[MASTER] YoY Annualized Quarter Result on 30-Jun-2018 [#2]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -4.34%
YoY- 52.41%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 147,002 148,194 196,160 133,294 101,758 82,068 71,584 12.72%
PBT 18,456 10,640 15,516 6,982 5,030 3,238 3,662 30.90%
Tax -3,344 -1,134 -2,370 -1,610 -1,510 -1,282 -1,188 18.80%
NP 15,112 9,506 13,146 5,372 3,520 1,956 2,474 35.16%
-
NP to SH 15,114 9,512 13,156 5,380 3,530 2,436 2,490 35.02%
-
Tax Rate 18.12% 10.66% 15.27% 23.06% 30.02% 39.59% 32.44% -
Total Cost 131,890 138,688 183,014 127,922 98,238 80,112 69,110 11.36%
-
Net Worth 120,164 108,694 96,677 77,560 73,737 69,912 68,275 9.87%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div 2,184 4,369 2,184 1,638 1,092 1,092 - -
Div Payout % 14.46% 45.94% 16.61% 30.46% 30.95% 44.84% - -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 120,164 108,694 96,677 77,560 73,737 69,912 68,275 9.87%
NOSH 54,620 54,620 54,620 54,620 54,620 54,618 54,620 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 10.28% 6.41% 6.70% 4.03% 3.46% 2.38% 3.46% -
ROE 12.58% 8.75% 13.61% 6.94% 4.79% 3.48% 3.65% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 269.14 271.32 359.13 244.04 186.30 150.26 131.06 12.72%
EPS 27.68 17.42 24.08 9.84 6.46 4.46 4.56 35.02%
DPS 4.00 8.00 4.00 3.00 2.00 2.00 0.00 -
NAPS 2.20 1.99 1.77 1.42 1.35 1.28 1.25 9.87%
Adjusted Per Share Value based on latest NOSH - 54,620
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 269.04 271.23 359.01 243.96 186.24 150.20 131.01 12.72%
EPS 27.66 17.41 24.08 9.85 6.46 4.46 4.56 35.00%
DPS 4.00 8.00 4.00 3.00 2.00 2.00 0.00 -
NAPS 2.1993 1.9893 1.7694 1.4195 1.3495 1.2795 1.2496 9.87%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.69 1.76 1.15 0.59 0.66 0.60 0.72 -
P/RPS 0.63 0.65 0.32 0.24 0.35 0.40 0.55 2.28%
P/EPS 6.11 10.11 4.77 5.99 10.21 13.45 15.79 -14.62%
EY 16.37 9.89 20.94 16.69 9.79 7.43 6.33 17.14%
DY 2.37 4.55 3.48 5.08 3.03 3.33 0.00 -
P/NAPS 0.77 0.88 0.65 0.42 0.49 0.47 0.58 4.83%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 20/08/21 21/08/20 23/08/19 24/08/18 23/08/17 26/08/16 24/08/15 -
Price 1.73 2.05 1.30 0.635 0.625 0.595 0.63 -
P/RPS 0.64 0.76 0.36 0.26 0.34 0.40 0.48 4.90%
P/EPS 6.25 11.77 5.40 6.45 9.67 13.34 13.82 -12.37%
EY 15.99 8.50 18.53 15.51 10.34 7.50 7.24 14.10%
DY 2.31 3.90 3.08 4.72 3.20 3.36 0.00 -
P/NAPS 0.79 1.03 0.73 0.45 0.46 0.46 0.50 7.91%

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