[MASTER] QoQ Annualized Quarter Result on 31-Dec-2020 [#4]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
11-Mar-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
31-Dec-2020 [#4]
Profit Trend
QoQ- 16.98%
YoY- -28.16%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Revenue 149,904 147,002 140,836 141,866 143,566 148,194 162,644 -5.28%
PBT 18,306 18,456 15,652 12,793 11,008 10,640 13,432 22.90%
Tax -3,297 -3,344 -2,616 -1,523 -1,374 -1,134 -1,268 88.97%
NP 15,009 15,112 13,036 11,270 9,633 9,506 12,164 15.02%
-
NP to SH 15,012 15,114 13,040 11,275 9,638 9,512 12,168 15.01%
-
Tax Rate 18.01% 18.12% 16.71% 11.90% 12.48% 10.66% 9.44% -
Total Cost 134,894 131,890 127,800 130,596 133,933 138,688 150,480 -7.02%
-
Net Worth 124,533 120,164 117,433 113,609 110,878 108,694 109,240 9.11%
Dividend
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Div 2,913 2,184 4,369 3,277 2,913 4,369 - -
Div Payout % 19.40% 14.46% 33.51% 29.07% 30.22% 45.94% - -
Equity
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Net Worth 124,533 120,164 117,433 113,609 110,878 108,694 109,240 9.11%
NOSH 54,620 54,620 54,620 54,620 54,620 54,620 54,620 0.00%
Ratio Analysis
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
NP Margin 10.01% 10.28% 9.26% 7.94% 6.71% 6.41% 7.48% -
ROE 12.05% 12.58% 11.10% 9.92% 8.69% 8.75% 11.14% -
Per Share
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 274.45 269.14 257.85 259.73 262.85 271.32 297.77 -5.28%
EPS 27.48 27.68 23.88 20.64 17.65 17.42 22.28 14.99%
DPS 5.33 4.00 8.00 6.00 5.33 8.00 0.00 -
NAPS 2.28 2.20 2.15 2.08 2.03 1.99 2.00 9.11%
Adjusted Per Share Value based on latest NOSH - 54,620
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
RPS 274.35 269.04 257.76 259.64 262.76 271.23 297.67 -5.28%
EPS 27.48 27.66 23.87 20.64 17.64 17.41 22.27 15.02%
DPS 5.33 4.00 8.00 6.00 5.33 8.00 0.00 -
NAPS 2.2792 2.1993 2.1493 2.0793 2.0293 1.9893 1.9993 9.11%
Price Multiplier on Financial Quarter End Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 -
Price 1.75 1.69 1.75 1.96 1.68 1.76 1.58 -
P/RPS 0.64 0.63 0.68 0.75 0.64 0.65 0.53 13.38%
P/EPS 6.37 6.11 7.33 9.49 9.52 10.11 7.09 -6.88%
EY 15.71 16.37 13.64 10.53 10.50 9.89 14.10 7.46%
DY 3.05 2.37 4.57 3.06 3.17 4.55 0.00 -
P/NAPS 0.77 0.77 0.81 0.94 0.83 0.88 0.79 -1.69%
Price Multiplier on Announcement Date
30/09/21 30/06/21 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 CAGR
Date 19/11/21 20/08/21 27/05/21 11/03/21 20/11/20 21/08/20 27/05/20 -
Price 1.77 1.73 1.79 1.85 1.85 2.05 1.65 -
P/RPS 0.64 0.64 0.69 0.71 0.70 0.76 0.55 10.62%
P/EPS 6.44 6.25 7.50 8.96 10.48 11.77 7.41 -8.92%
EY 15.53 15.99 13.34 11.16 9.54 8.50 13.50 9.77%
DY 3.01 2.31 4.47 3.24 2.88 3.90 0.00 -
P/NAPS 0.78 0.79 0.83 0.89 0.91 1.03 0.83 -4.05%

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