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

Announcement Date
15-Nov-2023
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2024
Quarter
30-Sep-2023 [#1]
Profit Trend
QoQ- -58.99%
YoY- -91.61%
Quarter Report
View:
Show?
TTM Result
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Revenue 1,993,916 2,395,613 2,132,429 1,636,088 1,443,283 1,568,442 1,574,170 4.01%
PBT 85,655 400,540 397,173 235,240 175,849 217,626 247,760 -16.21%
Tax -15,133 -43,892 -41,492 -34,086 -25,727 -35,729 -34,802 -12.95%
NP 70,522 356,648 355,681 201,154 150,122 181,897 212,958 -16.81%
-
NP to SH 25,154 299,868 298,195 171,504 122,843 148,500 174,436 -27.57%
-
Tax Rate 17.67% 10.96% 10.45% 14.49% 14.63% 16.42% 14.05% -
Total Cost 1,923,394 2,038,965 1,776,748 1,434,934 1,293,161 1,386,545 1,361,212 5.92%
-
Net Worth 2,042,497 2,056,005 1,791,570 1,506,485 1,298,082 1,225,538 1,154,750 9.96%
Dividend
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Div 69,604 69,523 59,456 52,063 51,310 55,101 55,078 3.97%
Div Payout % 276.71% 23.18% 19.94% 30.36% 41.77% 37.11% 31.58% -
Equity
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Net Worth 2,042,497 2,056,005 1,791,570 1,506,485 1,298,082 1,225,538 1,154,750 9.96%
NOSH 209,884 209,884 209,884 209,884 209,884 209,884 209,884 0.00%
Ratio Analysis
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
NP Margin 3.54% 14.89% 16.68% 12.29% 10.40% 11.60% 13.53% -
ROE 1.23% 14.58% 16.64% 11.38% 9.46% 12.12% 15.11% -
Per Share
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 1,002.57 1,204.79 1,074.80 829.73 759.40 825.47 828.83 3.22%
EPS 12.65 150.81 150.30 86.98 64.64 78.16 91.84 -28.12%
DPS 35.00 35.00 30.00 26.40 27.00 29.00 29.00 3.18%
NAPS 10.27 10.34 9.03 7.64 6.83 6.45 6.08 9.12%
Adjusted Per Share Value based on latest NOSH - 209,884
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
RPS 950.01 1,141.40 1,016.00 779.52 687.66 747.29 750.02 4.01%
EPS 11.98 142.87 142.08 81.71 58.53 70.75 83.11 -27.57%
DPS 33.16 33.12 28.33 24.81 24.45 26.25 26.24 3.97%
NAPS 9.7316 9.7959 8.536 7.1777 6.1848 5.8391 5.5018 9.96%
Price Multiplier on Financial Quarter End Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 29/09/23 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 -
Price 27.46 28.74 45.40 18.80 9.14 12.14 13.38 -
P/RPS 2.74 2.39 4.22 2.27 1.20 1.47 1.61 9.26%
P/EPS 217.11 19.06 30.21 21.62 14.14 15.53 14.57 56.83%
EY 0.46 5.25 3.31 4.63 7.07 6.44 6.86 -36.24%
DY 1.27 1.22 0.66 1.40 2.95 2.39 2.17 -8.53%
P/NAPS 2.67 2.78 5.03 2.46 1.34 1.88 2.20 3.27%
Price Multiplier on Announcement Date
30/09/23 30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 CAGR
Date 15/11/23 23/11/22 24/11/21 25/11/20 26/11/19 08/11/18 08/11/17 -
Price 27.18 27.60 48.14 23.60 11.00 10.80 14.20 -
P/RPS 2.71 2.29 4.48 2.84 1.45 1.31 1.71 7.97%
P/EPS 214.90 18.30 32.03 27.13 17.02 13.82 15.46 55.03%
EY 0.47 5.46 3.12 3.69 5.88 7.24 6.47 -35.39%
DY 1.29 1.27 0.62 1.12 2.45 2.69 2.04 -7.35%
P/NAPS 2.65 2.67 5.33 3.09 1.61 1.67 2.34 2.09%

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

Post a Comment