[MPI] YoY Annualized Quarter Result on 30-Jun-2017 [#4]

Announcement Date
17-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2017
Quarter
30-Jun-2017 [#4]
Profit Trend
QoQ- -3.25%
YoY- 12.95%
Quarter Report
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 1,564,600 1,487,942 1,542,320 1,544,545 1,463,279 1,390,090 1,291,840 3.24%
PBT 211,462 189,792 206,970 250,987 196,386 152,986 64,817 21.76%
Tax -32,708 -29,773 -34,527 -32,247 435 -30,376 -11,172 19.58%
NP 178,754 160,019 172,443 218,740 196,821 122,610 53,645 22.19%
-
NP to SH 152,989 128,328 142,464 177,915 157,518 108,468 45,144 22.53%
-
Tax Rate 15.47% 15.69% 16.68% 12.85% -0.22% 19.86% 17.24% -
Total Cost 1,385,846 1,327,923 1,369,877 1,325,805 1,266,458 1,267,480 1,238,195 1.89%
-
Net Worth 1,380,030 1,269,574 1,187,537 1,120,563 979,976 858,325 731,911 11.13%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 51,465 51,315 55,101 51,280 43,681 37,978 28,368 10.42%
Div Payout % 33.64% 39.99% 38.68% 28.82% 27.73% 35.01% 62.84% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 1,380,030 1,269,574 1,187,537 1,120,563 979,976 858,325 731,911 11.13%
NOSH 209,884 209,884 209,884 209,884 189,918 189,894 189,124 1.74%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 11.42% 10.75% 11.18% 14.16% 13.45% 8.82% 4.15% -
ROE 11.09% 10.11% 12.00% 15.88% 16.07% 12.64% 6.17% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 820.83 782.90 811.72 813.24 770.48 732.03 683.06 3.10%
EPS 80.42 67.53 74.99 93.68 82.94 57.12 23.87 22.41%
DPS 27.00 27.00 29.00 27.00 23.00 20.00 15.00 10.28%
NAPS 7.24 6.68 6.25 5.90 5.16 4.52 3.87 10.99%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 745.46 708.94 734.84 735.90 697.18 662.31 615.50 3.24%
EPS 72.89 61.14 67.88 84.77 75.05 51.68 21.51 22.53%
DPS 24.52 24.45 26.25 24.43 20.81 18.10 13.52 10.42%
NAPS 6.5752 6.0489 5.6581 5.339 4.6691 4.0895 3.4872 11.13%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 11.00 9.22 10.24 13.48 7.50 6.66 5.08 -
P/RPS 1.34 1.18 1.26 1.66 0.97 0.91 0.74 10.39%
P/EPS 13.71 13.65 13.66 14.39 9.04 11.66 21.28 -7.05%
EY 7.30 7.32 7.32 6.95 11.06 8.58 4.70 7.60%
DY 2.45 2.93 2.83 2.00 3.07 3.00 2.95 -3.04%
P/NAPS 1.52 1.38 1.64 2.28 1.45 1.47 1.31 2.50%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 28/08/20 28/08/19 23/08/18 17/08/17 18/08/16 24/08/15 27/08/14 -
Price 15.70 8.57 12.00 14.10 7.99 6.42 6.24 -
P/RPS 1.91 1.09 1.48 1.73 1.04 0.88 0.91 13.14%
P/EPS 19.56 12.69 16.00 15.05 9.63 11.24 26.14 -4.71%
EY 5.11 7.88 6.25 6.64 10.38 8.90 3.83 4.91%
DY 1.72 3.15 2.42 1.91 2.88 3.12 2.40 -5.39%
P/NAPS 2.17 1.28 1.92 2.39 1.55 1.42 1.61 5.09%

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