[MASTER] YoY Annualized Quarter Result on 31-Mar-2013 [#1]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
31-May-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Mar-2013 [#1]
Profit Trend
QoQ- 49.52%
YoY- 201.74%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 79,720 70,972 74,344 60,204 61,128 64,240 54,932 6.39%
PBT 3,132 3,276 6,000 2,916 364 5,656 6,988 -12.50%
Tax -1,156 -1,148 -1,508 -1,048 -2,312 -1,616 -1,688 -6.10%
NP 1,976 2,128 4,492 1,868 -1,948 4,040 5,300 -15.15%
-
NP to SH 2,368 2,104 4,596 1,872 -1,840 4,132 5,320 -12.60%
-
Tax Rate 36.91% 35.04% 25.13% 35.94% 635.16% 28.57% 24.16% -
Total Cost 77,744 68,844 69,852 58,336 63,076 60,200 49,632 7.75%
-
Net Worth 69,913 63,513 54,582 50,116 48,131 48,374 42,679 8.56%
Dividend
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Div 2,184 2,977 - 19 - - - -
Div Payout % 92.26% 141.50% - 1.06% - - - -
Equity
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Net Worth 69,913 63,513 54,582 50,116 48,131 48,374 42,679 8.56%
NOSH 54,620 49,620 49,620 49,620 49,620 50,390 49,626 1.60%
Ratio Analysis
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
NP Margin 2.48% 3.00% 6.04% 3.10% -3.19% 6.29% 9.65% -
ROE 3.39% 3.31% 8.42% 3.74% -3.82% 8.54% 12.47% -
Per Share
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 145.95 143.03 149.83 121.33 123.19 127.48 110.69 4.71%
EPS 4.32 4.24 9.28 3.76 -3.92 8.20 10.72 -14.04%
DPS 4.00 6.00 0.00 0.04 0.00 0.00 0.00 -
NAPS 1.28 1.28 1.10 1.01 0.97 0.96 0.86 6.84%
Adjusted Per Share Value based on latest NOSH - 49,620
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
RPS 145.90 129.89 136.06 110.19 111.88 117.57 100.54 6.39%
EPS 4.33 3.85 8.41 3.43 -3.37 7.56 9.74 -12.62%
DPS 4.00 5.45 0.00 0.04 0.00 0.00 0.00 -
NAPS 1.2796 1.1624 0.999 0.9172 0.8809 0.8854 0.7811 8.56%
Price Multiplier on Financial Quarter End Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 31/03/16 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 -
Price 0.645 0.82 0.765 0.54 0.56 0.35 0.40 -
P/RPS 0.44 0.57 0.51 0.45 0.45 0.27 0.36 3.39%
P/EPS 14.88 19.34 8.26 14.31 -15.10 4.27 3.73 25.90%
EY 6.72 5.17 12.11 6.99 -6.62 23.43 26.80 -20.57%
DY 6.20 7.32 0.00 0.07 0.00 0.00 0.00 -
P/NAPS 0.50 0.64 0.70 0.53 0.58 0.36 0.47 1.03%
Price Multiplier on Announcement Date
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Date 13/05/16 29/05/15 30/05/14 31/05/13 25/05/12 27/05/11 24/05/10 -
Price 0.61 0.815 0.845 0.57 0.49 0.35 0.35 -
P/RPS 0.42 0.57 0.56 0.47 0.40 0.27 0.32 4.63%
P/EPS 14.07 19.22 9.12 15.11 -13.21 4.27 3.26 27.57%
EY 7.11 5.20 10.96 6.62 -7.57 23.43 30.63 -21.58%
DY 6.56 7.36 0.00 0.07 0.00 0.00 0.00 -
P/NAPS 0.48 0.64 0.77 0.56 0.51 0.36 0.41 2.65%

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