[MPI] YoY Quarter Result on 30-Sep-2023 [#1]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

15-Nov-2023

Admission Sponsor

Sponsor

Financial Year

30-Jun-2024

Quarter

30-Sep-2023 [#1]

Profit Trend

QoQ- 103.01%

YoY- -68.65%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Quarter Result
Revenue	516,571	513,210	564,015	584,525	440,585	369,097	413,756	3.76%
YoY %	0.65%	-9.01%	-3.51%	32.67%	19.37%	-10.79%	-	-
Horiz. %	124.85%	124.04%	136.32%	141.27%	106.48%	89.21%	100.00%	-
PBT	40,316	35,122	73,795	112,634	73,085	49,307	63,250	-7.22%
YoY %	14.79%	-52.41%	-34.48%	54.11%	48.22%	-22.04%	-	-
Horiz. %	63.74%	55.53%	116.67%	178.08%	115.55%	77.96%	100.00%	-
Tax	169	-5,088	-6,135	-16,692	-7,301	-5,923	-9,969	-
YoY %	103.32%	17.07%	63.25%	-128.63%	-23.27%	40.59%	-	-
Horiz. %	-1.70%	51.04%	61.54%	167.44%	73.24%	59.41%	100.00%	-
NP	40,485	30,034	67,660	95,942	65,784	43,384	53,281	-4.47%
YoY %	34.80%	-55.61%	-29.48%	45.84%	51.63%	-18.58%	-	-
Horiz. %	75.98%	56.37%	126.99%	180.07%	123.47%	81.42%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	30,127	16,519	52,699	81,684	55,308	36,793	42,278	-5.48%
YoY %	82.38%	-68.65%	-35.48%	47.69%	50.32%	-12.97%	-	-
Horiz. %	71.26%	39.07%	124.65%	193.21%	130.82%	87.03%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-0.42%	14.49%	8.31%	14.82%	9.99%	12.01%	15.76%	-
YoY %	-102.90%	74.37%	-43.93%	48.35%	-16.82%	-23.79%	-	-
Horiz. %	-2.66%	91.94%	52.73%	94.04%	63.39%	76.21%	100.00%	-
Total Cost	476,086	483,176	496,355	488,583	374,801	325,713	360,475	4.74%
YoY %	-1.47%	-2.66%	1.59%	30.36%	15.07%	-9.64%	-	-
Horiz. %	132.07%	134.04%	137.69%	135.54%	103.97%	90.36%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,036,362	2,042,497	2,056,005	1,791,570	1,506,485	1,298,082	1,225,538	8.82%
YoY %	-0.30%	-0.66%	14.76%	18.92%	16.05%	5.92%	-	-
Horiz. %	166.16%	166.66%	167.76%	146.19%	122.92%	105.92%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Dividend
Div	19,925	19,888	19,884	19,840	19,718	19,005	19,000	0.79%
YoY %	0.19%	0.02%	0.22%	0.62%	3.75%	0.03%	-	-
Horiz. %	104.87%	104.67%	104.65%	104.42%	103.78%	100.03%	100.00%	-
Div Payout %	66.14%	120.39%	37.73%	24.29%	35.65%	51.66%	44.94%	-
YoY %	-45.06%	219.08%	55.33%	-31.87%	-30.99%	14.95%	-	-
Horiz. %	147.17%	267.89%	83.96%	54.05%	79.33%	114.95%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Equity
Net Worth	2,036,362	2,042,497	2,056,005	1,791,570	1,506,485	1,298,082	1,225,538	8.82%
YoY %	-0.30%	-0.66%	14.76%	18.92%	16.05%	5.92%	-	-
Horiz. %	166.16%	166.66%	167.76%	146.19%	122.92%	105.92%	100.00%	-
NOSH	199,252	209,884	209,884	209,884	209,884	209,884	209,884	-0.86%
YoY %	-5.07%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	94.93%	100.00%	100.00%	100.00%	100.00%	100.00%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Ratio Analysis
NP Margin	7.84%	5.85%	12.00%	16.41%	14.93%	11.75%	12.88%	-
YoY %	34.02%	-51.25%	-26.87%	9.91%	27.06%	-8.77%	-	-
Horiz. %	60.87%	45.42%	93.17%	127.41%	115.92%	91.23%	100.00%	-
ROE	1.48%	0.81%	2.56%	4.56%	3.67%	2.83%	3.45%	-
YoY %	82.72%	-68.36%	-43.86%	24.25%	29.68%	-17.97%	-	-
Horiz. %	42.90%	23.48%	74.20%	132.17%	106.38%	82.03%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Per Share
RPS	259.25	258.05	283.65	294.62	223.44	194.20	217.76	2.94%
YoY %	0.47%	-9.03%	-3.72%	31.86%	15.06%	-10.82%	-	-
Horiz. %	119.05%	118.50%	130.26%	135.30%	102.61%	89.18%	100.00%	-
EPS	15.12	8.31	26.50	41.17	28.05	19.36	22.25	-6.23%
YoY %	81.95%	-68.64%	-35.63%	46.77%	44.89%	-12.99%	-	-
Horiz. %	67.96%	37.35%	119.10%	185.03%	126.07%	87.01%	100.00%	-
DPS	10.00	10.00	10.00	10.00	10.00	10.00	10.00	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	10.22	10.27	10.34	9.03	7.64	6.83	6.45	7.96%
YoY %	-0.49%	-0.68%	14.51%	18.19%	11.86%	5.89%	-	-
Horiz. %	158.45%	159.22%	160.31%	140.00%	118.45%	105.89%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	259.25	257.57	283.07	293.36	221.12	185.24	207.65	3.76%
YoY %	0.65%	-9.01%	-3.51%	32.67%	19.37%	-10.79%	-	-
Horiz. %	124.85%	124.04%	136.32%	141.28%	106.49%	89.21%	100.00%	-
EPS	15.12	8.29	26.45	41.00	27.76	18.47	21.22	-5.48%
YoY %	82.39%	-68.66%	-35.49%	47.69%	50.30%	-12.96%	-	-
Horiz. %	71.25%	39.07%	124.65%	193.21%	130.82%	87.04%	100.00%	-
DPS	10.00	9.98	9.98	9.96	9.90	9.54	9.54	0.78%
YoY %	0.20%	0.00%	0.20%	0.61%	3.77%	0.00%	-	-
Horiz. %	104.82%	104.61%	104.61%	104.40%	103.77%	100.00%	100.00%	-
NAPS	10.22	10.2508	10.3186	8.9914	7.5607	6.5148	6.1507	8.82%
YoY %	-0.30%	-0.66%	14.76%	18.92%	16.05%	5.92%	-	-
Horiz. %	166.16%	166.66%	167.76%	146.18%	122.92%	105.92%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/24	29/09/23	30/09/22	30/09/21	30/09/20	30/09/19	28/09/18	-
Price	26.60	27.46	28.74	45.40	18.80	9.14	12.14	-
P/RPS	10.26	10.64	10.13	15.41	8.41	4.71	5.57	10.70%
YoY %	-3.57%	5.03%	-34.26%	83.23%	78.56%	-15.44%	-	-
Horiz. %	184.20%	191.02%	181.87%	276.66%	150.99%	84.56%	100.00%	-
P/EPS	175.93	330.60	108.44	110.27	67.03	47.21	54.56	21.52%
YoY %	-46.78%	204.87%	-1.66%	64.51%	41.98%	-13.47%	-	-
Horiz. %	322.45%	605.94%	198.75%	202.11%	122.86%	86.53%	100.00%	-
EY	0.57	0.30	0.92	0.91	1.49	2.12	1.83	-17.65%
YoY %	90.00%	-67.39%	1.10%	-38.93%	-29.72%	15.85%	-	-
Horiz. %	31.15%	16.39%	50.27%	49.73%	81.42%	115.85%	100.00%	-
DY	0.38	0.36	0.35	0.22	0.53	1.09	0.82	-12.02%
YoY %	5.56%	2.86%	59.09%	-58.49%	-51.38%	32.93%	-	-
Horiz. %	46.34%	43.90%	42.68%	26.83%	64.63%	132.93%	100.00%	-
P/NAPS	2.60	2.67	2.78	5.03	2.46	1.34	1.88	5.54%
YoY %	-2.62%	-3.96%	-44.73%	104.47%	83.58%	-28.72%	-	-
Horiz. %	138.30%	142.02%	147.87%	267.55%	130.85%	71.28%	100.00%	-

	30/09/24	30/09/23	30/09/22	30/09/21	30/09/20	30/09/19	30/09/18	CAGR
Price Multiplier on Announcement Date
Date	25/11/24	15/11/23	23/11/22	24/11/21	25/11/20	26/11/19	08/11/18	-
Price	24.68	27.18	27.60	48.14	23.60	11.00	10.80	-
P/RPS	9.52	10.53	9.73	16.34	10.56	5.66	4.96	11.46%
YoY %	-9.59%	8.22%	-40.45%	54.73%	86.57%	14.11%	-	-
Horiz. %	191.94%	212.30%	196.17%	329.44%	212.90%	114.11%	100.00%	-
P/EPS	163.23	327.23	104.14	116.93	84.14	56.82	48.54	22.37%
YoY %	-50.12%	214.22%	-10.94%	38.97%	48.08%	17.06%	-	-
Horiz. %	336.28%	674.15%	214.54%	240.89%	173.34%	117.06%	100.00%	-
EY	0.61	0.31	0.96	0.86	1.19	1.76	2.06	-18.34%
YoY %	96.77%	-67.71%	11.63%	-27.73%	-32.39%	-14.56%	-	-
Horiz. %	29.61%	15.05%	46.60%	41.75%	57.77%	85.44%	100.00%	-
DY	0.41	0.37	0.36	0.21	0.42	0.91	0.93	-12.74%
YoY %	10.81%	2.78%	71.43%	-50.00%	-53.85%	-2.15%	-	-
Horiz. %	44.09%	39.78%	38.71%	22.58%	45.16%	97.85%	100.00%	-
P/NAPS	2.41	2.65	2.67	5.33	3.09	1.61	1.67	6.29%
YoY %	-9.06%	-0.75%	-49.91%	72.49%	91.93%	-3.59%	-	-
Horiz. %	144.31%	158.68%	159.88%	319.16%	185.03%	96.41%	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