10.92 -
P/RPS 16.34 16.25 13.99 15.54 10.56 7.38 5.52 106.02%
P/EPS 116.93 116.29 99.08 112.18 84.14 61.02 94.21 15.47%
EY 0.86 0.86 1.01 0.89 1.19 1.64 1.06 -13.00%
DY 0.21 0.00 0.54 0.00 0.42 0.00 1.56 -73.70%
P/NAPS 5.33 5.14 4.47 4.82 3.09 2.17 1.53 129.62%

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