[MASTER] YoY Cumulative 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- 91.32%
YoY- 52.41%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Cumulative Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 73,501 74,097 98,080 66,647 50,879 41,034 35,792 12.72%
PBT 9,228 5,320 7,758 3,491 2,515 1,619 1,831 30.90%
Tax -1,672 -567 -1,185 -805 -755 -641 -594 18.80%
NP 7,556 4,753 6,573 2,686 1,760 978 1,237 35.16%
-
NP to SH 7,557 4,756 6,578 2,690 1,765 1,218 1,245 35.02%
-
Tax Rate 18.12% 10.66% 15.27% 23.06% 30.02% 39.59% 32.44% -
Total Cost 65,945 69,344 91,507 63,961 49,119 40,056 34,555 11.36%
-
Net Worth 120,164 108,694 96,677 77,560 73,737 69,913 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 1,092 2,184 1,092 819 546 546 - -
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 69,913 68,275 9.87%
NOSH 54,620 54,620 54,620 54,620 54,620 54,620 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 6.29% 4.38% 6.80% 3.47% 2.39% 1.74% 1.82% -
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 134.57 135.66 179.57 122.02 93.15 75.13 65.53 12.72%
EPS 13.84 8.71 12.04 4.92 3.23 2.23 2.28 35.02%
DPS 2.00 4.00 2.00 1.50 1.00 1.00 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 134.57 135.66 179.57 122.02 93.15 75.13 65.53 12.72%
EPS 13.84 8.71 12.04 4.92 3.23 2.23 2.28 35.02%
DPS 2.00 4.00 2.00 1.50 1.00 1.00 0.00 -
NAPS 2.20 1.99 1.77 1.42 1.35 1.28 1.25 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 1.26 1.30 0.64 0.48 0.71 0.80 1.10 2.28%
P/EPS 12.21 20.21 9.55 11.98 20.42 26.91 31.59 -14.63%
EY 8.19 4.95 10.47 8.35 4.90 3.72 3.17 17.12%
DY 1.18 2.27 1.74 2.54 1.52 1.67 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 1.29 1.51 0.72 0.52 0.67 0.79 0.96 5.04%
P/EPS 12.50 23.54 10.79 12.89 19.34 26.68 27.64 -12.37%
EY 8.00 4.25 9.26 7.76 5.17 3.75 3.62 14.11%
DY 1.16 1.95 1.54 2.36 1.60 1.68 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