[MPI] YoY Quarter Result on 31-Mar-2020 [#3]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

20-May-2020

Admission Sponsor

Sponsor

Financial Year

30-Jun-2020

Quarter

31-Mar-2020 [#3]

Profit Trend

QoQ- -51.1%

YoY- 31.53%

Quarter Report

MPI's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Quarter Result
Revenue	471,861	611,557	526,628	376,289	330,108	366,333	396,000	2.96%
YoY %	-22.84%	16.13%	39.95%	13.99%	-9.89%	-7.49%	-	-
Horiz. %	119.16%	154.43%	132.99%	95.02%	83.36%	92.51%	100.00%	-
PBT	-3,389	109,897	97,413	34,221	25,488	39,895	62,288	-
YoY %	-103.08%	12.82%	184.66%	34.26%	-36.11%	-35.95%	-	-
Horiz. %	-5.44%	176.43%	156.39%	54.94%	40.92%	64.05%	100.00%	-
Tax	-5,048	-13,991	-8,275	-8,004	-4,006	-8,186	-8,998	-9.18%
YoY %	63.92%	-69.08%	-3.39%	-99.80%	51.06%	9.02%	-	-
Horiz. %	56.10%	155.49%	91.96%	88.95%	44.52%	90.98%	100.00%	-
NP	-8,437	95,906	89,138	26,217	21,482	31,709	53,290	-
YoY %	-108.80%	7.59%	240.00%	22.04%	-32.25%	-40.50%	-	-
Horiz. %	-15.83%	179.97%	167.27%	49.20%	40.31%	59.50%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	-17,832	81,361	74,373	22,054	16,767	25,984	43,213	-
YoY %	-121.92%	9.40%	237.23%	31.53%	-35.47%	-39.87%	-	-
Horiz. %	-41.27%	188.28%	172.11%	51.04%	38.80%	60.13%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	-	12.73%	8.49%	23.39%	15.72%	20.52%	14.45%	-
YoY %	-	49.94%	-63.70%	48.79%	-23.39%	42.01%	-	-
Horiz. %	-	88.10%	58.75%	161.87%	108.79%	142.01%	100.00%	-
Total Cost	480,298	515,651	437,490	350,072	308,626	334,624	342,710	5.78%
YoY %	-6.86%	17.87%	24.97%	13.43%	-7.77%	-2.36%	-	-
Horiz. %	140.15%	150.46%	127.66%	102.15%	90.05%	97.64%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	2,048,330	1,967,709	1,650,010	1,360,416	1,273,207	1,189,440	1,118,664	10.60%
YoY %	4.10%	19.25%	21.29%	6.85%	7.04%	6.33%	-	-
Horiz. %	183.11%	175.90%	147.50%	121.61%	113.81%	106.33%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Dividend
Div	49,716	49,639	39,616	32,345	32,305	36,101	36,085	5.48%
YoY %	0.16%	25.30%	22.48%	0.12%	-10.51%	0.04%	-	-
Horiz. %	137.77%	137.56%	109.79%	89.64%	89.52%	100.04%	100.00%	-
Div Payout %	0.00%	61.01%	53.27%	146.67%	192.67%	138.94%	83.51%	-
YoY %	0.00%	14.53%	-63.68%	-23.88%	38.67%	66.38%	-	-
Horiz. %	0.00%	73.06%	63.79%	175.63%	230.71%	166.38%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Equity
Net Worth	2,048,330	1,967,709	1,650,010	1,360,416	1,273,207	1,189,440	1,118,664	10.60%
YoY %	4.10%	19.25%	21.29%	6.85%	7.04%	6.33%	-	-
Horiz. %	183.11%	175.90%	147.50%	121.61%	113.81%	106.33%	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%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Ratio Analysis
NP Margin	-1.79%	15.68%	16.93%	6.97%	6.51%	8.66%	13.46%	-
YoY %	-111.42%	-7.38%	142.90%	7.07%	-24.83%	-35.66%	-	-
Horiz. %	-13.30%	116.49%	125.78%	51.78%	48.37%	64.34%	100.00%	-
ROE	-0.87%	4.13%	4.51%	1.62%	1.32%	2.18%	3.86%	-
YoY %	-121.07%	-8.43%	178.40%	22.73%	-39.45%	-43.52%	-	-
Horiz. %	-22.54%	106.99%	116.84%	41.97%	34.20%	56.48%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Per Share
RPS	237.27	308.00	265.87	197.77	173.71	192.80	208.50	2.17%
YoY %	-22.96%	15.85%	34.43%	13.85%	-9.90%	-7.53%	-	-
Horiz. %	113.80%	147.72%	127.52%	94.85%	83.31%	92.47%	100.00%	-
EPS	-8.97	40.98	37.55	11.59	8.82	13.68	22.75	-
YoY %	-121.89%	9.13%	223.99%	31.41%	-35.53%	-39.87%	-	-
Horiz. %	-39.43%	180.13%	165.05%	50.95%	38.77%	60.13%	100.00%	-
DPS	25.00	25.00	20.00	17.00	17.00	19.00	19.00	4.67%
YoY %	0.00%	25.00%	17.65%	0.00%	-10.53%	0.00%	-	-
Horiz. %	131.58%	131.58%	105.26%	89.47%	89.47%	100.00%	100.00%	-
NAPS	10.30	9.91	8.33	7.15	6.70	6.26	5.89	9.75%
YoY %	3.94%	18.97%	16.50%	6.72%	7.03%	6.28%	-	-
Horiz. %	174.87%	168.25%	141.43%	121.39%	113.75%	106.28%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Adjusted Per Share Value based on latest NOSH - 209,884
RPS	224.82	291.38	250.91	179.28	157.28	174.54	188.68	2.96%
YoY %	-22.84%	16.13%	39.95%	13.99%	-9.89%	-7.49%	-	-
Horiz. %	119.15%	154.43%	132.98%	95.02%	83.36%	92.51%	100.00%	-
EPS	-8.50	38.76	35.44	10.51	7.99	12.38	20.59	-
YoY %	-121.93%	9.37%	237.20%	31.54%	-35.46%	-39.87%	-	-
Horiz. %	-41.28%	188.25%	172.12%	51.04%	38.81%	60.13%	100.00%	-
DPS	23.69	23.65	18.88	15.41	15.39	17.20	17.19	5.48%
YoY %	0.17%	25.26%	22.52%	0.13%	-10.52%	0.06%	-	-
Horiz. %	137.81%	137.58%	109.83%	89.65%	89.53%	100.06%	100.00%	-
NAPS	9.7593	9.3752	7.8615	6.4818	6.0662	5.6671	5.3299	10.60%
YoY %	4.10%	19.25%	21.29%	6.85%	7.04%	6.33%	-	-
Horiz. %	183.10%	175.90%	147.50%	121.61%	113.81%	106.33%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/03/23	31/03/22	31/03/21	31/03/20	29/03/19	30/03/18	31/03/17	-
Price	28.96	36.40	38.90	9.15	10.00	8.62	11.50	-
P/RPS	12.21	11.82	14.63	4.63	5.76	4.47	5.52	14.13%
YoY %	3.30%	-19.21%	215.98%	-19.62%	28.86%	-19.02%	-	-
Horiz. %	221.20%	214.13%	265.04%	83.88%	104.35%	80.98%	100.00%	-
P/EPS	-322.97	88.83	103.60	78.94	113.34	63.03	50.54	-
YoY %	-463.58%	-14.26%	31.24%	-30.35%	79.82%	24.71%	-	-
Horiz. %	-639.04%	175.76%	204.99%	156.19%	224.26%	124.71%	100.00%	-
EY	-0.31	1.13	0.97	1.27	0.88	1.59	1.98	-
YoY %	-127.43%	16.49%	-23.62%	44.32%	-44.65%	-19.70%	-	-
Horiz. %	-15.66%	57.07%	48.99%	64.14%	44.44%	80.30%	100.00%	-
DY	0.86	0.69	0.51	1.86	1.70	2.20	1.65	-10.28%
YoY %	24.64%	35.29%	-72.58%	9.41%	-22.73%	33.33%	-	-
Horiz. %	52.12%	41.82%	30.91%	112.73%	103.03%	133.33%	100.00%	-
P/NAPS	2.81	3.67	4.67	1.28	1.49	1.38	1.95	6.27%
YoY %	-23.43%	-21.41%	264.84%	-14.09%	7.97%	-29.23%	-	-
Horiz. %	144.10%	188.21%	239.49%	65.64%	76.41%	70.77%	100.00%	-

	31/03/23	31/03/22	31/03/21	31/03/20	31/03/19	31/03/18	31/03/17	CAGR
Price Multiplier on Announcement Date
Date	18/05/23	26/05/22	28/05/21	20/05/20	24/05/19	17/05/18	18/04/17	-
Price	27.80	31.10	37.20	10.92	8.80	8.38	11.84	-
P/RPS	11.72	10.10	13.99	5.52	5.07	4.35	5.68	12.82%
YoY %	16.04%	-27.81%	153.44%	8.88%	16.55%	-23.42%	-	-
Horiz. %	206.34%	177.82%	246.30%	97.18%	89.26%	76.58%	100.00%	-
P/EPS	-310.03	75.90	99.08	94.21	99.74	61.28	52.04	-
YoY %	-508.47%	-23.40%	5.17%	-5.54%	62.76%	17.76%	-	-
Horiz. %	-595.75%	145.85%	190.39%	181.03%	191.66%	117.76%	100.00%	-
EY	-0.32	1.32	1.01	1.06	1.00	1.63	1.92	-
YoY %	-124.24%	30.69%	-4.72%	6.00%	-38.65%	-15.10%	-	-
Horiz. %	-16.67%	68.75%	52.60%	55.21%	52.08%	84.90%	100.00%	-
DY	0.90	0.80	0.54	1.56	1.93	2.27	1.60	-9.13%
YoY %	12.50%	48.15%	-65.38%	-19.17%	-14.98%	41.87%	-	-
Horiz. %	56.25%	50.00%	33.75%	97.50%	120.62%	141.88%	100.00%	-
P/NAPS	2.70	3.14	4.47	1.53	1.31	1.34	2.01	5.03%
YoY %	-14.01%	-29.75%	192.16%	16.79%	-2.24%	-33.33%	-	-
Horiz. %	134.33%	156.22%	222.39%	76.12%	65.17%	66.67%	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