[MASTER] YoY Annualized Quarter Result on 31-Mar-2018 [#1]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
14-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 42.56%
YoY- 115.98%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 140,836 162,644 190,092 135,404 88,696 79,720 70,972 12.08%
PBT 15,652 13,432 15,248 6,928 3,796 3,132 3,276 29.74%
Tax -2,616 -1,268 -2,868 -1,312 -1,200 -1,156 -1,148 14.69%
NP 13,036 12,164 12,380 5,616 2,596 1,976 2,128 35.23%
-
NP to SH 13,040 12,168 12,388 5,624 2,604 2,368 2,104 35.49%
-
Tax Rate 16.71% 9.44% 18.81% 18.94% 31.61% 36.91% 35.04% -
Total Cost 127,800 150,480 177,712 129,788 86,100 77,744 68,844 10.85%
-
Net Worth 117,433 109,240 94,492 77,014 72,758 69,913 63,513 10.77%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 4,369 - - - - 2,184 2,977 6.59%
Div Payout % 33.51% - - - - 92.26% 141.50% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 117,433 109,240 94,492 77,014 72,758 69,913 63,513 10.77%
NOSH 54,620 54,620 54,620 54,620 54,705 54,620 49,620 1.61%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 9.26% 7.48% 6.51% 4.15% 2.93% 2.48% 3.00% -
ROE 11.10% 11.14% 13.11% 7.30% 3.58% 3.39% 3.31% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 257.85 297.77 348.03 247.90 162.13 145.95 143.03 10.31%
EPS 23.88 22.28 22.68 10.28 4.76 4.32 4.24 33.35%
DPS 8.00 0.00 0.00 0.00 0.00 4.00 6.00 4.90%
NAPS 2.15 2.00 1.73 1.41 1.33 1.28 1.28 9.01%
Adjusted Per Share Value based on latest NOSH - 54,620
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 257.85 297.77 348.03 247.90 162.39 145.95 129.94 12.08%
EPS 23.88 22.28 22.68 10.28 4.77 4.32 3.85 35.51%
DPS 8.00 0.00 0.00 0.00 0.00 4.00 5.45 6.59%
NAPS 2.15 2.00 1.73 1.41 1.3321 1.28 1.1628 10.77%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.75 1.58 0.79 0.58 0.585 0.645 0.82 -
P/RPS 0.68 0.53 0.23 0.23 0.36 0.44 0.57 2.98%
P/EPS 7.33 7.09 3.48 5.63 12.29 14.88 19.34 -14.91%
EY 13.64 14.10 28.71 17.75 8.14 6.72 5.17 17.53%
DY 4.57 0.00 0.00 0.00 0.00 6.20 7.32 -7.54%
P/NAPS 0.81 0.79 0.46 0.41 0.44 0.50 0.64 4.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 27/05/20 24/05/19 14/05/18 24/05/17 13/05/16 29/05/15 -
Price 1.79 1.65 0.705 0.64 0.675 0.61 0.815 -
P/RPS 0.69 0.55 0.20 0.26 0.42 0.42 0.57 3.23%
P/EPS 7.50 7.41 3.11 6.22 14.18 14.07 19.22 -14.50%
EY 13.34 13.50 32.17 16.09 7.05 7.11 5.20 16.98%
DY 4.47 0.00 0.00 0.00 0.00 6.56 7.36 -7.96%
P/NAPS 0.83 0.83 0.41 0.45 0.51 0.48 0.64 4.42%

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