[MASTER] YoY Annualized Quarter Result on 30-Jun-2016 [#2]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
26-Aug-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Jun-2016 [#2]
Profit Trend
QoQ- 2.87%
YoY- -2.17%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Revenue 196,160 133,294 101,758 82,068 71,584 75,264 64,968 20.21%
PBT 15,516 6,982 5,030 3,238 3,662 5,612 5,138 20.21%
Tax -2,370 -1,610 -1,510 -1,282 -1,188 -1,688 -1,058 14.38%
NP 13,146 5,372 3,520 1,956 2,474 3,924 4,080 21.52%
-
NP to SH 13,156 5,380 3,530 2,436 2,490 3,984 4,294 20.50%
-
Tax Rate 15.27% 23.06% 30.02% 39.59% 32.44% 30.08% 20.59% -
Total Cost 183,014 127,922 98,238 80,112 69,110 71,340 60,888 20.12%
-
Net Worth 96,677 77,560 73,737 69,912 68,275 55,574 51,604 11.02%
Dividend
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Div 2,184 1,638 1,092 1,092 - - - -
Div Payout % 16.61% 30.46% 30.95% 44.84% - - - -
Equity
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Net Worth 96,677 77,560 73,737 69,912 68,275 55,574 51,604 11.02%
NOSH 54,620 54,620 54,620 54,618 54,620 49,620 49,620 1.61%
Ratio Analysis
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
NP Margin 6.70% 4.03% 3.46% 2.38% 3.46% 5.21% 6.28% -
ROE 13.61% 6.94% 4.79% 3.48% 3.65% 7.17% 8.32% -
Per Share
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 359.13 244.04 186.30 150.26 131.06 151.68 130.93 18.30%
EPS 24.08 9.84 6.46 4.46 4.56 8.02 8.22 19.60%
DPS 4.00 3.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.77 1.42 1.35 1.28 1.25 1.12 1.04 9.26%
Adjusted Per Share Value based on latest NOSH - 54,620
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
RPS 359.13 244.04 186.30 150.25 131.06 137.80 118.95 20.21%
EPS 24.08 9.84 6.46 4.46 4.56 7.29 7.86 20.50%
DPS 4.00 3.00 2.00 2.00 0.00 0.00 0.00 -
NAPS 1.77 1.42 1.35 1.28 1.25 1.0175 0.9448 11.02%
Price Multiplier on Financial Quarter End Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 -
Price 1.15 0.59 0.66 0.60 0.72 0.82 0.57 -
P/RPS 0.32 0.24 0.35 0.40 0.55 0.54 0.44 -5.16%
P/EPS 4.77 5.99 10.21 13.45 15.79 10.21 6.59 -5.24%
EY 20.94 16.69 9.79 7.43 6.33 9.79 15.18 5.50%
DY 3.48 5.08 3.03 3.33 0.00 0.00 0.00 -
P/NAPS 0.65 0.42 0.49 0.47 0.58 0.73 0.55 2.82%
Price Multiplier on Announcement Date
30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 CAGR
Date 23/08/19 24/08/18 23/08/17 26/08/16 24/08/15 29/08/14 30/08/13 -
Price 1.30 0.635 0.625 0.595 0.63 0.815 0.48 -
P/RPS 0.36 0.26 0.34 0.40 0.48 0.54 0.37 -0.45%
P/EPS 5.40 6.45 9.67 13.34 13.82 10.15 5.55 -0.45%
EY 18.53 15.51 10.34 7.50 7.24 9.85 18.03 0.45%
DY 3.08 4.72 3.20 3.36 0.00 0.00 0.00 -
P/NAPS 0.73 0.45 0.46 0.46 0.50 0.73 0.46 7.99%

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