[MPI] QoQ Quarter Result on 31-Mar-2021 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
28-May-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
31-Mar-2021 [#3]
Profit Trend
QoQ- 10.94%
YoY- 237.23%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
Quarter Result
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Revenue 608,006 584,525 537,341 526,628 483,935 440,585 405,451 30.91%
PBT 115,428 112,634 96,026 97,413 91,100 73,085 62,454 50.43%
Tax -15,393 -16,692 -6,563 -8,275 -9,962 -7,301 -6,866 71.04%
NP 100,035 95,942 89,463 89,138 81,138 65,784 55,588 47.79%
-
NP to SH 85,320 81,684 75,101 74,373 67,037 55,308 49,045 44.49%
-
Tax Rate 13.34% 14.82% 6.83% 8.49% 10.94% 9.99% 10.99% -
Total Cost 507,971 488,583 447,878 437,490 402,797 374,801 349,863 28.13%
-
Net Worth 1,874,898 1,791,570 1,698,321 1,650,010 1,559,420 1,506,485 1,380,030 22.59%
Dividend
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Div - 19,840 - 39,616 - 19,718 - -
Div Payout % - 24.29% - 53.27% - 35.65% - -
Equity
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Net Worth 1,874,898 1,791,570 1,698,321 1,650,010 1,559,420 1,506,485 1,380,030 22.59%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
NP Margin 16.45% 16.41% 16.65% 16.93% 16.77% 14.93% 13.71% -
ROE 4.55% 4.56% 4.42% 4.51% 4.30% 3.67% 3.55% -
Per Share
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 306.45 294.62 270.83 265.87 244.54 223.44 212.71 27.47%
EPS 43.00 41.17 37.85 37.55 33.87 28.05 25.73 40.69%
DPS 0.00 10.00 0.00 20.00 0.00 10.00 0.00 -
NAPS 9.45 9.03 8.56 8.33 7.88 7.64 7.24 19.37%
Adjusted Per Share Value based on latest NOSH - 209,884
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
RPS 305.14 293.36 269.68 264.30 242.88 221.12 203.49 30.91%
EPS 42.82 41.00 37.69 37.33 33.64 27.76 24.61 44.51%
DPS 0.00 9.96 0.00 19.88 0.00 9.90 0.00 -
NAPS 9.4097 8.9914 8.5235 8.281 7.8263 7.5607 6.926 22.59%
Price Multiplier on Financial Quarter End Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 -
Price 49.36 45.40 38.80 38.90 25.96 18.80 11.00 -
P/RPS 16.11 15.41 14.33 14.63 10.62 8.41 5.17 112.89%
P/EPS 114.78 110.27 102.50 103.60 76.63 67.03 42.75 92.82%
EY 0.87 0.91 0.98 0.97 1.30 1.49 2.34 -48.20%
DY 0.00 0.22 0.00 0.51 0.00 0.53 0.00 -
P/NAPS 5.22 5.03 4.53 4.67 3.29 2.46 1.52 127.11%
Price Multiplier on Announcement Date
31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 CAGR
Date 25/02/22 24/11/21 30/08/21 28/05/21 25/02/21 25/11/20 28/08/20 -
Price 36.00 48.14 44.02 37.20 38.00 23.60 15.70 -
P/RPS 11.75 16.34 16.25 13.99 15.54 10.56 7.38 36.23%
P/EPS 83.71 116.93 116.29 99.08 112.18 84.14 61.02 23.39%
EY 1.19 0.86 0.86 1.01 0.89 1.19 1.64 -19.20%
DY 0.00 0.21 0.00 0.54 0.00 0.42 0.00 -
P/NAPS 3.81 5.33 5.14 4.47 4.82 3.09 2.17 45.38%

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