[MPI] QoQ TTM Result on 30-Jun-2021 [#4]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
30-Aug-2021
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2021
Quarter
30-Jun-2021 [#4]
Profit Trend
QoQ- 10.6%
YoY- 77.67%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Revenue 2,341,429 2,256,500 2,132,429 1,988,489 1,856,599 1,706,260 1,636,088 27.02%
PBT 433,985 421,501 397,173 357,624 324,052 260,860 235,240 50.47%
Tax -52,639 -46,923 -41,492 -32,101 -32,404 -32,133 -34,086 33.63%
NP 381,346 374,578 355,681 325,523 291,648 228,727 201,154 53.23%
-
NP to SH 323,466 316,478 298,195 271,819 245,763 193,444 171,504 52.71%
-
Tax Rate 12.13% 11.13% 10.45% 8.98% 10.00% 12.32% 14.49% -
Total Cost 1,960,083 1,881,922 1,776,748 1,662,966 1,564,951 1,477,533 1,434,934 23.13%
-
Net Worth 1,967,709 1,874,898 1,791,570 1,698,321 1,650,010 1,559,420 1,506,485 19.50%
Dividend
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Div 69,479 59,456 59,456 59,334 59,334 52,063 52,063 21.23%
Div Payout % 21.48% 18.79% 19.94% 21.83% 24.14% 26.91% 30.36% -
Equity
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Net Worth 1,967,709 1,874,898 1,791,570 1,698,321 1,650,010 1,559,420 1,506,485 19.50%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
NP Margin 16.29% 16.60% 16.68% 16.37% 15.71% 13.41% 12.29% -
ROE 16.44% 16.88% 16.64% 16.01% 14.89% 12.40% 11.38% -
Per Share
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 1,179.22 1,137.34 1,074.80 1,002.25 937.29 862.20 829.73 26.43%
EPS 162.91 159.51 150.30 137.00 124.07 97.75 86.98 52.00%
DPS 35.00 30.00 30.00 30.00 29.95 26.31 26.40 20.70%
NAPS 9.91 9.45 9.03 8.56 8.33 7.88 7.64 18.95%
Adjusted Per Share Value based on latest NOSH - 209,884
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
RPS 1,115.58 1,075.12 1,016.00 947.42 884.58 812.95 779.52 27.02%
EPS 154.12 150.79 142.08 129.51 117.09 92.17 81.71 52.71%
DPS 33.10 28.33 28.33 28.27 28.27 24.81 24.81 21.21%
NAPS 9.3752 8.933 8.536 8.0917 7.8615 7.4299 7.1777 19.50%
Price Multiplier on Financial Quarter End Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 -
Price 36.40 49.36 45.40 38.80 38.90 25.96 18.80 -
P/RPS 3.09 4.34 4.22 3.87 4.15 3.01 2.27 22.84%
P/EPS 22.34 30.94 30.21 28.32 31.35 26.56 21.62 2.21%
EY 4.48 3.23 3.31 3.53 3.19 3.77 4.63 -2.17%
DY 0.96 0.61 0.66 0.77 0.77 1.01 1.40 -22.25%
P/NAPS 3.67 5.22 5.03 4.53 4.67 3.29 2.46 30.59%
Price Multiplier on Announcement Date
31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 CAGR
Date 26/05/22 25/02/22 24/11/21 30/08/21 28/05/21 25/02/21 25/11/20 -
Price 31.10 36.00 48.14 44.02 37.20 38.00 23.60 -
P/RPS 2.64 3.17 4.48 4.39 3.97 4.41 2.84 -4.75%
P/EPS 19.09 22.57 32.03 32.13 29.98 38.87 27.13 -20.90%
EY 5.24 4.43 3.12 3.11 3.34 2.57 3.69 26.36%
DY 1.13 0.83 0.62 0.68 0.81 0.69 1.12 0.59%
P/NAPS 3.14 3.81 5.33 5.14 4.47 4.82 3.09 1.07%

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