[MPI] YoY Cumulative Quarter Result on 31-Mar-2022 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

26-May-2022

Admission Sponsor

Sponsor

Financial Year

30-Jun-2022

Quarter

31-Mar-2022 [#3]

Profit Trend

QoQ- 48.72%

YoY- 26.25%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Cumulative Result
Revenue	1,562,016	1,562,295	1,804,088	1,451,148	1,159,149	1,142,026	1,149,219	5.24%
YoY %	-0.02%	-13.40%	24.32%	25.19%	1.50%	-0.63%	-	-
Horiz. %	135.92%	135.94%	156.98%	126.27%	100.86%	99.37%	100.00%	-
PBT	137,252	107,678	337,959	261,598	149,008	148,898	151,918	-1.67%
YoY %	27.47%	-68.14%	29.19%	75.56%	0.07%	-1.99%	-	-
Horiz. %	90.35%	70.88%	222.46%	172.20%	98.08%	98.01%	100.00%	-
Tax	-12,931	-16,633	-46,076	-25,538	-25,842	-24,563	-27,576	-11.84%
YoY %	22.26%	63.90%	-80.42%	1.18%	-5.21%	10.93%	-	-
Horiz. %	46.89%	60.32%	167.09%	92.61%	93.71%	89.07%	100.00%	-
NP	124,321	91,045	291,883	236,060	123,166	124,335	124,342	-0.00%
YoY %	36.55%	-68.81%	23.65%	91.66%	-0.94%	-0.01%	-	-
Horiz. %	99.98%	73.22%	234.74%	189.85%	99.05%	99.99%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	81,425	53,197	248,365	196,718	103,944	98,270	103,427	-3.90%
YoY %	53.06%	-78.58%	26.25%	89.25%	5.77%	-4.99%	-	-
Horiz. %	78.73%	51.43%	240.14%	190.20%	100.50%	95.01%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	9.42%	15.45%	13.63%	9.76%	17.34%	16.50%	18.15%	-
YoY %	-39.03%	13.35%	39.65%	-43.71%	5.09%	-9.09%	-	-
Horiz. %	51.90%	85.12%	75.10%	53.77%	95.54%	90.91%	100.00%	-
Total Cost	1,437,695	1,471,250	1,512,205	1,215,088	1,035,983	1,017,691	1,024,877	5.79%
YoY %	-2.28%	-2.71%	24.45%	17.29%	1.80%	-0.70%	-	-
Horiz. %	140.28%	143.55%	147.55%	118.56%	101.08%	99.30%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,120,391	2,048,330	1,967,709	1,650,010	1,360,416	1,273,207	1,189,440	10.10%
YoY %	3.52%	4.10%	19.25%	21.29%	6.85%	7.04%	-	-
Horiz. %	178.27%	172.21%	165.43%	138.72%	114.37%	107.04%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Dividend
Div	69,618	69,603	69,495	59,424	51,372	51,308	55,101	3.97%
YoY %	0.02%	0.16%	16.95%	15.67%	0.12%	-6.88%	-	-
Horiz. %	126.35%	126.32%	126.12%	107.85%	93.23%	93.12%	100.00%	-
Div Payout %	85.50%	130.84%	27.98%	30.21%	49.42%	52.21%	53.28%	-
YoY %	-34.65%	367.62%	-7.38%	-38.87%	-5.34%	-2.01%	-	-
Horiz. %	160.47%	245.57%	52.52%	56.70%	92.76%	97.99%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Equity
Net Worth	2,120,391	2,048,330	1,967,709	1,650,010	1,360,416	1,273,207	1,189,440	10.10%
YoY %	3.52%	4.10%	19.25%	21.29%	6.85%	7.04%	-	-
Horiz. %	178.27%	172.21%	165.43%	138.72%	114.37%	107.04%	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%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Ratio Analysis
NP Margin	7.96%	5.83%	16.18%	16.27%	10.63%	10.89%	10.82%	-
YoY %	36.54%	-63.97%	-0.55%	53.06%	-2.39%	0.65%	-	-
Horiz. %	73.57%	53.88%	149.54%	150.37%	98.24%	100.65%	100.00%	-
ROE	3.84%	2.60%	12.62%	11.92%	7.64%	7.72%	8.70%	-
YoY %	47.69%	-79.40%	5.87%	56.02%	-1.04%	-11.26%	-	-
Horiz. %	44.14%	29.89%	145.06%	137.01%	87.82%	88.74%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Per Share
RPS	785.28	785.60	908.60	732.61	609.22	600.97	604.83	4.44%
YoY %	-0.04%	-13.54%	24.02%	20.25%	1.37%	-0.64%	-	-
Horiz. %	129.83%	129.89%	150.22%	121.13%	100.73%	99.36%	100.00%	-
EPS	40.94	26.75	125.15	99.49	54.67	51.72	54.44	-4.63%
YoY %	53.05%	-78.63%	25.79%	81.98%	5.70%	-5.00%	-	-
Horiz. %	75.20%	49.14%	229.89%	182.75%	100.42%	95.00%	100.00%	-
DPS	35.00	35.00	35.00	30.00	27.00	27.00	29.00	3.18%
YoY %	0.00%	0.00%	16.67%	11.11%	0.00%	-6.90%	-	-
Horiz. %	120.69%	120.69%	120.69%	103.45%	93.10%	93.10%	100.00%	-
NAPS	10.66	10.30	9.91	8.33	7.15	6.70	6.26	9.26%
YoY %	3.50%	3.94%	18.97%	16.50%	6.72%	7.03%	-	-
Horiz. %	170.29%	164.54%	158.31%	133.07%	114.22%	107.03%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	744.23	744.36	859.56	691.40	552.28	544.12	547.55	5.24%
YoY %	-0.02%	-13.40%	24.32%	25.19%	1.50%	-0.63%	-	-
Horiz. %	135.92%	135.94%	156.98%	126.27%	100.86%	99.37%	100.00%	-
EPS	38.80	25.35	118.33	93.73	49.52	46.82	49.28	-3.90%
YoY %	53.06%	-78.58%	26.25%	89.28%	5.77%	-4.99%	-	-
Horiz. %	78.73%	51.44%	240.12%	190.20%	100.49%	95.01%	100.00%	-
DPS	33.17	33.16	33.11	28.31	24.48	24.45	26.25	3.97%
YoY %	0.03%	0.15%	16.96%	15.65%	0.12%	-6.86%	-	-
Horiz. %	126.36%	126.32%	126.13%	107.85%	93.26%	93.14%	100.00%	-
NAPS	10.1027	9.7593	9.3752	7.8615	6.4818	6.0662	5.6671	10.10%
YoY %	3.52%	4.10%	19.25%	21.29%	6.85%	7.04%	-	-
Horiz. %	178.27%	172.21%	165.43%	138.72%	114.38%	107.04%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	29/03/24	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	-
Price	31.00	28.96	36.40	38.90	9.15	10.00	8.62	-
P/RPS	3.95	3.69	4.01	5.31	1.50	1.66	1.43	18.43%
YoY %	7.05%	-7.98%	-24.48%	254.00%	-9.64%	16.08%	-	-
Horiz. %	276.22%	258.04%	280.42%	371.33%	104.90%	116.08%	100.00%	-
P/EPS	75.73	108.26	29.10	39.17	16.75	19.34	15.84	29.76%
YoY %	-30.05%	272.03%	-25.71%	133.85%	-13.39%	22.10%	-	-
Horiz. %	478.09%	683.46%	183.71%	247.29%	105.74%	122.10%	100.00%	-
EY	1.32	0.92	3.44	2.55	5.97	5.17	6.31	-22.93%
YoY %	43.48%	-73.26%	34.90%	-57.29%	15.47%	-18.07%	-	-
Horiz. %	20.92%	14.58%	54.52%	40.41%	94.61%	81.93%	100.00%	-
DY	1.13	1.21	0.96	0.77	2.95	2.70	3.36	-16.59%
YoY %	-6.61%	26.04%	24.68%	-73.90%	9.26%	-19.64%	-	-
Horiz. %	33.63%	36.01%	28.57%	22.92%	87.80%	80.36%	100.00%	-
P/NAPS	2.91	2.81	3.67	4.67	1.28	1.49	1.38	13.22%
YoY %	3.56%	-23.43%	-21.41%	264.84%	-14.09%	7.97%	-	-
Horiz. %	210.87%	203.62%	265.94%	338.41%	92.75%	107.97%	100.00%	-

	31/03/24	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	CAGR
Price Multiplier on Announcement Date
Date	16/05/24	18/05/23	26/05/22	28/05/21	20/05/20	24/05/19	17/05/18	-
Price	33.50	27.80	31.10	37.20	10.92	8.80	8.38	-
P/RPS	4.27	3.54	3.42	5.08	1.79	1.46	1.39	20.54%
YoY %	20.62%	3.51%	-32.68%	183.80%	22.60%	5.04%	-	-
Horiz. %	307.19%	254.68%	246.04%	365.47%	128.78%	105.04%	100.00%	-
P/EPS	81.84	103.93	24.86	37.46	19.99	17.02	15.39	32.08%
YoY %	-21.25%	318.06%	-33.64%	87.39%	17.45%	10.59%	-	-
Horiz. %	531.77%	675.31%	161.53%	243.40%	129.89%	110.59%	100.00%	-
EY	1.22	0.96	4.02	2.67	5.00	5.88	6.50	-24.31%
YoY %	27.08%	-76.12%	50.56%	-46.60%	-14.97%	-9.54%	-	-
Horiz. %	18.77%	14.77%	61.85%	41.08%	76.92%	90.46%	100.00%	-
DY	1.04	1.26	1.13	0.81	2.47	3.07	3.46	-18.13%
YoY %	-17.46%	11.50%	39.51%	-67.21%	-19.54%	-11.27%	-	-
Horiz. %	30.06%	36.42%	32.66%	23.41%	71.39%	88.73%	100.00%	-
P/NAPS	3.14	2.70	3.14	4.47	1.53	1.31	1.34	15.23%
YoY %	16.30%	-14.01%	-29.75%	192.16%	16.79%	-2.24%	-	-
Horiz. %	234.33%	201.49%	234.33%	333.58%	114.18%	97.76%	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

Don't Miss Out: Up to USD1,000 in Our Lucky Draw!

Latest Videos

MQ Market Updates - 20 May 2024

MQ Trader

MQ Trading Signals

2024-05-20 16:15:00

EMA 5

5 Mins

SELL

2024-05-20 15:50:00

ADX

5 Mins

SELL

2024-05-20 14:30:00

TURTLE SYSTEM 20

5 Mins

SELL

2024-05-20 14:30:00

TURTLE SYSTEM 55

5 Mins

SELL

2024-05-20 11:05:00

TURTLE SYSTEM 20

5 Mins

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

MPI

MALAYSIAN PACIFIC INDUSTRIES

344

HLIND

HONG LEONG INDUSTRIES BHD

320

PTRANS

PERAK TRANSIT BERHAD

313

MBSB

MALAYSIA BUILDING SOCIETY BHD

281

TOPGLOV

TOP GLOVE CORPORATION BHD

269

YTLPOWR

YTL POWER INTERNATIONAL BHD

239

DNEX

DAGANG NEXCHANGE BERHAD

219

PBBANK

PUBLIC BANK BHD

204

GENTING

GENTING BHD

204

Daily Stocks

INGENIEU

0.08

-0.015

707,324,400

HSI-HUZ

0.165

-0.015

232,894,800

HSI-CV8

0.16

-0.005

206,681,300

INIX-OR

0.02

0.00

141,839,900

INGENIEU-WB

0.02

0.00

136,483,500

HSI-CXG

0.25

-0.005

116,784,000

TOPGLOV

1.19

-0.01

91,679,100

VELESTO

0.29

+0.005

87,924,300

MBSB

0.94

+0.05

77,503,300

MYEG

1.02

-0.02

75,702,100

More active Stocks

MPI

39.40

+2.80

1,263,600

HLIND

11.48

+0.40

145,100

ARKA

2.40

+0.38

358,000

NESTLE

129.80

+0.30

43,000

PETDAG

21.18

+0.28

237,100

NHFATT

4.50

+0.27

185,600

AYER

7.50

+0.25

11,500

GAMUDA

5.80

+0.22

14,131,300

PPB

15.32

+0.20

993,100

GCB-C5

1.01

+0.195

50,000

More gainer Stocks

ALLIANZ

23.00

-0.38

55,900

GESHEN

3.85

-0.27

351,500

HEIM

25.34

-0.26

94,900

AJI

15.70

-0.24

98,100

ORIENT

6.97

-0.18

1,220,900

F&N

33.18

-0.18

193,600

KESM

6.30

-0.16

169,000

UTDPLT

25.70

-0.14

643,300

KUAISHO-C17

0.08

-0.12

58,800

PARAGON

3.29

-0.11

242,400

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