[MASTER] QoQ Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 35.56%
YoY- 44.91%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Revenue 135,404 115,960 110,061 101,758 88,696 82,465 80,390 41.60%
PBT 6,928 5,387 5,090 5,030 3,796 3,512 3,108 70.72%
Tax -1,312 -1,451 -1,397 -1,510 -1,200 -956 -1,377 -3.17%
NP 5,616 3,936 3,693 3,520 2,596 2,556 1,730 119.39%
-
NP to SH 5,624 3,945 3,702 3,530 2,604 3,067 2,329 80.08%
-
Tax Rate 18.94% 26.94% 27.45% 30.02% 31.61% 27.22% 44.31% -
Total Cost 129,788 112,024 106,368 98,238 86,100 79,909 78,660 39.67%
-
Net Worth 77,014 75,375 74,283 73,737 72,758 72,036 70,459 6.11%
Dividend
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Div - 546 728 1,092 - 545 728 -
Div Payout % - 13.85% 19.67% 30.95% - 17.79% 31.27% -
Equity
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Net Worth 77,014 75,375 74,283 73,737 72,758 72,036 70,459 6.11%
NOSH 54,620 54,620 54,620 54,620 54,705 54,572 54,620 0.00%
Ratio Analysis
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
NP Margin 4.15% 3.39% 3.36% 3.46% 2.93% 3.10% 2.15% -
ROE 7.30% 5.23% 4.98% 4.79% 3.58% 4.26% 3.31% -
Per Share
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 247.90 212.30 201.50 186.30 162.13 151.11 147.18 41.60%
EPS 10.28 7.22 6.77 6.46 4.76 5.62 4.27 79.72%
DPS 0.00 1.00 1.33 2.00 0.00 1.00 1.33 -
NAPS 1.41 1.38 1.36 1.35 1.33 1.32 1.29 6.11%
Adjusted Per Share Value based on latest NOSH - 54,620
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
RPS 247.82 212.23 201.43 186.24 162.33 150.93 147.13 41.61%
EPS 10.29 7.22 6.78 6.46 4.77 5.61 4.26 80.12%
DPS 0.00 1.00 1.33 2.00 0.00 1.00 1.33 -
NAPS 1.4095 1.3795 1.3595 1.3495 1.3316 1.3184 1.2896 6.11%
Price Multiplier on Financial Quarter End Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 -
Price 0.58 0.64 0.685 0.66 0.585 0.51 0.59 -
P/RPS 0.23 0.30 0.34 0.35 0.36 0.34 0.40 -30.87%
P/EPS 5.63 8.86 10.10 10.21 12.29 9.07 13.83 -45.10%
EY 17.75 11.29 9.90 9.79 8.14 11.02 7.23 82.08%
DY 0.00 1.56 1.95 3.03 0.00 1.96 2.26 -
P/NAPS 0.41 0.46 0.50 0.49 0.44 0.39 0.46 -7.39%
Price Multiplier on Announcement Date
31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 CAGR
Date 14/05/18 28/02/18 24/11/17 23/08/17 24/05/17 27/02/17 25/11/16 -
Price 0.64 0.63 0.685 0.625 0.675 0.62 0.50 -
P/RPS 0.26 0.30 0.34 0.34 0.42 0.41 0.34 -16.38%
P/EPS 6.22 8.72 10.10 9.67 14.18 11.03 11.72 -34.47%
EY 16.09 11.46 9.90 10.34 7.05 9.06 8.53 52.72%
DY 0.00 1.59 1.95 3.20 0.00 1.61 2.67 -
P/NAPS 0.45 0.46 0.50 0.46 0.51 0.47 0.39 10.01%

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