[MASTER] QoQ Annualized Quarter Result on 31-Mar-2010 [#1]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 39.38%
YoY- 870.8%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 61,296 59,862 57,942 54,932 52,749 51,856 49,644 15.04%
PBT 5,498 6,140 6,226 6,988 5,054 3,973 2,642 62.78%
Tax -1,420 -1,418 -1,484 -1,688 -1,270 -1,121 -794 47.18%
NP 4,078 4,721 4,742 5,300 3,784 2,852 1,848 69.25%
-
NP to SH 4,108 4,734 4,754 5,320 3,817 2,858 1,858 69.47%
-
Tax Rate 25.83% 23.09% 23.84% 24.16% 25.13% 28.22% 30.05% -
Total Cost 57,218 55,141 53,200 49,632 48,965 49,004 47,796 12.70%
-
Net Worth 46,636 45,627 44,165 42,679 42,190 38,711 37,259 16.09%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 496 - - - - - - -
Div Payout % 12.08% - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 46,636 45,627 44,165 42,679 42,190 38,711 37,259 16.09%
NOSH 49,613 49,594 49,624 49,626 49,635 49,629 49,679 -0.08%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.65% 7.89% 8.18% 9.65% 7.17% 5.50% 3.72% -
ROE 8.81% 10.38% 10.76% 12.47% 9.05% 7.38% 4.99% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 123.55 120.70 116.76 110.69 106.27 104.49 99.93 15.14%
EPS 8.28 9.55 9.58 10.72 7.69 5.76 3.74 69.62%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.92 0.89 0.86 0.85 0.78 0.75 16.19%
Adjusted Per Share Value based on latest NOSH - 49,626
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 112.18 109.56 106.05 100.54 96.54 94.91 90.86 15.04%
EPS 7.52 8.67 8.70 9.74 6.99 5.23 3.40 69.51%
DPS 0.91 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8535 0.8351 0.8083 0.7811 0.7722 0.7085 0.6819 16.09%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.37 0.38 0.41 0.40 0.37 0.45 0.38 -
P/RPS 0.30 0.31 0.35 0.36 0.35 0.43 0.38 -14.54%
P/EPS 4.47 3.98 4.28 3.73 4.81 7.81 10.16 -42.06%
EY 22.38 25.12 23.37 26.80 20.78 12.80 9.84 72.68%
DY 2.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.46 0.47 0.44 0.58 0.51 -16.33%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 26/11/10 12/10/10 24/05/10 24/02/10 24/11/09 27/08/09 -
Price 0.38 0.41 0.42 0.35 0.41 0.40 0.49 -
P/RPS 0.31 0.34 0.36 0.32 0.39 0.38 0.49 -26.24%
P/EPS 4.59 4.29 4.38 3.26 5.33 6.94 13.10 -50.20%
EY 21.79 23.28 22.81 30.63 18.76 14.40 7.63 100.90%
DY 2.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.45 0.47 0.41 0.48 0.51 0.65 -27.58%

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