[MASTER] YoY Cumulative 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- -62.62%
YoY- 201.74%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Cumulative Result
31/03/16 31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 CAGR
Revenue 19,930 17,743 18,586 15,051 15,282 16,060 13,733 6.39%
PBT 783 819 1,500 729 91 1,414 1,747 -12.50%
Tax -289 -287 -377 -262 -578 -404 -422 -6.10%
NP 494 532 1,123 467 -487 1,010 1,325 -15.15%
-
NP to SH 592 526 1,149 468 -460 1,033 1,330 -12.60%
-
Tax Rate 36.91% 35.04% 25.13% 35.94% 635.16% 28.57% 24.16% -
Total Cost 19,436 17,211 17,463 14,584 15,769 15,050 12,408 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 546 744 - 4 - - - -
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 0.85% 0.83% 2.11% 0.93% -0.96% 2.14% 3.12% -
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 36.49 35.76 37.46 30.33 30.80 31.87 27.67 4.71%
EPS 1.08 1.06 2.32 0.94 -0.98 2.05 2.68 -14.04%
DPS 1.00 1.50 0.00 0.01 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 36.49 32.48 34.03 27.56 27.98 29.40 25.14 6.40%
EPS 1.08 0.96 2.10 0.86 -0.84 1.89 2.43 -12.63%
DPS 1.00 1.36 0.00 0.01 0.00 0.00 0.00 -
NAPS 1.28 1.1628 0.9993 0.9175 0.8812 0.8857 0.7814 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 1.77 2.29 2.04 1.78 1.82 1.10 1.45 3.37%
P/EPS 59.51 77.35 33.04 57.25 -60.41 17.07 14.93 25.89%
EY 1.68 1.29 3.03 1.75 -1.66 5.86 6.70 -20.57%
DY 1.55 1.83 0.00 0.02 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 1.67 2.28 2.26 1.88 1.59 1.10 1.26 4.80%
P/EPS 56.28 76.88 36.49 60.43 -52.86 17.07 13.06 27.53%
EY 1.78 1.30 2.74 1.65 -1.89 5.86 7.66 -21.57%
DY 1.64 1.84 0.00 0.02 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