[MASTER] QoQ Annualized Quarter Result on 31-Mar-2019 [#1]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 115.26%
YoY- 120.27%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 204,599 204,746 196,160 190,092 145,586 138,362 133,294 32.96%
PBT 17,622 18,561 15,516 15,248 8,230 6,942 6,982 85.06%
Tax -1,935 -1,814 -2,370 -2,868 -2,483 -1,690 -1,610 13.00%
NP 15,687 16,746 13,146 12,380 5,747 5,252 5,372 103.90%
-
NP to SH 15,695 16,754 13,156 12,388 5,755 5,260 5,380 103.76%
-
Tax Rate 10.98% 9.77% 15.27% 18.81% 30.17% 24.34% 23.06% -
Total Cost 188,912 188,000 183,014 177,712 139,839 133,110 127,922 29.58%
-
Net Worth 105,963 102,685 96,677 94,492 91,215 78,653 77,560 23.05%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div 1,092 1,456 2,184 - 819 1,092 1,638 -23.62%
Div Payout % 6.96% 8.69% 16.61% - 14.24% 20.77% 30.46% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 105,963 102,685 96,677 94,492 91,215 78,653 77,560 23.05%
NOSH 54,620 54,620 54,620 54,620 54,620 54,620 54,620 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 7.67% 8.18% 6.70% 6.51% 3.95% 3.80% 4.03% -
ROE 14.81% 16.32% 13.61% 13.11% 6.31% 6.69% 6.94% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 374.59 374.86 359.13 348.03 266.54 253.32 244.04 32.96%
EPS 28.73 30.68 24.08 22.68 10.54 9.63 9.84 103.88%
DPS 2.00 2.67 4.00 0.00 1.50 2.00 3.00 -23.62%
NAPS 1.94 1.88 1.77 1.73 1.67 1.44 1.42 23.05%
Adjusted Per Share Value based on latest NOSH - 54,620
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 374.46 374.73 359.01 347.91 266.45 253.23 243.96 32.95%
EPS 28.73 30.66 24.08 22.67 10.53 9.63 9.85 103.74%
DPS 2.00 2.67 4.00 0.00 1.50 2.00 3.00 -23.62%
NAPS 1.9393 1.8794 1.7694 1.7294 1.6694 1.4395 1.4195 23.05%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 2.50 1.39 1.15 0.79 0.575 0.605 0.59 -
P/RPS 0.67 0.37 0.32 0.23 0.22 0.24 0.24 97.89%
P/EPS 8.70 4.53 4.77 3.48 5.46 6.28 5.99 28.16%
EY 11.49 22.07 20.94 28.71 18.32 15.92 16.69 -21.98%
DY 0.80 1.92 3.48 0.00 2.61 3.31 5.08 -70.73%
P/NAPS 1.29 0.74 0.65 0.46 0.34 0.42 0.42 110.86%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 22/11/19 23/08/19 24/05/19 27/02/19 23/11/18 24/08/18 -
Price 2.72 2.01 1.30 0.705 0.62 0.64 0.635 -
P/RPS 0.73 0.54 0.36 0.20 0.23 0.25 0.26 98.64%
P/EPS 9.47 6.55 5.40 3.11 5.88 6.65 6.45 29.08%
EY 10.56 15.26 18.53 32.17 16.99 15.05 15.51 -22.55%
DY 0.74 1.33 3.08 0.00 2.42 3.13 4.72 -70.82%
P/NAPS 1.40 1.07 0.73 0.41 0.37 0.44 0.45 112.67%

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