[MASTER] QoQ Quarter Result on 30-Sep-2019 [#3]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
22-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 72.02%
YoY- 377.13%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Quarter Result
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Revenue 33,436 40,661 51,039 55,480 50,557 47,523 41,814 -13.86%
PBT 1,962 3,358 3,701 6,163 3,946 3,812 3,023 -25.05%
Tax -250 -317 -574 -176 -468 -717 -1,215 -65.18%
NP 1,712 3,041 3,127 5,987 3,478 3,095 1,808 -3.57%
-
NP to SH 1,714 3,042 3,129 5,988 3,481 3,097 1,810 -3.57%
-
Tax Rate 12.74% 9.44% 15.51% 2.86% 11.86% 18.81% 40.19% -
Total Cost 31,724 37,620 47,912 49,493 47,079 44,428 40,006 -14.33%
-
Net Worth 108,694 109,240 105,963 102,685 96,677 94,492 91,215 12.41%
Dividend
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Div 2,184 - - - 1,092 - - -
Div Payout % 127.47% - - - 31.38% - - -
Equity
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Net Worth 108,694 109,240 105,963 102,685 96,677 94,492 91,215 12.41%
NOSH 54,620 54,620 54,620 54,620 54,620 54,620 54,620 0.00%
Ratio Analysis
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
NP Margin 5.12% 7.48% 6.13% 10.79% 6.88% 6.51% 4.32% -
ROE 1.58% 2.78% 2.95% 5.83% 3.60% 3.28% 1.98% -
Per Share
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 61.22 74.44 93.44 101.57 92.56 87.01 76.55 -13.85%
EPS 3.14 5.57 5.73 10.96 6.37 5.67 3.31 -3.45%
DPS 4.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.99 2.00 1.94 1.88 1.77 1.73 1.67 12.40%
Adjusted Per Share Value based on latest NOSH - 54,620
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
RPS 61.19 74.42 93.41 101.54 92.53 86.98 76.53 -13.86%
EPS 3.14 5.57 5.73 10.96 6.37 5.67 3.31 -3.45%
DPS 4.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.9893 1.9993 1.9393 1.8794 1.7694 1.7294 1.6694 12.41%
Price Multiplier on Financial Quarter End Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 -
Price 1.76 1.58 2.50 1.39 1.15 0.79 0.575 -
P/RPS 2.88 2.12 2.68 1.37 1.24 0.91 0.75 145.42%
P/EPS 56.09 28.37 43.64 12.68 18.04 13.93 17.35 118.79%
EY 1.78 3.52 2.29 7.89 5.54 7.18 5.76 -54.32%
DY 2.27 0.00 0.00 0.00 1.74 0.00 0.00 -
P/NAPS 0.88 0.79 1.29 0.74 0.65 0.46 0.34 88.61%
Price Multiplier on Announcement Date
30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 CAGR
Date 21/08/20 27/05/20 28/02/20 22/11/19 23/08/19 24/05/19 27/02/19 -
Price 2.05 1.65 2.72 2.01 1.30 0.705 0.62 -
P/RPS 3.35 2.22 2.91 1.98 1.40 0.81 0.81 157.87%
P/EPS 65.33 29.63 47.48 18.33 20.40 12.43 18.71 130.33%
EY 1.53 3.38 2.11 5.45 4.90 8.04 5.34 -56.57%
DY 1.95 0.00 0.00 0.00 1.54 0.00 0.00 -
P/NAPS 1.03 0.83 1.40 1.07 0.73 0.41 0.37 98.01%

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