[MPI] YoY TTM Result on 30-Sep-2021 [#1]

Stock

[MPI] MALAYSIAN PACIFIC INDUSTRIES

Announcement Date

24-Nov-2021

Admission Sponsor

Sponsor

Financial Year

30-Jun-2022

Quarter

30-Sep-2021 [#1]

Profit Trend

QoQ- 9.7%

YoY- 73.87%

Quarter Report

MPI Qtrly Report - Q1 FY2022.pdf

Latest QR

Upcoming QR

MPI's Result

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
TTM Result
Revenue	2,098,217	1,993,916	2,395,613	2,132,429	1,636,088	1,443,283	1,568,442	4.96%
YoY %	5.23%	-16.77%	12.34%	30.34%	13.36%	-7.98%	-	-
Horiz. %	133.78%	127.13%	152.74%	135.96%	104.31%	92.02%	100.00%	-
PBT	259,071	85,655	400,540	397,173	235,240	175,849	217,626	2.94%
YoY %	202.46%	-78.62%	0.85%	68.84%	33.77%	-19.20%	-	-
Horiz. %	119.04%	39.36%	184.05%	182.50%	108.09%	80.80%	100.00%	-
Tax	-15,372	-15,133	-43,892	-41,492	-34,086	-25,727	-35,729	-13.10%
YoY %	-1.58%	65.52%	-5.78%	-21.73%	-32.49%	27.99%	-	-
Horiz. %	43.02%	42.35%	122.85%	116.13%	95.40%	72.01%	100.00%	-
NP	243,699	70,522	356,648	355,681	201,154	150,122	181,897	4.99%
YoY %	245.56%	-80.23%	0.27%	76.82%	33.99%	-17.47%	-	-
Horiz. %	133.98%	38.77%	196.07%	195.54%	110.59%	82.53%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	178,007	25,154	299,868	298,195	171,504	122,843	148,500	3.06%
YoY %	607.67%	-91.61%	0.56%	73.87%	39.61%	-17.28%	-	-
Horiz. %	119.87%	16.94%	201.93%	200.80%	115.49%	82.72%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	5.93%	17.67%	10.96%	10.45%	14.49%	14.63%	16.42%	-
YoY %	-66.44%	61.22%	4.88%	-27.88%	-0.96%	-10.90%	-	-
Horiz. %	36.11%	107.61%	66.75%	63.64%	88.25%	89.10%	100.00%	-
Total Cost	1,854,518	1,923,394	2,038,965	1,776,748	1,434,934	1,293,161	1,386,545	4.96%
YoY %	-3.58%	-5.67%	14.76%	23.82%	10.96%	-6.74%	-	-
Horiz. %	133.75%	138.72%	147.05%	128.14%	103.49%	93.26%	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	69,653	69,604	69,523	59,456	52,063	51,310	55,101	3.97%
YoY %	0.07%	0.12%	16.93%	14.20%	1.47%	-6.88%	-	-
Horiz. %	126.41%	126.32%	126.17%	107.90%	94.49%	93.12%	100.00%	-
Div Payout %	39.13%	276.71%	23.18%	19.94%	30.36%	41.77%	37.11%	-
YoY %	-85.86%	1,093.74%	16.25%	-34.32%	-27.32%	12.56%	-	-
Horiz. %	105.44%	745.65%	62.46%	53.73%	81.81%	112.56%	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	11.61%	3.54%	14.89%	16.68%	12.29%	10.40%	11.60%	-
YoY %	227.97%	-76.23%	-10.73%	35.72%	18.17%	-10.34%	-	-
Horiz. %	100.09%	30.52%	128.36%	143.79%	105.95%	89.66%	100.00%	-
ROE	8.74%	1.23%	14.58%	16.64%	11.38%	9.46%	12.12%	-
YoY %	610.57%	-91.56%	-12.38%	46.22%	20.30%	-21.95%	-	-
Horiz. %	72.11%	10.15%	120.30%	137.29%	93.89%	78.05%	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	1,053.04	1,002.57	1,204.79	1,074.80	829.73	759.40	825.47	4.13%
YoY %	5.03%	-16.78%	12.09%	29.54%	9.26%	-8.00%	-	-
Horiz. %	127.57%	121.45%	145.95%	130.20%	100.52%	92.00%	100.00%	-
EPS	89.34	12.65	150.81	150.30	86.98	64.64	78.16	2.25%
YoY %	606.25%	-91.61%	0.34%	72.80%	34.56%	-17.30%	-	-
Horiz. %	114.30%	16.18%	192.95%	192.30%	111.28%	82.70%	100.00%	-
DPS	35.00	35.00	35.00	30.00	26.40	27.00	29.00	3.18%
YoY %	0.00%	0.00%	16.67%	13.64%	-2.22%	-6.90%	-	-
Horiz. %	120.69%	120.69%	120.69%	103.45%	91.03%	93.10%	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	1,053.04	1,000.70	1,202.30	1,070.21	821.11	724.35	787.16	4.96%
YoY %	5.23%	-16.77%	12.34%	30.34%	13.36%	-7.98%	-	-
Horiz. %	133.78%	127.13%	152.74%	135.96%	104.31%	92.02%	100.00%	-
EPS	89.34	12.62	150.50	149.66	86.07	61.65	74.53	3.06%
YoY %	607.92%	-91.61%	0.56%	73.88%	39.61%	-17.28%	-	-
Horiz. %	119.87%	16.93%	201.93%	200.81%	115.48%	82.72%	100.00%	-
DPS	35.00	34.93	34.89	29.84	26.13	25.75	27.65	4.00%
YoY %	0.20%	0.11%	16.92%	14.20%	1.48%	-6.87%	-	-
Horiz. %	126.58%	126.33%	126.18%	107.92%	94.50%	93.13%	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	2.53	2.74	2.39	4.22	2.27	1.20	1.47	9.46%
YoY %	-7.66%	14.64%	-43.36%	85.90%	89.17%	-18.37%	-	-
Horiz. %	172.11%	186.39%	162.59%	287.07%	154.42%	81.63%	100.00%	-
P/EPS	29.77	217.11	19.06	30.21	21.62	14.14	15.53	11.44%
YoY %	-86.29%	1,039.09%	-36.91%	39.73%	52.90%	-8.95%	-	-
Horiz. %	191.69%	1,398.00%	122.73%	194.53%	139.21%	91.05%	100.00%	-
EY	3.36	0.46	5.25	3.31	4.63	7.07	6.44	-10.26%
YoY %	630.43%	-91.24%	58.61%	-28.51%	-34.51%	9.78%	-	-
Horiz. %	52.17%	7.14%	81.52%	51.40%	71.89%	109.78%	100.00%	-
DY	1.32	1.27	1.22	0.66	1.40	2.95	2.39	-9.41%
YoY %	3.94%	4.10%	84.85%	-52.86%	-52.54%	23.43%	-	-
Horiz. %	55.23%	53.14%	51.05%	27.62%	58.58%	123.43%	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	2.34	2.71	2.29	4.48	2.84	1.45	1.31	10.14%
YoY %	-13.65%	18.34%	-48.88%	57.75%	95.86%	10.69%	-	-
Horiz. %	178.63%	206.87%	174.81%	341.98%	216.79%	110.69%	100.00%	-
P/EPS	27.63	214.90	18.30	32.03	27.13	17.02	13.82	12.22%
YoY %	-87.14%	1,074.32%	-42.87%	18.06%	59.40%	23.15%	-	-
Horiz. %	199.93%	1,554.99%	132.42%	231.77%	196.31%	123.15%	100.00%	-
EY	3.62	0.47	5.46	3.12	3.69	5.88	7.24	-10.90%
YoY %	670.21%	-91.39%	75.00%	-15.45%	-37.24%	-18.78%	-	-
Horiz. %	50.00%	6.49%	75.41%	43.09%	50.97%	81.22%	100.00%	-
DY	1.42	1.29	1.27	0.62	1.12	2.45	2.69	-10.09%
YoY %	10.08%	1.57%	104.84%	-44.64%	-54.29%	-8.92%	-	-
Horiz. %	52.79%	47.96%	47.21%	23.05%	41.64%	91.08%	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