[MASTER] YoY Annualized Quarter Result on 30-Jun-2017 [#2]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 35.56%
YoY- 44.91%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 148,194 196,160 133,294 101,758 82,068 71,584 75,264 11.94%
PBT 10,640 15,516 6,982 5,030 3,238 3,662 5,612 11.24%
Tax -1,134 -2,370 -1,610 -1,510 -1,282 -1,188 -1,688 -6.40%
NP 9,506 13,146 5,372 3,520 1,956 2,474 3,924 15.87%
-
NP to SH 9,512 13,156 5,380 3,530 2,436 2,490 3,984 15.59%
-
Tax Rate 10.66% 15.27% 23.06% 30.02% 39.59% 32.44% 30.08% -
Total Cost 138,688 183,014 127,922 98,238 80,112 69,110 71,340 11.70%
-
Net Worth 108,694 96,677 77,560 73,737 69,912 68,275 55,574 11.81%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 4,369 2,184 1,638 1,092 1,092 - - -
Div Payout % 45.94% 16.61% 30.46% 30.95% 44.84% - - -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 108,694 96,677 77,560 73,737 69,912 68,275 55,574 11.81%
NOSH 54,620 54,620 54,620 54,620 54,618 54,620 49,620 1.61%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 6.41% 6.70% 4.03% 3.46% 2.38% 3.46% 5.21% -
ROE 8.75% 13.61% 6.94% 4.79% 3.48% 3.65% 7.17% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 271.32 359.13 244.04 186.30 150.26 131.06 151.68 10.16%
EPS 17.42 24.08 9.84 6.46 4.46 4.56 8.02 13.78%
DPS 8.00 4.00 3.00 2.00 2.00 0.00 0.00 -
NAPS 1.99 1.77 1.42 1.35 1.28 1.25 1.12 10.04%
Adjusted Per Share Value based on latest NOSH - 54,620
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 271.23 359.01 243.96 186.24 150.20 131.01 137.75 11.94%
EPS 17.41 24.08 9.85 6.46 4.46 4.56 7.29 15.59%
DPS 8.00 4.00 3.00 2.00 2.00 0.00 0.00 -
NAPS 1.9893 1.7694 1.4195 1.3495 1.2795 1.2496 1.0171 11.81%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.76 1.15 0.59 0.66 0.60 0.72 0.82 -
P/RPS 0.65 0.32 0.24 0.35 0.40 0.55 0.54 3.13%
P/EPS 10.11 4.77 5.99 10.21 13.45 15.79 10.21 -0.16%
EY 9.89 20.94 16.69 9.79 7.43 6.33 9.79 0.16%
DY 4.55 3.48 5.08 3.03 3.33 0.00 0.00 -
P/NAPS 0.88 0.65 0.42 0.49 0.47 0.58 0.73 3.16%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 21/08/20 23/08/19 24/08/18 23/08/17 26/08/16 24/08/15 29/08/14 -
Price 2.05 1.30 0.635 0.625 0.595 0.63 0.815 -
P/RPS 0.76 0.36 0.26 0.34 0.40 0.48 0.54 5.85%
P/EPS 11.77 5.40 6.45 9.67 13.34 13.82 10.15 2.49%
EY 8.50 18.53 15.51 10.34 7.50 7.24 9.85 -2.42%
DY 3.90 3.08 4.72 3.20 3.36 0.00 0.00 -
P/NAPS 1.03 0.73 0.45 0.46 0.46 0.50 0.73 5.90%

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