[MASTER] QoQ TTM Result on 31-Mar-2010 [#1]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
24-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- 31.25%
YoY- 2794.09%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
TTM Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 61,296 63,754 61,897 60,169 57,749 50,327 48,302 17.16%
PBT 5,497 6,678 6,844 6,551 5,054 3,298 1,721 116.42%
Tax -1,419 -1,492 -1,613 -1,577 -1,269 -1,237 -884 36.97%
NP 4,078 5,186 5,231 4,974 3,785 2,061 837 186.56%
-
NP to SH 4,107 5,222 5,265 5,011 3,818 2,066 842 186.78%
-
Tax Rate 25.81% 22.34% 23.57% 24.07% 25.11% 37.51% 51.37% -
Total Cost 57,218 58,568 56,666 55,195 53,964 48,266 47,465 13.22%
-
Net Worth 46,832 45,727 44,120 42,679 42,197 38,713 37,124 16.70%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 498 - - - - - - -
Div Payout % 12.13% - - - - - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 46,832 45,727 44,120 42,679 42,197 38,713 37,124 16.70%
NOSH 49,821 49,703 49,573 49,626 49,643 49,632 49,499 0.43%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 6.65% 8.13% 8.45% 8.27% 6.55% 4.10% 1.73% -
ROE 8.77% 11.42% 11.93% 11.74% 9.05% 5.34% 2.27% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 123.03 128.27 124.86 121.24 116.33 101.40 97.58 16.65%
EPS 8.24 10.51 10.62 10.10 7.69 4.16 1.70 185.58%
DPS 1.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.94 0.92 0.89 0.86 0.85 0.78 0.75 16.19%
Adjusted Per Share Value based on latest NOSH - 49,626
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 112.18 116.68 113.28 110.12 105.69 92.11 88.40 17.16%
EPS 7.52 9.56 9.64 9.17 6.99 3.78 1.54 186.99%
DPS 0.91 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8571 0.8369 0.8075 0.7811 0.7723 0.7085 0.6795 16.69%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 0.37 0.38 0.41 0.40 0.37 0.45 0.38 -
P/RPS 0.30 0.30 0.33 0.33 0.32 0.44 0.39 -16.00%
P/EPS 4.49 3.62 3.86 3.96 4.81 10.81 22.34 -65.58%
EY 22.28 27.65 25.90 25.24 20.79 9.25 4.48 190.50%
DY 2.70 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.39 0.41 0.46 0.47 0.44 0.58 0.51 -16.33%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 26/11/10 12/10/10 24/05/10 24/02/10 24/11/09 27/08/09 -
Price 0.38 0.41 0.42 0.35 0.41 0.40 0.49 -
P/RPS 0.31 0.32 0.34 0.29 0.35 0.39 0.50 -27.22%
P/EPS 4.61 3.90 3.95 3.47 5.33 9.61 28.81 -70.42%
EY 21.69 25.63 25.29 28.85 18.76 10.41 3.47 238.19%
DY 2.63 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.40 0.45 0.47 0.41 0.48 0.51 0.65 -27.58%

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