[MPI] QoQ Quarter Result on 31-Dec-2022 [#2]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
16-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2023
Quarter
31-Dec-2022 [#2]
Profit Trend
QoQ- -65.22%
YoY- -78.52%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 513,210 482,426 471,861 526,419 564,015 612,035 611,557 -11.02%
PBT 35,122 16,650 -3,389 37,272 73,795 101,420 109,897 -53.22%
Tax -5,088 453 -5,048 -5,450 -6,135 -8,373 -13,991 -49.02%
NP 30,034 17,103 -8,437 31,822 67,660 93,047 95,906 -53.85%
-
NP to SH 16,519 8,137 -17,832 18,330 52,699 80,488 81,361 -65.42%
-
Tax Rate 14.49% -2.72% - 14.62% 8.31% 8.26% 12.73% -
Total Cost 483,176 465,323 480,298 494,597 496,355 518,988 515,651 -4.24%
-
Net Worth 2,042,497 2,014,654 2,048,330 2,042,086 2,056,005 2,000,612 1,967,709 2.51%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 19,888 - 49,716 - 19,884 - 49,639 -45.62%
Div Payout % 120.39% - 0.00% - 37.73% - 61.01% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 2,042,497 2,014,654 2,048,330 2,042,086 2,056,005 2,000,612 1,967,709 2.51%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 5.85% 3.55% -1.79% 6.04% 12.00% 15.20% 15.68% -
ROE 0.81% 0.40% -0.87% 0.90% 2.56% 4.02% 4.13% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 258.05 242.57 237.27 264.75 283.65 307.76 308.00 -11.11%
EPS 8.31 4.09 -8.97 9.22 26.50 40.47 40.98 -65.45%
DPS 10.00 0.00 25.00 0.00 10.00 0.00 25.00 -45.68%
NAPS 10.27 10.13 10.30 10.27 10.34 10.06 9.91 2.40%
Adjusted Per Share Value based on latest NOSH - 209,884
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 244.52 229.85 224.82 250.81 268.73 291.61 291.38 -11.02%
EPS 7.87 3.88 -8.50 8.73 25.11 38.35 38.76 -65.42%
DPS 9.48 0.00 23.69 0.00 9.47 0.00 23.65 -45.60%
NAPS 9.7316 9.5989 9.7593 9.7296 9.7959 9.532 9.3752 2.51%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 27.46 27.82 28.96 28.76 28.74 28.00 36.40 -
P/RPS 10.64 11.47 12.21 10.86 10.13 9.10 11.82 -6.76%
P/EPS 330.60 679.96 -322.97 311.98 108.44 69.18 88.83 139.96%
EY 0.30 0.15 -0.31 0.32 0.92 1.45 1.13 -58.65%
DY 0.36 0.00 0.86 0.00 0.35 0.00 0.69 -35.16%
P/NAPS 2.67 2.75 2.81 2.80 2.78 2.78 3.67 -19.09%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 15/11/23 28/08/23 18/05/23 16/02/23 23/11/22 29/08/22 26/05/22 -
Price 27.18 26.30 27.80 33.74 27.60 33.00 31.10 -
P/RPS 10.53 10.84 11.72 12.74 9.73 10.72 10.10 2.81%
P/EPS 327.23 642.81 -310.03 366.00 104.14 81.54 75.90 164.65%
EY 0.31 0.16 -0.32 0.27 0.96 1.23 1.32 -61.90%
DY 0.37 0.00 0.90 0.00 0.36 0.00 0.80 -40.16%
P/NAPS 2.65 2.60 2.70 3.29 2.67 3.28 3.14 -10.68%

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