[MASTER] YoY Cumulative Quarter Result on 30-Sep-2017 [#3]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- 57.34%
YoY- 58.96%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Revenue 107,675 153,560 103,772 82,546 60,293 54,166 56,477 11.34%
PBT 8,256 13,921 5,207 3,818 2,331 2,794 4,375 11.15%
Tax -1,031 -1,361 -1,268 -1,048 -1,033 -1,017 -1,088 -0.89%
NP 7,225 12,560 3,939 2,770 1,298 1,777 3,287 14.01%
-
NP to SH 7,229 12,566 3,945 2,777 1,747 1,787 3,322 13.82%
-
Tax Rate 12.49% 9.78% 24.35% 27.45% 44.32% 36.40% 24.87% -
Total Cost 100,450 141,000 99,833 79,776 58,995 52,389 53,190 11.16%
-
Net Worth 110,878 102,685 78,653 74,283 70,459 68,856 57,063 11.69%
Dividend
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Div 2,184 1,092 819 546 546 1,366 - -
Div Payout % 30.22% 8.69% 20.77% 19.67% 31.27% 76.45% - -
Equity
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Net Worth 110,878 102,685 78,653 74,283 70,459 68,856 57,063 11.69%
NOSH 54,620 54,620 54,620 54,620 54,620 54,620 49,620 1.61%
Ratio Analysis
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
NP Margin 6.71% 8.18% 3.80% 3.36% 2.15% 3.28% 5.82% -
ROE 6.52% 12.24% 5.02% 3.74% 2.48% 2.60% 5.82% -
Per Share
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 197.13 281.14 189.99 151.13 110.39 99.12 113.82 9.57%
EPS 13.24 23.01 7.22 5.08 3.20 3.27 6.69 12.03%
DPS 4.00 2.00 1.50 1.00 1.00 2.50 0.00 -
NAPS 2.03 1.88 1.44 1.36 1.29 1.26 1.15 9.92%
Adjusted Per Share Value based on latest NOSH - 54,620
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
RPS 197.07 281.05 189.92 151.08 110.35 99.13 103.36 11.34%
EPS 13.23 23.00 7.22 5.08 3.20 3.27 6.08 13.82%
DPS 4.00 2.00 1.50 1.00 1.00 2.50 0.00 -
NAPS 2.0293 1.8794 1.4395 1.3595 1.2896 1.2602 1.0444 11.69%
Price Multiplier on Financial Quarter End Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 -
Price 1.68 1.39 0.605 0.685 0.59 0.62 0.80 -
P/RPS 0.85 0.49 0.32 0.45 0.53 0.63 0.70 3.28%
P/EPS 12.69 6.04 8.38 13.47 18.45 18.96 11.95 1.00%
EY 7.88 16.55 11.94 7.42 5.42 5.27 8.37 -0.99%
DY 2.38 1.44 2.48 1.46 1.69 4.03 0.00 -
P/NAPS 0.83 0.74 0.42 0.50 0.46 0.49 0.70 2.87%
Price Multiplier on Announcement Date
30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 CAGR
Date 20/11/20 22/11/19 23/11/18 24/11/17 25/11/16 20/11/15 28/11/14 -
Price 1.85 2.01 0.64 0.685 0.50 0.69 0.78 -
P/RPS 0.94 0.71 0.34 0.45 0.45 0.70 0.69 5.28%
P/EPS 13.98 8.74 8.86 13.47 15.63 21.10 11.65 3.08%
EY 7.15 11.45 11.29 7.42 6.40 4.74 8.58 -2.99%
DY 2.16 1.00 2.34 1.46 2.00 3.62 0.00 -
P/NAPS 0.91 1.07 0.44 0.50 0.39 0.55 0.68 4.97%

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