[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	974.21	1,035.97	1,102.53	1,141.40	1,151.17	1,115.58	1,075.12	-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%	-
EPS	29.22	63.69	110.96	142.87	156.68	154.12	150.79	-66.61%
YoY %	-54.12%	-42.60%	-22.33%	-8.81%	1.66%	2.21%	-	-
Horiz. %	19.38%	42.24%	73.59%	94.75%	103.91%	102.21%	100.00%	-
DPS	33.16	33.16	33.12	33.12	33.10	33.10	28.33	11.09%
YoY %	0.00%	0.12%	0.00%	0.06%	0.00%	16.84%	-	-
Horiz. %	117.05%	117.05%	116.91%	116.91%	116.84%	116.84%	100.00%	-
NAPS	9.5989	9.7593	9.7296	9.7959	9.532	9.3752	8.933	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
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

Moomoo MY

Open a Moomoo Account Today and Win an Apple iPad Air*!

Latest Videos

MQ Market Updates - 03 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 16:40:00

ADX

10 Mins

BUY

2024-05-03 16:40:00

EMA 5

5 Mins

BUY

2024-05-03 16:30:00

ADX

30 Mins

BUY

2024-05-03 16:30:00

ADX

5 Mins

BUY

2024-05-03 15:20:00

EMA 5

10 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

TASCO

TASCO BERHAD

1000

PTRANS

PERAK TRANSIT BERHAD

357

YTLPOWR

YTL POWER INTERNATIONAL BHD

347

MPI

MALAYSIAN PACIFIC INDUSTRIES

324

HLIND

HONG LEONG INDUSTRIES BHD

321

MYEG

MY E.G. SERVICES BHD

300

CAPITALA

CAPITAL A BERHAD

235

DNEX

DAGANG NEXCHANGE BERHAD

234

YTL

YTL CORPORATION BHD

226

PBBANK

PUBLIC BANK BHD

221

Daily Stocks

HSI-CXG

0.17

+0.045

298,546,700

FITTERS

0.05

0.00

165,064,000

HSI-HUT

0.23

-0.04

159,197,600

INGENIEU

0.115

-0.015

157,218,400

INIX-OR

0.02

0.00

141,839,900

BPURI

0.075

0.00

79,318,900

TWL

0.03

0.00

77,339,300

EDUSPEC-OR

0.005

0.00

75,002,700

MYEG

0.92

+0.015

65,841,200

E&O-LR

0.055

+0.01

56,261,700

More active Stocks

ALLIANZ-PA

22.40

+0.88

400

MPI

31.00

+0.58

287,000

AJI

20.30

+0.56

1,012,600

DLADY

34.22

+0.52

27,900

NESTLE

128.30

+0.40

52,100

SAM

5.16

+0.33

1,225,400

TENAGA

12.32

+0.30

14,734,300

HUMEIND-LA

4.18

+0.30

17,600

ARKA

1.95

+0.19

156,200

YTLPOWR

4.79

+0.18

29,688,300

More gainer Stocks

HSI-HWB

0.215

-0.255

307,700

ORIENT

6.97

-0.18

1,220,900

APOLLO

6.86

-0.18

238,200

TAANN

4.09

-0.15

689,100

NIO-C8

0.025

-0.14

50,500

HSI-HS6

0.55

-0.12

197,400

KUAISHO-C17

0.08

-0.12

58,800

HSI-HUY

0.845

-0.115

134,500

HSI-HS4

0.125

-0.115

126,200

HSI-HWC

0.085

-0.115

40,000

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More