[MASTER] QoQ Cumulative Quarter Result on 31-Mar-2022 [#1]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
26-May-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Mar-2022 [#1]
Profit Trend
QoQ- -68.27%
YoY- 40.71%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Cumulative Result
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Revenue 160,973 119,178 75,717 36,888 153,977 112,428 73,501 68.40%
PBT 25,162 18,638 10,732 4,976 18,229 13,730 9,228 94.81%
Tax -3,324 -3,601 -1,894 -390 -3,776 -2,473 -1,672 57.90%
NP 21,838 15,037 8,838 4,586 14,453 11,257 7,556 102.50%
-
NP to SH 21,838 15,038 8,839 4,587 14,456 11,259 7,557 102.48%
-
Tax Rate 13.21% 19.32% 17.65% 7.84% 20.71% 18.01% 18.12% -
Total Cost 139,135 104,141 66,879 32,302 139,524 101,171 65,945 64.27%
-
Net Worth 143,104 137,642 133,819 131,088 126,172 124,533 120,164 12.31%
Dividend
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Div 5,462 5,462 2,184 2,184 2,184 2,184 1,092 191.61%
Div Payout % 25.01% 36.32% 24.72% 47.63% 15.11% 19.40% 14.46% -
Equity
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Net Worth 143,104 137,642 133,819 131,088 126,172 124,533 120,164 12.31%
NOSH 54,620 54,620 54,620 54,620 54,620 54,620 54,620 0.00%
Ratio Analysis
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
NP Margin 13.57% 12.62% 11.67% 12.43% 9.39% 10.01% 10.28% -
ROE 15.26% 10.93% 6.61% 3.50% 11.46% 9.04% 6.29% -
Per Share
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 294.71 218.19 138.62 67.54 281.91 205.84 134.57 68.40%
EPS 39.98 27.53 16.18 8.40 26.47 20.61 13.84 102.44%
DPS 10.00 10.00 4.00 4.00 4.00 4.00 2.00 191.54%
NAPS 2.62 2.52 2.45 2.40 2.31 2.28 2.20 12.31%
Adjusted Per Share Value based on latest NOSH - 54,620
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
RPS 294.61 218.12 138.58 67.51 281.81 205.77 134.52 68.40%
EPS 39.97 27.52 16.18 8.40 26.46 20.61 13.83 102.50%
DPS 10.00 10.00 4.00 4.00 4.00 4.00 2.00 191.54%
NAPS 2.6191 2.5191 2.4492 2.3992 2.3092 2.2792 2.1993 12.31%
Price Multiplier on Financial Quarter End Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 -
Price 2.35 1.83 1.62 1.69 1.67 1.75 1.69 -
P/RPS 0.80 0.84 1.17 2.50 0.59 0.85 1.26 -26.06%
P/EPS 5.88 6.65 10.01 20.12 6.31 8.49 12.21 -38.47%
EY 17.01 15.04 9.99 4.97 15.85 11.78 8.19 62.56%
DY 4.26 5.46 2.47 2.37 2.40 2.29 1.18 134.78%
P/NAPS 0.90 0.73 0.66 0.70 0.72 0.77 0.77 10.92%
Price Multiplier on Announcement Date
31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 CAGR
Date 22/02/23 25/11/22 19/08/22 26/05/22 25/02/22 19/11/21 20/08/21 -
Price 2.47 2.19 1.87 1.58 1.80 1.77 1.73 -
P/RPS 0.84 1.00 1.35 2.34 0.64 0.86 1.29 -24.81%
P/EPS 6.18 7.95 11.56 18.81 6.80 8.59 12.50 -37.39%
EY 16.19 12.57 8.65 5.32 14.70 11.65 8.00 59.78%
DY 4.05 4.57 2.14 2.53 2.22 2.26 1.16 129.61%
P/NAPS 0.94 0.87 0.76 0.66 0.78 0.78 0.79 12.25%

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