[MPI] YoY Cumulative Quarter Result on 30-Jun-2020 [#4]

Announcement Date
28-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2020
Quarter
30-Jun-2020 [#4]
Profit Trend
QoQ- 47.18%
YoY- 19.22%
Quarter Report
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 2,044,721 2,416,123 1,988,489 1,564,600 1,487,942 1,542,320 1,544,545 4.78%
PBT 124,328 439,379 357,624 211,462 189,792 206,970 250,987 -11.04%
Tax -16,180 -54,449 -32,101 -32,708 -29,773 -34,527 -32,247 -10.85%
NP 108,148 384,930 325,523 178,754 160,019 172,443 218,740 -11.07%
-
NP to SH 61,334 328,853 271,819 152,989 128,328 142,464 177,915 -16.25%
-
Tax Rate 13.01% 12.39% 8.98% 15.47% 15.69% 16.68% 12.85% -
Total Cost 1,936,573 2,031,193 1,662,966 1,385,846 1,327,923 1,369,877 1,325,805 6.51%
-
Net Worth 2,014,654 2,000,612 1,698,321 1,380,030 1,269,574 1,187,537 1,120,563 10.26%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 69,608 69,603 59,520 51,465 51,315 55,101 51,280 5.22%
Div Payout % 113.49% 21.17% 21.90% 33.64% 39.99% 38.68% 28.82% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 2,014,654 2,000,612 1,698,321 1,380,030 1,269,574 1,187,537 1,120,563 10.26%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 5.29% 15.93% 16.37% 11.42% 10.75% 11.18% 14.16% -
ROE 3.04% 16.44% 16.01% 11.09% 10.11% 12.00% 15.88% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 1,028.12 1,214.94 1,002.25 820.83 782.90 811.72 813.24 3.98%
EPS 30.84 165.62 137.36 80.42 67.53 74.99 93.68 -16.89%
DPS 35.00 35.00 30.00 27.00 27.00 29.00 27.00 4.41%
NAPS 10.13 10.06 8.56 7.24 6.68 6.25 5.90 9.42%
Adjusted Per Share Value based on latest NOSH - 209,884
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 974.21 1,151.17 947.42 745.46 708.94 734.84 735.90 4.78%
EPS 29.22 156.68 129.51 72.89 61.14 67.88 84.77 -16.25%
DPS 33.16 33.16 28.36 24.52 24.45 26.25 24.43 5.22%
NAPS 9.5989 9.532 8.0917 6.5752 6.0489 5.6581 5.339 10.26%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 27.82 28.00 38.80 11.00 9.22 10.24 13.48 -
P/RPS 2.71 2.30 3.87 1.34 1.18 1.26 1.66 8.50%
P/EPS 90.21 16.93 28.32 13.71 13.65 13.66 14.39 35.77%
EY 1.11 5.91 3.53 7.30 7.32 7.32 6.95 -26.33%
DY 1.26 1.25 0.77 2.45 2.93 2.83 2.00 -7.40%
P/NAPS 2.75 2.78 4.53 1.52 1.38 1.64 2.28 3.17%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 28/08/23 29/08/22 30/08/21 28/08/20 28/08/19 23/08/18 17/08/17 -
Price 26.30 33.00 44.02 15.70 8.57 12.00 14.10 -
P/RPS 2.56 2.72 4.39 1.91 1.09 1.48 1.73 6.74%
P/EPS 85.28 19.96 32.13 19.56 12.69 16.00 15.05 33.50%
EY 1.17 5.01 3.11 5.11 7.88 6.25 6.64 -25.11%
DY 1.33 1.06 0.68 1.72 3.15 2.42 1.91 -5.85%
P/NAPS 2.60 3.28 5.14 2.17 1.28 1.92 2.39 1.41%

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