[MASTER] QoQ Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 57.34%
YoY- 58.96%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Cumulative Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 66,647 33,851 115,960 82,546 50,879 22,174 82,465 -13.26%
PBT 3,491 1,732 5,387 3,818 2,515 949 3,512 -0.40%
Tax -805 -328 -1,451 -1,048 -755 -300 -956 -10.85%
NP 2,686 1,404 3,936 2,770 1,760 649 2,556 3.37%
-
NP to SH 2,690 1,406 3,945 2,777 1,765 651 3,067 -8.39%
-
Tax Rate 23.06% 18.94% 26.94% 27.45% 30.02% 31.61% 27.22% -
Total Cost 63,961 32,447 112,024 79,776 49,119 21,525 79,909 -13.82%
-
Net Worth 77,560 77,014 75,375 74,283 73,737 72,644 72,036 5.06%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 819 - 546 546 546 - 545 31.29%
Div Payout % 30.46% - 13.85% 19.67% 30.95% - 17.79% -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 77,560 77,014 75,375 74,283 73,737 72,644 72,036 5.06%
NOSH 54,620 54,620 54,620 54,620 54,620 54,620 54,572 0.05%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 4.03% 4.15% 3.39% 3.36% 3.46% 2.93% 3.10% -
ROE 3.47% 1.83% 5.23% 3.74% 2.39% 0.90% 4.26% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 122.02 61.98 212.30 151.13 93.15 40.60 151.11 -13.31%
EPS 4.92 2.57 7.22 5.08 3.23 1.19 5.62 -8.50%
DPS 1.50 0.00 1.00 1.00 1.00 0.00 1.00 31.13%
NAPS 1.42 1.41 1.38 1.36 1.35 1.33 1.32 5.00%
Adjusted Per Share Value based on latest NOSH - 54,620
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 121.98 61.95 212.23 151.08 93.12 40.58 150.93 -13.26%
EPS 4.92 2.57 7.22 5.08 3.23 1.19 5.61 -8.39%
DPS 1.50 0.00 1.00 1.00 1.00 0.00 1.00 31.13%
NAPS 1.4195 1.4095 1.3795 1.3595 1.3495 1.3295 1.3184 5.06%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.59 0.58 0.64 0.685 0.66 0.585 0.51 -
P/RPS 0.48 0.94 0.30 0.45 0.71 1.44 0.34 25.92%
P/EPS 11.98 22.53 8.86 13.47 20.42 49.08 9.07 20.44%
EY 8.35 4.44 11.29 7.42 4.90 2.04 11.02 -16.92%
DY 2.54 0.00 1.56 1.46 1.52 0.00 1.96 18.92%
P/NAPS 0.42 0.41 0.46 0.50 0.49 0.44 0.39 5.07%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 24/08/18 14/05/18 28/02/18 24/11/17 23/08/17 24/05/17 27/02/17 -
Price 0.635 0.64 0.63 0.685 0.625 0.675 0.62 -
P/RPS 0.52 1.03 0.30 0.45 0.67 1.66 0.41 17.22%
P/EPS 12.89 24.86 8.72 13.47 19.34 56.63 11.03 10.97%
EY 7.76 4.02 11.46 7.42 5.17 1.77 9.06 -9.83%
DY 2.36 0.00 1.59 1.46 1.60 0.00 1.61 29.13%
P/NAPS 0.45 0.45 0.46 0.50 0.46 0.51 0.47 -2.86%

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