[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

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