[MPI] QoQ TTM 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- -22.34%
YoY- -26.42%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 1,993,916 2,044,721 2,174,330 2,314,026 2,395,613 2,416,123 2,341,429 -10.14%
PBT 85,655 124,328 209,098 322,384 400,540 439,379 433,985 -66.06%
Tax -15,133 -16,180 -25,006 -33,949 -43,892 -54,449 -52,639 -56.40%
NP 70,522 108,148 184,092 288,435 356,648 384,930 381,346 -67.50%
-
NP to SH 25,154 61,334 133,685 232,878 299,868 328,853 323,466 -81.75%
-
Tax Rate 17.67% 13.01% 11.96% 10.53% 10.96% 12.39% 12.13% -
Total Cost 1,923,394 1,936,573 1,990,238 2,025,591 2,038,965 2,031,193 1,960,083 -1.25%
-
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 69,604 69,600 69,600 69,523 69,523 69,479 69,479 0.11%
Div Payout % 276.71% 113.48% 52.06% 29.85% 23.18% 21.13% 21.48% -
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 3.54% 5.29% 8.47% 12.46% 14.89% 15.93% 16.29% -
ROE 1.23% 3.04% 6.53% 11.40% 14.58% 16.44% 16.44% -
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 1,002.57 1,028.12 1,093.36 1,163.76 1,204.79 1,214.94 1,179.22 -10.24%
EPS 12.65 30.84 67.22 117.12 150.81 165.36 162.91 -81.77%
DPS 35.00 35.00 35.00 35.00 35.00 35.00 35.00 0.00%
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 1,000.70 1,026.20 1,091.24 1,161.35 1,202.30 1,212.59 1,175.11 -10.14%
EPS 12.62 30.78 67.09 116.88 150.50 165.04 162.34 -81.75%
DPS 34.93 34.93 34.93 34.89 34.89 34.87 34.87 0.11%
NAPS 10.2508 10.1111 10.2801 10.2487 10.3186 10.0406 9.8755 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 2.74 2.71 2.65 2.47 2.39 2.30 3.09 -7.69%
P/EPS 217.11 90.21 43.08 24.56 19.06 16.93 22.34 354.77%
EY 0.46 1.11 2.32 4.07 5.25 5.91 4.48 -78.04%
DY 1.27 1.26 1.21 1.22 1.22 1.25 0.96 20.48%
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 2.71 2.56 2.54 2.90 2.29 2.72 2.64 1.75%
P/EPS 214.90 85.28 41.35 28.81 18.30 19.96 19.09 401.54%
EY 0.47 1.17 2.42 3.47 5.46 5.01 5.24 -79.93%
DY 1.29 1.33 1.26 1.04 1.27 1.06 1.13 9.22%
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