[MPI] QoQ TTM 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- -8.81%

YoY- 0.56%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
TTM Result
Revenue	2,044,721	2,174,330	2,314,026	2,395,613	2,416,123	2,341,429	2,256,500	-6.37%
YoY %	-5.96%	-6.04%	-3.41%	-0.85%	3.19%	3.76%	-	-
Horiz. %	90.61%	96.36%	102.55%	106.16%	107.07%	103.76%	100.00%	-
PBT	124,328	209,098	322,384	400,540	439,379	433,985	421,501	-55.78%
YoY %	-40.54%	-35.14%	-19.51%	-8.84%	1.24%	2.96%	-	-
Horiz. %	29.50%	49.61%	76.48%	95.03%	104.24%	102.96%	100.00%	-
Tax	-16,180	-25,006	-33,949	-43,892	-54,449	-52,639	-46,923	-50.92%
YoY %	35.30%	26.34%	22.65%	19.39%	-3.44%	-12.18%	-	-
Horiz. %	34.48%	53.29%	72.35%	93.54%	116.04%	112.18%	100.00%	-
NP	108,148	184,092	288,435	356,648	384,930	381,346	374,578	-56.41%
YoY %	-41.25%	-36.18%	-19.13%	-7.35%	0.94%	1.81%	-	-
Horiz. %	28.87%	49.15%	77.00%	95.21%	102.76%	101.81%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	61,334	133,685	232,878	299,868	328,853	323,466	316,478	-66.61%
YoY %	-54.12%	-42.59%	-22.34%	-8.81%	1.67%	2.21%	-	-
Horiz. %	19.38%	42.24%	73.58%	94.75%	103.91%	102.21%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	13.01%	11.96%	10.53%	10.96%	12.39%	12.13%	11.13%	-
YoY %	8.78%	13.58%	-3.92%	-11.54%	2.14%	8.98%	-	-
Horiz. %	116.89%	107.46%	94.61%	98.47%	111.32%	108.98%	100.00%	-
Total Cost	1,936,573	1,990,238	2,025,591	2,038,965	2,031,193	1,960,083	1,881,922	1.93%
YoY %	-2.70%	-1.75%	-0.66%	0.38%	3.63%	4.15%	-	-
Horiz. %	102.90%	105.76%	107.63%	108.34%	107.93%	104.15%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	-1.64%	0.31%	-0.68%	2.77%	1.67%	4.95%	-	-
Horiz. %	107.45%	109.25%	108.92%	109.66%	106.71%	104.95%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Dividend
Div	69,600	69,600	69,523	69,523	69,479	69,479	59,456	11.10%
YoY %	0.00%	0.11%	0.00%	0.06%	0.00%	16.86%	-	-
Horiz. %	117.06%	117.06%	116.93%	116.93%	116.86%	116.86%	100.00%	-
Div Payout %	113.48%	52.06%	29.85%	23.18%	21.13%	21.48%	18.79%	-
YoY %	117.98%	74.41%	28.77%	9.70%	-1.63%	14.32%	-	-
Horiz. %	603.94%	277.06%	158.86%	123.36%	112.45%	114.32%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Equity
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%
YoY %	-1.64%	0.31%	-0.68%	2.77%	1.67%	4.95%	-	-
Horiz. %	107.45%	109.25%	108.92%	109.66%	106.71%	104.95%	100.00%	-
NOSH	209,884	209,884	209,884	209,884	209,884	209,884	209,884	0.00%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Ratio Analysis
NP Margin	5.29%	8.47%	12.46%	14.89%	15.93%	16.29%	16.60%	-
YoY %	-37.54%	-32.02%	-16.32%	-6.53%	-2.21%	-1.87%	-	-
Horiz. %	31.87%	51.02%	75.06%	89.70%	95.96%	98.13%	100.00%	-
ROE	3.04%	6.53%	11.40%	14.58%	16.44%	16.44%	16.88%	-
YoY %	-53.45%	-42.72%	-21.81%	-11.31%	0.00%	-2.61%	-	-
Horiz. %	18.01%	38.68%	67.54%	86.37%	97.39%	97.39%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Per Share
RPS	1,028.12	1,093.36	1,163.76	1,204.79	1,214.94	1,179.22	1,137.34	-6.52%
YoY %	-5.97%	-6.05%	-3.41%	-0.84%	3.03%	3.68%	-	-
Horiz. %	90.40%	96.13%	102.32%	105.93%	106.82%	103.68%	100.00%	-
EPS	30.84	67.22	117.12	150.81	165.36	162.91	159.51	-66.66%
YoY %	-54.12%	-42.61%	-22.34%	-8.80%	1.50%	2.13%	-	-
Horiz. %	19.33%	42.14%	73.42%	94.55%	103.67%	102.13%	100.00%	-
DPS	35.00	35.00	35.00	35.00	35.00	35.00	30.00	10.85%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	16.67%	-	-
Horiz. %	116.67%	116.67%	116.67%	116.67%	116.67%	116.67%	100.00%	-
NAPS	10.13	10.30	10.27	10.34	10.06	9.91	9.45	4.75%
YoY %	-1.65%	0.29%	-0.68%	2.78%	1.51%	4.87%	-	-
Horiz. %	107.20%	108.99%	108.68%	109.42%	106.46%	104.87%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	1,026.20	1,091.24	1,161.35	1,202.30	1,212.59	1,175.11	1,132.48	-6.37%
YoY %	-5.96%	-6.04%	-3.41%	-0.85%	3.19%	3.76%	-	-
Horiz. %	90.62%	96.36%	102.55%	106.17%	107.07%	103.76%	100.00%	-
EPS	30.78	67.09	116.88	150.50	165.04	162.34	158.83	-66.61%
YoY %	-54.12%	-42.60%	-22.34%	-8.81%	1.66%	2.21%	-	-
Horiz. %	19.38%	42.24%	73.59%	94.76%	103.91%	102.21%	100.00%	-
DPS	34.93	34.93	34.89	34.89	34.87	34.87	29.84	11.10%
YoY %	0.00%	0.11%	0.00%	0.06%	0.00%	16.86%	-	-
Horiz. %	117.06%	117.06%	116.92%	116.92%	116.86%	116.86%	100.00%	-
NAPS	10.1111	10.2801	10.2487	10.3186	10.0406	9.8755	9.4097	4.92%
YoY %	-1.64%	0.31%	-0.68%	2.77%	1.67%	4.95%	-	-
Horiz. %	107.45%	109.25%	108.92%	109.66%	106.70%	104.95%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Financial Quarter End Date
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	2.71	2.65	2.47	2.39	2.30	3.09	4.34	-27.00%
YoY %	2.26%	7.29%	3.35%	3.91%	-25.57%	-28.80%	-	-
Horiz. %	62.44%	61.06%	56.91%	55.07%	53.00%	71.20%	100.00%	-
P/EPS	90.21	43.08	24.56	19.06	16.93	22.34	30.94	104.49%
YoY %	109.40%	75.41%	28.86%	12.58%	-24.22%	-27.80%	-	-
Horiz. %	291.56%	139.24%	79.38%	61.60%	54.72%	72.20%	100.00%	-
EY	1.11	2.32	4.07	5.25	5.91	4.48	3.23	-51.03%
YoY %	-52.16%	-43.00%	-22.48%	-11.17%	31.92%	38.70%	-	-
Horiz. %	34.37%	71.83%	126.01%	162.54%	182.97%	138.70%	100.00%	-
DY	1.26	1.21	1.22	1.22	1.25	0.96	0.61	62.40%
YoY %	4.13%	-0.82%	0.00%	-2.40%	30.21%	57.38%	-	-
Horiz. %	206.56%	198.36%	200.00%	200.00%	204.92%	157.38%	100.00%	-
P/NAPS	2.75	2.81	2.80	2.78	2.78	3.67	5.22	-34.84%
YoY %	-2.14%	0.36%	0.72%	0.00%	-24.25%	-29.69%	-	-
Horiz. %	52.68%	53.83%	53.64%	53.26%	53.26%	70.31%	100.00%	-

	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	31/12/21	CAGR
Price Multiplier on Announcement Date
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	2.56	2.54	2.90	2.29	2.72	2.64	3.17	-13.31%
YoY %	0.79%	-12.41%	26.64%	-15.81%	3.03%	-16.72%	-	-
Horiz. %	80.76%	80.13%	91.48%	72.24%	85.80%	83.28%	100.00%	-
P/EPS	85.28	41.35	28.81	18.30	19.96	19.09	22.57	143.18%
YoY %	106.24%	43.53%	57.43%	-8.32%	4.56%	-15.42%	-	-
Horiz. %	377.85%	183.21%	127.65%	81.08%	88.44%	84.58%	100.00%	-
EY	1.17	2.42	3.47	5.46	5.01	5.24	4.43	-58.93%
YoY %	-51.65%	-30.26%	-36.45%	8.98%	-4.39%	18.28%	-	-
Horiz. %	26.41%	54.63%	78.33%	123.25%	113.09%	118.28%	100.00%	-
DY	1.33	1.26	1.04	1.27	1.06	1.13	0.83	37.05%
YoY %	5.56%	21.15%	-18.11%	19.81%	-6.19%	36.14%	-	-
Horiz. %	160.24%	151.81%	125.30%	153.01%	127.71%	136.14%	100.00%	-
P/NAPS	2.60	2.70	3.29	2.67	3.28	3.14	3.81	-22.54%
YoY %	-3.70%	-17.93%	23.22%	-18.60%	4.46%	-17.59%	-	-
Horiz. %	68.24%	70.87%	86.35%	70.08%	86.09%	82.41%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos