[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

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
TTM Result
Revenue	1,993,916	2,044,721	2,174,330	2,314,026	2,395,613	2,416,123	2,341,429	-10.14%
YoY %	-2.48%	-5.96%	-6.04%	-3.41%	-0.85%	3.19%	-	-
Horiz. %	85.16%	87.33%	92.86%	98.83%	102.31%	103.19%	100.00%	-
PBT	85,655	124,328	209,098	322,384	400,540	439,379	433,985	-66.06%
YoY %	-31.11%	-40.54%	-35.14%	-19.51%	-8.84%	1.24%	-	-
Horiz. %	19.74%	28.65%	48.18%	74.28%	92.29%	101.24%	100.00%	-
Tax	-15,133	-16,180	-25,006	-33,949	-43,892	-54,449	-52,639	-56.40%
YoY %	6.47%	35.30%	26.34%	22.65%	19.39%	-3.44%	-	-
Horiz. %	28.75%	30.74%	47.50%	64.49%	83.38%	103.44%	100.00%	-
NP	70,522	108,148	184,092	288,435	356,648	384,930	381,346	-67.50%
YoY %	-34.79%	-41.25%	-36.18%	-19.13%	-7.35%	0.94%	-	-
Horiz. %	18.49%	28.36%	48.27%	75.64%	93.52%	100.94%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	25,154	61,334	133,685	232,878	299,868	328,853	323,466	-81.75%
YoY %	-58.99%	-54.12%	-42.59%	-22.34%	-8.81%	1.67%	-	-
Horiz. %	7.78%	18.96%	41.33%	71.99%	92.70%	101.67%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	17.67%	13.01%	11.96%	10.53%	10.96%	12.39%	12.13%	-
YoY %	35.82%	8.78%	13.58%	-3.92%	-11.54%	2.14%	-	-
Horiz. %	145.67%	107.25%	98.60%	86.81%	90.35%	102.14%	100.00%	-
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%
YoY %	-0.68%	-2.70%	-1.75%	-0.66%	0.38%	3.63%	-	-
Horiz. %	98.13%	98.80%	101.54%	103.34%	104.02%	103.63%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
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%
YoY %	1.38%	-1.64%	0.31%	-0.68%	2.77%	1.67%	-	-
Horiz. %	103.80%	102.39%	104.10%	103.78%	104.49%	101.67%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Dividend
Div	69,604	69,600	69,600	69,523	69,523	69,479	69,479	0.11%
YoY %	0.01%	0.00%	0.11%	0.00%	0.06%	0.00%	-	-
Horiz. %	100.18%	100.17%	100.17%	100.06%	100.06%	100.00%	100.00%	-
Div Payout %	276.71%	113.48%	52.06%	29.85%	23.18%	21.13%	21.48%	-
YoY %	143.84%	117.98%	74.41%	28.77%	9.70%	-1.63%	-	-
Horiz. %	1,288.22%	528.31%	242.36%	138.97%	107.91%	98.37%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Equity
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%
YoY %	1.38%	-1.64%	0.31%	-0.68%	2.77%	1.67%	-	-
Horiz. %	103.80%	102.39%	104.10%	103.78%	104.49%	101.67%	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%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Ratio Analysis
NP Margin	3.54%	5.29%	8.47%	12.46%	14.89%	15.93%	16.29%	-
YoY %	-33.08%	-37.54%	-32.02%	-16.32%	-6.53%	-2.21%	-	-
Horiz. %	21.73%	32.47%	52.00%	76.49%	91.41%	97.79%	100.00%	-
ROE	1.23%	3.04%	6.53%	11.40%	14.58%	16.44%	16.44%	-
YoY %	-59.54%	-53.45%	-42.72%	-21.81%	-11.31%	0.00%	-	-
Horiz. %	7.48%	18.49%	39.72%	69.34%	88.69%	100.00%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Per Share
RPS	1,002.57	1,028.12	1,093.36	1,163.76	1,204.79	1,214.94	1,179.22	-10.24%
YoY %	-2.49%	-5.97%	-6.05%	-3.41%	-0.84%	3.03%	-	-
Horiz. %	85.02%	87.19%	92.72%	98.69%	102.17%	103.03%	100.00%	-
EPS	12.65	30.84	67.22	117.12	150.81	165.36	162.91	-81.77%
YoY %	-58.98%	-54.12%	-42.61%	-22.34%	-8.80%	1.50%	-	-
Horiz. %	7.77%	18.93%	41.26%	71.89%	92.57%	101.50%	100.00%	-
DPS	35.00	35.00	35.00	35.00	35.00	35.00	35.00	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%	-
NAPS	10.27	10.13	10.30	10.27	10.34	10.06	9.91	2.40%
YoY %	1.38%	-1.65%	0.29%	-0.68%	2.78%	1.51%	-	-
Horiz. %	103.63%	102.22%	103.94%	103.63%	104.34%	101.51%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	950.01	974.21	1,035.97	1,102.53	1,141.40	1,151.17	1,115.58	-10.14%
YoY %	-2.48%	-5.96%	-6.04%	-3.41%	-0.85%	3.19%	-	-
Horiz. %	85.16%	87.33%	92.86%	98.83%	102.31%	103.19%	100.00%	-
EPS	11.98	29.22	63.69	110.96	142.87	156.68	154.12	-81.75%
YoY %	-59.00%	-54.12%	-42.60%	-22.33%	-8.81%	1.66%	-	-
Horiz. %	7.77%	18.96%	41.32%	72.00%	92.70%	101.66%	100.00%	-
DPS	33.16	33.16	33.16	33.12	33.12	33.10	33.10	0.12%
YoY %	0.00%	0.00%	0.12%	0.00%	0.06%	0.00%	-	-
Horiz. %	100.18%	100.18%	100.18%	100.06%	100.06%	100.00%	100.00%	-
NAPS	9.7316	9.5989	9.7593	9.7296	9.7959	9.532	9.3752	2.51%
YoY %	1.38%	-1.64%	0.31%	-0.68%	2.77%	1.67%	-	-
Horiz. %	103.80%	102.39%	104.10%	103.78%	104.49%	101.67%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Financial Quarter End Date
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%
YoY %	1.11%	2.26%	7.29%	3.35%	3.91%	-25.57%	-	-
Horiz. %	88.67%	87.70%	85.76%	79.94%	77.35%	74.43%	100.00%	-
P/EPS	217.11	90.21	43.08	24.56	19.06	16.93	22.34	354.77%
YoY %	140.67%	109.40%	75.41%	28.86%	12.58%	-24.22%	-	-
Horiz. %	971.84%	403.80%	192.84%	109.94%	85.32%	75.78%	100.00%	-
EY	0.46	1.11	2.32	4.07	5.25	5.91	4.48	-78.04%
YoY %	-58.56%	-52.16%	-43.00%	-22.48%	-11.17%	31.92%	-	-
Horiz. %	10.27%	24.78%	51.79%	90.85%	117.19%	131.92%	100.00%	-
DY	1.27	1.26	1.21	1.22	1.22	1.25	0.96	20.48%
YoY %	0.79%	4.13%	-0.82%	0.00%	-2.40%	30.21%	-	-
Horiz. %	132.29%	131.25%	126.04%	127.08%	127.08%	130.21%	100.00%	-
P/NAPS	2.67	2.75	2.81	2.80	2.78	2.78	3.67	-19.09%
YoY %	-2.91%	-2.14%	0.36%	0.72%	0.00%	-24.25%	-	-
Horiz. %	72.75%	74.93%	76.57%	76.29%	75.75%	75.75%	100.00%	-

	30/09/23	30/06/23	31/03/23	31/12/22	30/09/22	30/06/22	31/03/22	CAGR
Price Multiplier on Announcement Date
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%
YoY %	5.86%	0.79%	-12.41%	26.64%	-15.81%	3.03%	-	-
Horiz. %	102.65%	96.97%	96.21%	109.85%	86.74%	103.03%	100.00%	-
P/EPS	214.90	85.28	41.35	28.81	18.30	19.96	19.09	401.54%
YoY %	151.99%	106.24%	43.53%	57.43%	-8.32%	4.56%	-	-
Horiz. %	1,125.72%	446.73%	216.61%	150.92%	95.86%	104.56%	100.00%	-
EY	0.47	1.17	2.42	3.47	5.46	5.01	5.24	-79.93%
YoY %	-59.83%	-51.65%	-30.26%	-36.45%	8.98%	-4.39%	-	-
Horiz. %	8.97%	22.33%	46.18%	66.22%	104.20%	95.61%	100.00%	-
DY	1.29	1.33	1.26	1.04	1.27	1.06	1.13	9.22%
YoY %	-3.01%	5.56%	21.15%	-18.11%	19.81%	-6.19%	-	-
Horiz. %	114.16%	117.70%	111.50%	92.04%	112.39%	93.81%	100.00%	-
P/NAPS	2.65	2.60	2.70	3.29	2.67	3.28	3.14	-10.68%
YoY %	1.92%	-3.70%	-17.93%	23.22%	-18.60%	4.46%	-	-
Horiz. %	84.39%	82.80%	85.99%	104.78%	85.03%	104.46%	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