[MPI] YoY TTM Result on 31-Mar-2018 [#3]

Stock
[MPI] MALAYSIAN PACIFIC INDUSTRIES
Announcement Date
17-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2018
Quarter
31-Mar-2018 [#3]
Profit Trend
QoQ- -10.72%
YoY- -18.78%
Quarter Report
Latest QR
Upcoming QR
MPI's Result
MPI's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 1,856,599 1,505,065 1,535,127 1,538,346 1,500,236 1,491,267 1,339,154 5.59%
PBT 324,052 189,902 203,950 205,198 246,219 195,064 117,624 18.38%
Tax -32,404 -31,052 -31,514 -32,174 -26,506 -9,346 -23,881 5.21%
NP 291,648 158,850 172,436 173,024 219,713 185,718 93,743 20.80%
-
NP to SH 245,763 134,002 137,307 143,427 176,591 153,162 82,881 19.84%
-
Tax Rate 10.00% 16.35% 15.45% 15.68% 10.77% 4.79% 20.30% -
Total Cost 1,564,951 1,346,215 1,362,691 1,365,322 1,280,523 1,305,549 1,245,411 3.87%
-
Net Worth 1,650,010 1,360,416 1,273,207 1,189,440 1,118,664 974,250 837,511 11.95%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 59,334 51,351 51,305 55,093 51,282 43,683 37,973 7.71%
Div Payout % 24.14% 38.32% 37.37% 38.41% 29.04% 28.52% 45.82% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 1,650,010 1,360,416 1,273,207 1,189,440 1,118,664 974,250 837,511 11.95%
NOSH 209,884 209,884 209,884 209,884 209,884 189,912 189,911 1.67%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 15.71% 10.55% 11.23% 11.25% 14.65% 12.45% 7.00% -
ROE 14.89% 9.85% 10.78% 12.06% 15.79% 15.72% 9.90% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 937.29 791.02 807.83 809.63 789.91 785.24 705.14 4.85%
EPS 124.07 70.43 72.26 75.49 92.98 80.65 43.64 19.00%
DPS 29.95 27.00 27.00 29.00 27.00 23.00 20.00 6.95%
NAPS 8.33 7.15 6.70 6.26 5.89 5.13 4.41 11.17%
Adjusted Per Share Value based on latest NOSH - 209,884
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 931.78 755.36 770.44 772.06 752.93 748.43 672.09 5.59%
EPS 123.34 67.25 68.91 71.98 88.63 76.87 41.60 19.83%
DPS 29.78 25.77 25.75 27.65 25.74 21.92 19.06 7.71%
NAPS 8.281 6.8276 6.3899 5.9695 5.6143 4.8895 4.2033 11.95%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 38.90 9.15 10.00 8.62 11.50 7.45 7.00 -
P/RPS 4.15 1.16 1.24 1.06 1.46 0.95 0.99 26.95%
P/EPS 31.35 12.99 13.84 11.42 12.37 9.24 16.04 11.80%
EY 3.19 7.70 7.23 8.76 8.09 10.83 6.23 -10.54%
DY 0.77 2.95 2.70 3.36 2.35 3.09 2.86 -19.62%
P/NAPS 4.67 1.28 1.49 1.38 1.95 1.45 1.59 19.65%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 28/05/21 20/05/20 24/05/19 17/05/18 18/04/17 27/04/16 29/04/15 -
Price 37.20 10.92 8.80 8.38 11.84 7.32 6.55 -
P/RPS 3.97 1.38 1.09 1.04 1.50 0.93 0.93 27.33%
P/EPS 29.98 15.51 12.18 11.10 12.73 9.08 15.01 12.20%
EY 3.34 6.45 8.21 9.01 7.85 11.02 6.66 -10.85%
DY 0.81 2.47 3.07 3.46 2.28 3.14 3.05 -19.81%
P/NAPS 4.47 1.53 1.31 1.34 2.01 1.43 1.49 20.07%

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