[MASTER] QoQ Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -4.34%
YoY- 52.41%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Revenue 190,092 145,586 138,362 133,294 135,404 115,960 110,061 44.00%
PBT 15,248 8,230 6,942 6,982 6,928 5,387 5,090 107.94%
Tax -2,868 -2,483 -1,690 -1,610 -1,312 -1,451 -1,397 61.60%
NP 12,380 5,747 5,252 5,372 5,616 3,936 3,693 124.15%
-
NP to SH 12,388 5,755 5,260 5,380 5,624 3,945 3,702 123.88%
-
Tax Rate 18.81% 30.17% 24.34% 23.06% 18.94% 26.94% 27.45% -
Total Cost 177,712 139,839 133,110 127,922 129,788 112,024 106,368 40.84%
-
Net Worth 94,492 91,215 78,653 77,560 77,014 75,375 74,283 17.41%
Dividend
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Div - 819 1,092 1,638 - 546 728 -
Div Payout % - 14.24% 20.77% 30.46% - 13.85% 19.67% -
Equity
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Net Worth 94,492 91,215 78,653 77,560 77,014 75,375 74,283 17.41%
NOSH 54,620 54,620 54,620 54,620 54,620 54,620 54,620 0.00%
Ratio Analysis
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
NP Margin 6.51% 3.95% 3.80% 4.03% 4.15% 3.39% 3.36% -
ROE 13.11% 6.31% 6.69% 6.94% 7.30% 5.23% 4.98% -
Per Share
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 348.03 266.54 253.32 244.04 247.90 212.30 201.50 44.00%
EPS 22.68 10.54 9.63 9.84 10.28 7.22 6.77 124.05%
DPS 0.00 1.50 2.00 3.00 0.00 1.00 1.33 -
NAPS 1.73 1.67 1.44 1.42 1.41 1.38 1.36 17.41%
Adjusted Per Share Value based on latest NOSH - 54,620
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
RPS 347.91 266.45 253.23 243.96 247.82 212.23 201.43 44.00%
EPS 22.67 10.53 9.63 9.85 10.29 7.22 6.78 123.76%
DPS 0.00 1.50 2.00 3.00 0.00 1.00 1.33 -
NAPS 1.7294 1.6694 1.4395 1.4195 1.4095 1.3795 1.3595 17.41%
Price Multiplier on Financial Quarter End Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 -
Price 0.79 0.575 0.605 0.59 0.58 0.64 0.685 -
P/RPS 0.23 0.22 0.24 0.24 0.23 0.30 0.34 -22.95%
P/EPS 3.48 5.46 6.28 5.99 5.63 8.86 10.10 -50.88%
EY 28.71 18.32 15.92 16.69 17.75 11.29 9.90 103.49%
DY 0.00 2.61 3.31 5.08 0.00 1.56 1.95 -
P/NAPS 0.46 0.34 0.42 0.42 0.41 0.46 0.50 -5.41%
Price Multiplier on Announcement Date
31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 CAGR
Date 24/05/19 27/02/19 23/11/18 24/08/18 14/05/18 28/02/18 24/11/17 -
Price 0.705 0.62 0.64 0.635 0.64 0.63 0.685 -
P/RPS 0.20 0.23 0.25 0.26 0.26 0.30 0.34 -29.81%
P/EPS 3.11 5.88 6.65 6.45 6.22 8.72 10.10 -54.43%
EY 32.17 16.99 15.05 15.51 16.09 11.46 9.90 119.54%
DY 0.00 2.42 3.13 4.72 0.00 1.59 1.95 -
P/NAPS 0.41 0.37 0.44 0.45 0.45 0.46 0.50 -12.40%

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