[MASTER] QoQ Annualized Quarter Result on 30-Jun-2013 [#2]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 129.38%
YoY- 156.82%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 74,344 68,924 67,232 64,968 60,204 62,049 61,634 13.32%
PBT 6,000 6,010 4,844 5,138 2,916 1,874 2,650 72.51%
Tax -1,508 -1,287 -1,241 -1,058 -1,048 -613 -514 105.07%
NP 4,492 4,723 3,602 4,080 1,868 1,261 2,136 64.21%
-
NP to SH 4,596 4,720 3,605 4,294 1,872 1,252 2,113 67.95%
-
Tax Rate 25.13% 21.41% 25.62% 20.59% 35.94% 32.71% 19.40% -
Total Cost 69,852 64,201 63,629 60,888 58,336 60,788 59,498 11.29%
-
Net Worth 54,582 53,589 52,101 51,604 50,116 49,620 50,116 5.86%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div - 992 1,323 - 19 - - -
Div Payout % - 21.03% 36.70% - 1.06% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 54,582 53,589 52,101 51,604 50,116 49,620 50,116 5.86%
NOSH 49,620 49,620 49,620 49,620 49,620 49,620 49,620 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 6.04% 6.85% 5.36% 6.28% 3.10% 2.03% 3.47% -
ROE 8.42% 8.81% 6.92% 8.32% 3.74% 2.52% 4.22% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 149.83 138.90 135.49 130.93 121.33 125.05 124.21 13.32%
EPS 9.28 9.51 7.27 8.22 3.76 2.52 4.25 68.38%
DPS 0.00 2.00 2.67 0.00 0.04 0.00 0.00 -
NAPS 1.10 1.08 1.05 1.04 1.01 1.00 1.01 5.86%
Adjusted Per Share Value based on latest NOSH - 49,620
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 136.06 126.14 123.05 118.90 110.19 113.56 112.80 13.32%
EPS 8.41 8.64 6.60 7.86 3.43 2.29 3.87 67.85%
DPS 0.00 1.82 2.42 0.00 0.04 0.00 0.00 -
NAPS 0.999 0.9808 0.9536 0.9445 0.9172 0.9081 0.9172 5.86%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.765 0.525 0.53 0.57 0.54 0.45 0.48 -
P/RPS 0.51 0.38 0.39 0.44 0.45 0.36 0.39 19.60%
P/EPS 8.26 5.52 7.29 6.59 14.31 17.83 11.27 -18.72%
EY 12.11 18.12 13.71 15.18 6.99 5.61 8.87 23.09%
DY 0.00 3.81 5.03 0.00 0.07 0.00 0.00 -
P/NAPS 0.70 0.49 0.50 0.55 0.53 0.45 0.48 28.62%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 26/02/13 30/11/12 -
Price 0.845 0.60 0.55 0.48 0.57 0.44 0.54 -
P/RPS 0.56 0.43 0.41 0.37 0.47 0.35 0.43 19.27%
P/EPS 9.12 6.31 7.57 5.55 15.11 17.44 12.68 -19.74%
EY 10.96 15.85 13.21 18.03 6.62 5.73 7.89 24.52%
DY 0.00 3.33 4.85 0.00 0.07 0.00 0.00 -
P/NAPS 0.77 0.56 0.52 0.46 0.56 0.44 0.53 28.30%

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