[MASTER] YoY Quarter Result on 30-Sep-2013 [#3]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
29-Nov-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Sep-2013 [#3]
Profit Trend
QoQ- -58.91%
YoY- -24.52%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Quarter Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 19,259 18,374 18,845 17,940 16,102 17,942 15,927 3.21%
PBT 713 693 1,570 1,064 1,227 1,620 1,493 -11.57%
Tax -392 -152 -243 -402 -340 -603 -322 3.32%
NP 321 541 1,327 662 887 1,017 1,171 -19.38%
-
NP to SH 530 543 1,331 662 877 1,013 1,173 -12.39%
-
Tax Rate 54.98% 21.93% 15.48% 37.78% 27.71% 37.22% 21.57% -
Total Cost 18,938 17,833 17,518 17,278 15,215 16,925 14,756 4.24%
-
Net Worth 70,459 68,821 57,063 52,101 50,116 50,153 45,727 7.46%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - 496 - 496 - -
Div Payout % - - - 74.95% - 49.02% - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 70,459 68,821 57,063 52,101 50,116 50,153 45,727 7.46%
NOSH 54,620 54,620 49,620 49,620 49,620 49,656 49,703 1.58%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin 1.67% 2.94% 7.04% 3.69% 5.51% 5.67% 7.35% -
ROE 0.75% 0.79% 2.33% 1.27% 1.75% 2.02% 2.57% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 35.26 33.64 37.98 36.15 32.45 36.13 32.04 1.60%
EPS 0.97 0.99 2.68 1.33 1.77 2.04 2.36 -13.76%
DPS 0.00 0.00 0.00 1.00 0.00 1.00 0.00 -
NAPS 1.29 1.26 1.15 1.05 1.01 1.01 0.92 5.79%
Adjusted Per Share Value based on latest NOSH - 49,620
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 35.25 33.63 34.49 32.83 29.47 32.84 29.15 3.21%
EPS 0.97 0.99 2.44 1.21 1.61 1.85 2.15 -12.41%
DPS 0.00 0.00 0.00 0.91 0.00 0.91 0.00 -
NAPS 1.2896 1.2596 1.0444 0.9536 0.9172 0.9179 0.8369 7.46%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.59 0.62 0.80 0.53 0.48 0.39 0.38 -
P/RPS 1.67 1.84 2.11 1.47 1.48 1.08 1.19 5.80%
P/EPS 60.80 62.37 29.82 39.73 27.16 19.12 16.10 24.76%
EY 1.64 1.60 3.35 2.52 3.68 5.23 6.21 -19.88%
DY 0.00 0.00 0.00 1.89 0.00 2.56 0.00 -
P/NAPS 0.46 0.49 0.70 0.50 0.48 0.39 0.41 1.93%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 25/11/16 20/11/15 28/11/14 29/11/13 30/11/12 25/11/11 26/11/10 -
Price 0.50 0.69 0.78 0.55 0.54 0.38 0.41 -
P/RPS 1.42 2.05 2.05 1.52 1.66 1.05 1.28 1.74%
P/EPS 51.53 69.41 29.08 41.23 30.55 18.63 17.37 19.85%
EY 1.94 1.44 3.44 2.43 3.27 5.37 5.76 -16.57%
DY 0.00 0.00 0.00 1.82 0.00 2.63 0.00 -
P/NAPS 0.39 0.55 0.68 0.52 0.53 0.38 0.45 -2.35%

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