[MPI] YoY Annualized Quarter 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- -35.9%

YoY- -35.48%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Annualized Quarter Result
Revenue	2,052,840	2,256,060	2,338,100	1,762,340	1,476,388	1,655,024	1,550,536	4.78%
YoY %	-9.01%	-3.51%	32.67%	19.37%	-10.79%	6.74%	-	-
Horiz. %	132.40%	145.50%	150.79%	113.66%	95.22%	106.74%	100.00%	-
PBT	140,488	295,180	450,536	292,340	197,228	253,000	210,376	-6.50%
YoY %	-52.41%	-34.48%	54.11%	48.22%	-22.04%	20.26%	-	-
Horiz. %	66.78%	140.31%	214.16%	138.96%	93.75%	120.26%	100.00%	-
Tax	-20,352	-24,540	-66,768	-29,204	-23,692	-39,876	-35,068	-8.66%
YoY %	17.07%	63.25%	-128.63%	-23.27%	40.59%	-13.71%	-	-
Horiz. %	58.04%	69.98%	190.40%	83.28%	67.56%	113.71%	100.00%	-
NP	120,136	270,640	383,768	263,136	173,536	213,124	175,308	-6.10%
YoY %	-55.61%	-29.48%	45.84%	51.63%	-18.58%	21.57%	-	-
Horiz. %	68.53%	154.38%	218.91%	150.10%	98.99%	121.57%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	66,076	210,796	326,736	221,232	147,172	169,112	144,968	-12.26%
YoY %	-68.65%	-35.48%	47.69%	50.32%	-12.97%	16.65%	-	-
Horiz. %	45.58%	145.41%	225.38%	152.61%	101.52%	116.65%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	14.49%	8.31%	14.82%	9.99%	12.01%	15.76%	16.67%	-
YoY %	74.37%	-43.93%	48.35%	-16.82%	-23.79%	-5.46%	-	-
Horiz. %	86.92%	49.85%	88.90%	59.93%	72.05%	94.54%	100.00%	-
Total Cost	1,932,704	1,985,420	1,954,332	1,499,204	1,302,852	1,441,900	1,375,228	5.83%
YoY %	-2.66%	1.59%	30.36%	15.07%	-9.64%	4.85%	-	-
Horiz. %	140.54%	144.37%	142.11%	109.01%	94.74%	104.85%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,042,497	2,056,005	1,791,570	1,506,485	1,298,082	1,225,538	1,154,750	9.96%
YoY %	-0.66%	14.76%	18.92%	16.05%	5.92%	6.13%	-	-
Horiz. %	176.88%	178.05%	155.15%	130.46%	112.41%	106.13%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Dividend
Div	79,552	79,536	79,360	78,873	76,022	76,002	75,970	0.77%
YoY %	0.02%	0.22%	0.62%	3.75%	0.03%	0.04%	-	-
Horiz. %	104.72%	104.69%	104.46%	103.82%	100.07%	100.04%	100.00%	-
Div Payout %	120.39%	37.73%	24.29%	35.65%	51.66%	44.94%	52.40%	-
YoY %	219.08%	55.33%	-31.87%	-30.99%	14.95%	-14.24%	-	-
Horiz. %	229.75%	72.00%	46.35%	68.03%	98.59%	85.76%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Equity
Net Worth	2,042,497	2,056,005	1,791,570	1,506,485	1,298,082	1,225,538	1,154,750	9.96%
YoY %	-0.66%	14.76%	18.92%	16.05%	5.92%	6.13%	-	-
Horiz. %	176.88%	178.05%	155.15%	130.46%	112.41%	106.13%	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	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Ratio Analysis
NP Margin	5.85%	12.00%	16.41%	14.93%	11.75%	12.88%	11.31%	-
YoY %	-51.25%	-26.87%	9.91%	27.06%	-8.77%	13.88%	-	-
Horiz. %	51.72%	106.10%	145.09%	132.01%	103.89%	113.88%	100.00%	-
ROE	3.24%	10.25%	18.24%	14.69%	11.34%	13.80%	12.55%	-
YoY %	-68.39%	-43.80%	24.17%	29.54%	-17.83%	9.96%	-	-
Horiz. %	25.82%	81.67%	145.34%	117.05%	90.36%	109.96%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Per Share
RPS	1,032.20	1,134.61	1,178.47	893.75	776.82	871.04	816.39	3.98%
YoY %	-9.03%	-3.72%	31.86%	15.05%	-10.82%	6.69%	-	-
Horiz. %	126.43%	138.98%	144.35%	109.48%	95.15%	106.69%	100.00%	-
EPS	33.24	106.00	164.68	112.20	77.44	89.00	76.32	-12.93%
YoY %	-68.64%	-35.63%	46.77%	44.89%	-12.99%	16.61%	-	-
Horiz. %	43.55%	138.89%	215.78%	147.01%	101.47%	116.61%	100.00%	-
DPS	40.00	40.00	40.00	40.00	40.00	40.00	40.00	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	10.34	9.03	7.64	6.83	6.45	6.08	9.12%
YoY %	-0.68%	14.51%	18.19%	11.86%	5.89%	6.09%	-	-
Horiz. %	168.91%	170.07%	148.52%	125.66%	112.34%	106.09%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	978.08	1,074.91	1,114.00	839.67	703.43	788.54	738.76	4.78%
YoY %	-9.01%	-3.51%	32.67%	19.37%	-10.79%	6.74%	-	-
Horiz. %	132.39%	145.50%	150.79%	113.66%	95.22%	106.74%	100.00%	-
EPS	31.48	100.43	155.67	105.41	70.12	80.57	69.07	-12.26%
YoY %	-68.65%	-35.49%	47.68%	50.33%	-12.97%	16.65%	-	-
Horiz. %	45.58%	145.40%	225.38%	152.61%	101.52%	116.65%	100.00%	-
DPS	37.90	37.90	37.81	37.58	36.22	36.21	36.20	0.76%
YoY %	0.00%	0.24%	0.61%	3.75%	0.03%	0.03%	-	-
Horiz. %	104.70%	104.70%	104.45%	103.81%	100.06%	100.03%	100.00%	-
NAPS	9.7316	9.7959	8.536	7.1777	6.1848	5.8391	5.5018	9.96%
YoY %	-0.66%	14.76%	18.92%	16.05%	5.92%	6.13%	-	-
Horiz. %	176.88%	178.05%	155.15%	130.46%	112.41%	106.13%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	29/09/17	-
Price	27.46	28.74	45.40	18.80	9.14	12.14	13.38	-
P/RPS	2.66	2.53	3.85	2.10	1.18	1.39	1.64	8.39%
YoY %	5.14%	-34.29%	83.33%	77.97%	-15.11%	-15.24%	-	-
Horiz. %	162.20%	154.27%	234.76%	128.05%	71.95%	84.76%	100.00%	-
P/EPS	82.65	27.11	27.57	16.76	11.80	13.64	17.53	29.47%
YoY %	204.87%	-1.67%	64.50%	42.03%	-13.49%	-22.19%	-	-
Horiz. %	471.48%	154.65%	157.27%	95.61%	67.31%	77.81%	100.00%	-
EY	1.21	3.69	3.63	5.97	8.47	7.33	5.70	-22.75%
YoY %	-67.21%	1.65%	-39.20%	-29.52%	15.55%	28.60%	-	-
Horiz. %	21.23%	64.74%	63.68%	104.74%	148.60%	128.60%	100.00%	-
DY	1.46	1.39	0.88	2.13	4.38	3.29	2.99	-11.25%
YoY %	5.04%	57.95%	-58.69%	-51.37%	33.13%	10.03%	-	-
Horiz. %	48.83%	46.49%	29.43%	71.24%	146.49%	110.03%	100.00%	-
P/NAPS	2.67	2.78	5.03	2.46	1.34	1.88	2.20	3.27%
YoY %	-3.96%	-44.73%	104.47%	83.58%	-28.72%	-14.55%	-	-
Horiz. %	121.36%	126.36%	228.64%	111.82%	60.91%	85.45%	100.00%	-

	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	30/09/17	CAGR
Price Multiplier on Announcement Date
Date	15/11/23	23/11/22	24/11/21	25/11/20	26/11/19	08/11/18	08/11/17	-
Price	27.18	27.60	48.14	23.60	11.00	10.80	14.20	-
P/RPS	2.63	2.43	4.08	2.64	1.42	1.24	1.74	7.12%
YoY %	8.23%	-40.44%	54.55%	85.92%	14.52%	-28.74%	-	-
Horiz. %	151.15%	139.66%	234.48%	151.72%	81.61%	71.26%	100.00%	-
P/EPS	81.81	26.03	29.23	21.03	14.21	12.13	18.60	27.98%
YoY %	214.29%	-10.95%	38.99%	47.99%	17.15%	-34.78%	-	-
Horiz. %	439.84%	139.95%	157.15%	113.06%	76.40%	65.22%	100.00%	-
EY	1.22	3.84	3.42	4.75	7.04	8.24	5.38	-21.90%
YoY %	-68.23%	12.28%	-28.00%	-32.53%	-14.56%	53.16%	-	-
Horiz. %	22.68%	71.38%	63.57%	88.29%	130.86%	153.16%	100.00%	-
DY	1.47	1.45	0.83	1.69	3.64	3.70	2.82	-10.28%
YoY %	1.38%	74.70%	-50.89%	-53.57%	-1.62%	31.21%	-	-
Horiz. %	52.13%	51.42%	29.43%	59.93%	129.08%	131.21%	100.00%	-
P/NAPS	2.65	2.67	5.33	3.09	1.61	1.67	2.34	2.09%
YoY %	-0.75%	-49.91%	72.49%	91.93%	-3.59%	-28.63%	-	-
Horiz. %	113.25%	114.10%	227.78%	132.05%	68.80%	71.37%	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 - 02 May 2024

MQ Trader

MQ Trading Signals

2024-05-03 12:10:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-03 12:10:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-03 12:05:00

TURTLE SYSTEM 20

5 Mins

BUY

2024-05-03 12:05:00

TURTLE SYSTEM 55

5 Mins

BUY

2024-05-03 12:00:00

TURTLE SYSTEM 55

Hourly

BUY

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

354

YTLPOWR

YTL POWER INTERNATIONAL BHD

329

MPI

MALAYSIAN PACIFIC INDUSTRIES

320

HLIND

HONG LEONG INDUSTRIES BHD

317

MYEG

MY E.G. SERVICES BHD

270

CAPITALA

CAPITAL A BERHAD

239

PBBANK

PUBLIC BANK BHD

212

YTL

YTL CORPORATION BHD

211

DNEX

DAGANG NEXCHANGE BERHAD

211

Daily Stocks

HSI-CXG

0.165

+0.04

211,611,800

INIX-OR

0.02

0.00

141,839,900

HSI-HUT

0.235

-0.035

92,875,600

FITTERS

0.05

0.00

88,866,800

EDUSPEC-OR

0.005

0.00

75,002,700

BPURI

0.075

0.00

73,836,500

E&O-LR

0.055

+0.01

56,261,700

INGENIEU

0.125

-0.005

55,822,400

EPICON

0.435

-0.035

37,201,100

HSI-HS2

0.13

-0.03

34,699,900

More active Stocks

MPI

31.06

+0.64

93,700

AJI

20.34

+0.60

779,900

DLADY

34.22

+0.52

13,100

TENAGA

12.32

+0.30

6,736,300

NESTLE

128.20

+0.30

12,500

SAM

5.06

+0.23

297,200

HUMEIND-LA

4.10

+0.22

3,400

F&N

32.02

+0.20

203,400

MCEMENT

5.17

+0.18

1,346,900

PETGAS

18.10

+0.18

202,100

More gainer Stocks

ALLIANZ

21.02

-0.26

3,800

HSI-HWB

0.22

-0.25

235,400

APOLLO

6.85

-0.19

185,000

ORIENT

6.97

-0.18

1,220,900

GESHEN

4.04

-0.15

73,300

NIO-C8

0.025

-0.14

32,000

KUAISHO-C17

0.08

-0.12

58,800

XIAOMI-C31

0.005

-0.115

15,000

HSI-HS4

0.13

-0.11

110,000

HSI-HS6

0.575

-0.095

108,000

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