[MASTER] QoQ Cumulative Quarter Result on 31-Dec-2017 [#4]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 42.06%
YoY- 28.63%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Cumulative Result
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Revenue 103,772 66,647 33,851 115,960 82,546 50,879 22,174 179.52%
PBT 5,207 3,491 1,732 5,387 3,818 2,515 949 210.76%
Tax -1,268 -805 -328 -1,451 -1,048 -755 -300 161.18%
NP 3,939 2,686 1,404 3,936 2,770 1,760 649 232.36%
-
NP to SH 3,945 2,690 1,406 3,945 2,777 1,765 651 232.02%
-
Tax Rate 24.35% 23.06% 18.94% 26.94% 27.45% 30.02% 31.61% -
Total Cost 99,833 63,961 32,447 112,024 79,776 49,119 21,525 177.85%
-
Net Worth 78,653 77,560 77,014 75,375 74,283 73,737 72,644 5.43%
Dividend
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Div 819 819 - 546 546 546 - -
Div Payout % 20.77% 30.46% - 13.85% 19.67% 30.95% - -
Equity
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Net Worth 78,653 77,560 77,014 75,375 74,283 73,737 72,644 5.43%
NOSH 54,620 54,620 54,620 54,620 54,620 54,620 54,620 0.00%
Ratio Analysis
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
NP Margin 3.80% 4.03% 4.15% 3.39% 3.36% 3.46% 2.93% -
ROE 5.02% 3.47% 1.83% 5.23% 3.74% 2.39% 0.90% -
Per Share
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 189.99 122.02 61.98 212.30 151.13 93.15 40.60 179.50%
EPS 7.22 4.92 2.57 7.22 5.08 3.23 1.19 232.28%
DPS 1.50 1.50 0.00 1.00 1.00 1.00 0.00 -
NAPS 1.44 1.42 1.41 1.38 1.36 1.35 1.33 5.43%
Adjusted Per Share Value based on latest NOSH - 54,620
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
RPS 189.99 122.02 61.98 212.30 151.13 93.15 40.60 179.50%
EPS 7.22 4.92 2.57 7.22 5.08 3.23 1.19 232.28%
DPS 1.50 1.50 0.00 1.00 1.00 1.00 0.00 -
NAPS 1.44 1.42 1.41 1.38 1.36 1.35 1.33 5.43%
Price Multiplier on Financial Quarter End Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 -
Price 0.605 0.59 0.58 0.64 0.685 0.66 0.585 -
P/RPS 0.32 0.48 0.94 0.30 0.45 0.71 1.44 -63.27%
P/EPS 8.38 11.98 22.53 8.86 13.47 20.42 49.08 -69.18%
EY 11.94 8.35 4.44 11.29 7.42 4.90 2.04 224.42%
DY 2.48 2.54 0.00 1.56 1.46 1.52 0.00 -
P/NAPS 0.42 0.42 0.41 0.46 0.50 0.49 0.44 -3.05%
Price Multiplier on Announcement Date
30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 CAGR
Date 23/11/18 24/08/18 14/05/18 28/02/18 24/11/17 23/08/17 24/05/17 -
Price 0.64 0.635 0.64 0.63 0.685 0.625 0.675 -
P/RPS 0.34 0.52 1.03 0.30 0.45 0.67 1.66 -65.21%
P/EPS 8.86 12.89 24.86 8.72 13.47 19.34 56.63 -70.93%
EY 11.29 7.76 4.02 11.46 7.42 5.17 1.77 243.55%
DY 2.34 2.36 0.00 1.59 1.46 1.60 0.00 -
P/NAPS 0.44 0.45 0.45 0.46 0.50 0.46 0.51 -9.36%

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