[MASTER] YoY Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -196.89%
YoY- -144.53%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 70,972 74,344 60,204 61,128 64,240 54,932 45,252 7.78%
PBT 3,276 6,000 2,916 364 5,656 6,988 1,000 21.85%
Tax -1,148 -1,508 -1,048 -2,312 -1,616 -1,688 -456 16.62%
NP 2,128 4,492 1,868 -1,948 4,040 5,300 544 25.51%
-
NP to SH 2,104 4,596 1,872 -1,840 4,132 5,320 548 25.12%
-
Tax Rate 35.04% 25.13% 35.94% 635.16% 28.57% 24.16% 45.60% -
Total Cost 68,844 69,852 58,336 63,076 60,200 49,632 44,708 7.45%
-
Net Worth 63,513 54,582 50,116 48,131 48,374 42,679 35,717 10.06%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 2,977 - 19 - - - - -
Div Payout % 141.50% - 1.06% - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 63,513 54,582 50,116 48,131 48,374 42,679 35,717 10.06%
NOSH 49,620 49,620 49,620 49,620 50,390 49,626 48,928 0.23%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 3.00% 6.04% 3.10% -3.19% 6.29% 9.65% 1.20% -
ROE 3.31% 8.42% 3.74% -3.82% 8.54% 12.47% 1.53% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 143.03 149.83 121.33 123.19 127.48 110.69 92.49 7.53%
EPS 4.24 9.28 3.76 -3.92 8.20 10.72 1.12 24.82%
DPS 6.00 0.00 0.04 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.10 1.01 0.97 0.96 0.86 0.73 9.80%
Adjusted Per Share Value based on latest NOSH - 49,620
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 129.89 136.06 110.19 111.88 117.57 100.54 82.82 7.78%
EPS 3.85 8.41 3.43 -3.37 7.56 9.74 1.00 25.17%
DPS 5.45 0.00 0.04 0.00 0.00 0.00 0.00 -
NAPS 1.1624 0.999 0.9172 0.8809 0.8854 0.7811 0.6537 10.06%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.82 0.765 0.54 0.56 0.35 0.40 0.38 -
P/RPS 0.57 0.51 0.45 0.45 0.27 0.36 0.41 5.64%
P/EPS 19.34 8.26 14.31 -15.10 4.27 3.73 33.93 -8.93%
EY 5.17 12.11 6.99 -6.62 23.43 26.80 2.95 9.79%
DY 7.32 0.00 0.07 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.70 0.53 0.58 0.36 0.47 0.52 3.51%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 30/05/14 31/05/13 25/05/12 27/05/11 24/05/10 29/05/09 -
Price 0.815 0.845 0.57 0.49 0.35 0.35 0.36 -
P/RPS 0.57 0.56 0.47 0.40 0.27 0.32 0.39 6.52%
P/EPS 19.22 9.12 15.11 -13.21 4.27 3.26 32.14 -8.20%
EY 5.20 10.96 6.62 -7.57 23.43 30.63 3.11 8.94%
DY 7.36 0.00 0.07 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.77 0.56 0.51 0.36 0.41 0.49 4.54%

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