[MASTER] YoY TTM Result on 30-Jun-2017 [#2]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
23-Aug-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Jun-2017 [#2]
Profit Trend
QoQ- 15.64%
YoY- 27.07%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
TTM Result
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Revenue 180,616 177,019 131,728 92,310 79,705 74,730 74,073 15.99%
PBT 15,184 12,497 6,363 4,409 3,253 5,322 6,248 15.93%
Tax -1,317 -2,863 -1,501 -1,070 -778 -1,214 -1,602 -3.20%
NP 13,867 9,634 4,862 3,339 2,475 4,108 4,646 19.97%
-
NP to SH 13,873 9,643 4,870 3,615 2,845 4,126 4,672 19.86%
-
Tax Rate 8.67% 22.91% 23.59% 24.27% 23.92% 22.81% 25.64% -
Total Cost 166,749 167,385 126,866 88,971 77,230 70,622 69,427 15.70%
-
Net Worth 108,694 96,677 77,560 73,737 69,913 68,275 55,574 11.81%
Dividend
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Div 2,184 1,092 819 546 546 1,563 496 27.99%
Div Payout % 15.75% 11.33% 16.82% 15.11% 19.20% 37.90% 10.62% -
Equity
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Net Worth 108,694 96,677 77,560 73,737 69,913 68,275 55,574 11.81%
NOSH 54,620 54,620 54,620 54,620 54,620 54,620 49,620 1.61%
Ratio Analysis
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
NP Margin 7.68% 5.44% 3.69% 3.62% 3.11% 5.50% 6.27% -
ROE 12.76% 9.97% 6.28% 4.90% 4.07% 6.04% 8.41% -
Per Share
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 330.68 324.09 241.17 169.00 145.93 136.82 149.28 14.16%
EPS 25.40 17.65 8.92 6.62 5.21 7.55 9.42 17.95%
DPS 4.00 2.00 1.50 1.00 1.00 2.86 1.00 25.96%
NAPS 1.99 1.77 1.42 1.35 1.28 1.25 1.12 10.04%
Adjusted Per Share Value based on latest NOSH - 54,620
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
RPS 330.68 324.09 241.17 169.00 145.93 136.82 135.61 16.00%
EPS 25.40 17.65 8.92 6.62 5.21 7.55 8.55 19.87%
DPS 4.00 2.00 1.50 1.00 1.00 2.86 0.91 27.95%
NAPS 1.99 1.77 1.42 1.35 1.28 1.25 1.0175 11.81%
Price Multiplier on Financial Quarter End Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 -
Price 1.76 1.15 0.59 0.66 0.60 0.72 0.82 -
P/RPS 0.53 0.35 0.24 0.39 0.41 0.53 0.55 -0.61%
P/EPS 6.93 6.51 6.62 9.97 11.52 9.53 8.71 -3.73%
EY 14.43 15.35 15.11 10.03 8.68 10.49 11.48 3.88%
DY 2.27 1.74 2.54 1.52 1.67 3.98 1.22 10.89%
P/NAPS 0.88 0.65 0.42 0.49 0.47 0.58 0.73 3.16%
Price Multiplier on Announcement Date
30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 CAGR
Date 21/08/20 23/08/19 24/08/18 23/08/17 26/08/16 24/08/15 29/08/14 -
Price 2.05 1.31 0.635 0.625 0.595 0.63 0.815 -
P/RPS 0.62 0.40 0.26 0.37 0.41 0.46 0.55 2.01%
P/EPS 8.07 7.42 7.12 9.44 11.42 8.34 8.66 -1.16%
EY 12.39 13.48 14.04 10.59 8.75 11.99 11.55 1.17%
DY 1.95 1.53 2.36 1.60 1.68 4.54 1.23 7.97%
P/NAPS 1.03 0.74 0.45 0.46 0.46 0.50 0.73 5.90%

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