[MASTER] QoQ Cumulative 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- -46.19%
YoY- 120.27%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Cumulative Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 204,599 153,560 98,080 47,523 145,586 103,772 66,647 110.79%
PBT 17,622 13,921 7,758 3,812 8,230 5,207 3,491 193.39%
Tax -1,935 -1,361 -1,185 -717 -2,483 -1,268 -805 79.15%
NP 15,687 12,560 6,573 3,095 5,747 3,939 2,686 223.26%
-
NP to SH 15,695 12,566 6,578 3,097 5,755 3,945 2,690 223.05%
-
Tax Rate 10.98% 9.78% 15.27% 18.81% 30.17% 24.35% 23.06% -
Total Cost 188,912 141,000 91,507 44,428 139,839 99,833 63,961 105.44%
-
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 1,092 1,092 - 819 819 819 21.07%
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% 12.24% 6.80% 3.28% 6.31% 5.02% 3.47% -
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 374.59 281.14 179.57 87.01 266.54 189.99 122.02 110.79%
EPS 28.73 23.01 12.04 5.67 10.54 7.22 4.92 223.23%
DPS 2.00 2.00 2.00 0.00 1.50 1.50 1.50 21.07%
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 374.46 281.05 179.51 86.98 266.45 189.92 121.98 110.79%
EPS 28.73 23.00 12.04 5.67 10.53 7.22 4.92 223.23%
DPS 2.00 2.00 2.00 0.00 1.50 1.50 1.50 21.07%
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 0.49 0.64 0.91 0.22 0.32 0.48 24.82%
P/EPS 8.70 6.04 9.55 13.93 5.46 8.38 11.98 -19.15%
EY 11.49 16.55 10.47 7.18 18.32 11.94 8.35 23.64%
DY 0.80 1.44 1.74 0.00 2.61 2.48 2.54 -53.61%
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 0.71 0.72 0.81 0.23 0.34 0.52 25.29%
P/EPS 9.47 8.74 10.79 12.43 5.88 8.86 12.89 -18.53%
EY 10.56 11.45 9.26 8.04 16.99 11.29 7.76 22.73%
DY 0.74 1.00 1.54 0.00 2.42 2.34 2.36 -53.74%
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