[MASTER] QoQ TTM Result on 30-Jun-2013 [#2]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
30-Aug-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 12.17%
YoY- 1469.7%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
TTM Result
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Revenue 72,459 68,924 66,247 64,409 61,818 62,049 61,308 11.79%
PBT 6,781 6,010 3,523 3,686 2,516 1,878 602 403.23%
Tax -1,402 -1,287 -1,158 -1,096 -297 -613 -659 65.49%
NP 5,379 4,723 2,365 2,590 2,219 1,265 -57 -
-
NP to SH 5,402 4,721 2,375 2,590 2,309 1,357 29 3172.05%
-
Tax Rate 20.68% 21.41% 32.87% 29.73% 11.80% 32.64% 109.47% -
Total Cost 67,080 64,201 63,882 61,819 59,599 60,784 61,365 6.12%
-
Net Worth 54,582 53,589 52,101 51,604 50,116 49,620 50,116 5.86%
Dividend
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Div 496 496 496 - 4 - - -
Div Payout % 9.19% 10.51% 20.89% - 0.21% - - -
Equity
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Net Worth 54,582 53,589 52,101 51,604 50,116 49,620 50,116 5.86%
NOSH 49,620 49,620 49,620 49,620 49,620 49,620 49,620 0.00%
Ratio Analysis
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
NP Margin 7.42% 6.85% 3.57% 4.02% 3.59% 2.04% -0.09% -
ROE 9.90% 8.81% 4.56% 5.02% 4.61% 2.73% 0.06% -
Per Share
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 146.03 138.90 133.51 129.80 124.58 125.05 123.55 11.80%
EPS 10.89 9.51 4.79 5.22 4.65 2.73 0.06 3115.83%
DPS 1.00 1.00 1.00 0.00 0.01 0.00 0.00 -
NAPS 1.10 1.08 1.05 1.04 1.01 1.00 1.01 5.86%
Adjusted Per Share Value based on latest NOSH - 49,620
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
RPS 132.66 126.19 121.29 117.92 113.18 113.60 112.24 11.79%
EPS 9.89 8.64 4.35 4.74 4.23 2.48 0.05 3305.78%
DPS 0.91 0.91 0.91 0.00 0.01 0.00 0.00 -
NAPS 0.9993 0.9811 0.9539 0.9448 0.9175 0.9085 0.9175 5.86%
Price Multiplier on Financial Quarter End Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 31/03/14 31/12/13 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 -
Price 0.765 0.525 0.53 0.57 0.54 0.45 0.48 -
P/RPS 0.52 0.38 0.40 0.44 0.43 0.36 0.39 21.16%
P/EPS 7.03 5.52 11.07 10.92 11.60 16.45 821.30 -95.82%
EY 14.23 18.12 9.03 9.16 8.62 6.08 0.12 2320.72%
DY 1.31 1.90 1.89 0.00 0.02 0.00 0.00 -
P/NAPS 0.70 0.49 0.50 0.55 0.53 0.45 0.48 28.62%
Price Multiplier on Announcement Date
31/03/14 31/12/13 30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 CAGR
Date 30/05/14 28/02/14 29/11/13 30/08/13 31/05/13 26/02/13 30/11/12 -
Price 0.845 0.60 0.55 0.48 0.57 0.44 0.54 -
P/RPS 0.58 0.43 0.41 0.37 0.46 0.35 0.44 20.24%
P/EPS 7.76 6.31 11.49 9.20 12.25 16.09 923.96 -95.88%
EY 12.88 15.86 8.70 10.87 8.16 6.22 0.11 2300.35%
DY 1.18 1.67 1.82 0.00 0.02 0.00 0.00 -
P/NAPS 0.77 0.56 0.52 0.46 0.56 0.44 0.53 28.30%

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