[MASTER] QoQ TTM Result on 30-Sep-2018 [#3]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
23-Nov-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Sep-2018 [#3]
Profit Trend
QoQ- 4.99%
YoY- 24.8%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
TTM Result
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Revenue 177,019 159,258 145,586 137,186 131,728 127,637 115,960 32.68%
PBT 12,497 10,310 8,230 6,776 6,363 6,170 5,387 75.51%
Tax -2,863 -2,872 -2,483 -1,671 -1,501 -1,479 -1,451 57.51%
NP 9,634 7,438 5,747 5,105 4,862 4,691 3,936 81.91%
-
NP to SH 9,643 7,446 5,755 5,113 4,870 4,700 3,945 81.75%
-
Tax Rate 22.91% 27.86% 30.17% 24.66% 23.59% 23.97% 26.94% -
Total Cost 167,385 151,820 139,839 132,081 126,866 122,946 112,024 30.79%
-
Net Worth 96,677 94,492 91,215 78,653 77,560 77,014 75,375 18.10%
Dividend
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Div 1,092 819 819 819 819 546 546 58.94%
Div Payout % 11.33% 11.00% 14.24% 16.02% 16.82% 11.62% 13.85% -
Equity
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Net Worth 96,677 94,492 91,215 78,653 77,560 77,014 75,375 18.10%
NOSH 54,620 54,620 54,620 54,620 54,620 54,620 54,620 0.00%
Ratio Analysis
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
NP Margin 5.44% 4.67% 3.95% 3.72% 3.69% 3.68% 3.39% -
ROE 9.97% 7.88% 6.31% 6.50% 6.28% 6.10% 5.23% -
Per Share
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 324.09 291.57 266.54 251.16 241.17 233.68 212.30 32.68%
EPS 17.65 13.63 10.54 9.36 8.92 8.60 7.22 81.76%
DPS 2.00 1.50 1.50 1.50 1.50 1.00 1.00 58.94%
NAPS 1.77 1.73 1.67 1.44 1.42 1.41 1.38 18.10%
Adjusted Per Share Value based on latest NOSH - 54,620
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
RPS 323.98 291.47 266.45 251.08 241.09 233.60 212.23 32.68%
EPS 17.65 13.63 10.53 9.36 8.91 8.60 7.22 81.76%
DPS 2.00 1.50 1.50 1.50 1.50 1.00 1.00 58.94%
NAPS 1.7694 1.7294 1.6694 1.4395 1.4195 1.4095 1.3795 18.10%
Price Multiplier on Financial Quarter End Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 -
Price 1.15 0.79 0.575 0.605 0.59 0.58 0.64 -
P/RPS 0.35 0.27 0.22 0.24 0.24 0.25 0.30 10.85%
P/EPS 6.51 5.80 5.46 6.46 6.62 6.74 8.86 -18.61%
EY 15.35 17.26 18.32 15.47 15.11 14.84 11.29 22.79%
DY 1.74 1.90 2.61 2.48 2.54 1.72 1.56 7.57%
P/NAPS 0.65 0.46 0.34 0.42 0.42 0.41 0.46 26.00%
Price Multiplier on Announcement Date
30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 CAGR
Date 23/08/19 24/05/19 27/02/19 23/11/18 24/08/18 14/05/18 28/02/18 -
Price 1.31 0.705 0.62 0.64 0.635 0.64 0.63 -
P/RPS 0.40 0.24 0.23 0.25 0.26 0.27 0.30 21.20%
P/EPS 7.42 5.17 5.88 6.84 7.12 7.44 8.72 -10.23%
EY 13.48 19.34 16.99 14.63 14.04 13.45 11.46 11.46%
DY 1.53 2.13 2.42 2.34 2.36 1.56 1.59 -2.53%
P/NAPS 0.74 0.41 0.37 0.44 0.45 0.45 0.46 37.41%

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