[MASTER] YoY TTM Result on 31-Dec-2007 [#4]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
29-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 31.74%
YoY- 35.43%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
TTM Result
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Revenue 61,296 57,749 42,518 34,123 35,381 50,078 83,267 -4.97%
PBT 5,497 5,054 20 -2,784 -2,634 -11,650 -12,723 -
Tax -1,419 -1,269 -665 964 -186 -995 351 -
NP 4,078 3,785 -645 -1,820 -2,820 -12,645 -12,372 -
-
NP to SH 4,107 3,818 -644 -1,819 -2,817 -12,642 -12,372 -
-
Tax Rate 25.81% 25.11% 3,325.00% - - - - -
Total Cost 57,218 53,964 43,163 35,943 38,201 62,723 95,639 -8.20%
-
Net Worth 46,832 42,197 36,537 36,923 39,126 41,181 52,162 -1.77%
Dividend
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Div 498 - - - - - 983 -10.71%
Div Payout % 12.13% - - - - - 0.00% -
Equity
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Net Worth 46,832 42,197 36,537 36,923 39,126 41,181 52,162 -1.77%
NOSH 49,821 49,643 49,375 49,230 49,527 49,616 49,210 0.20%
Ratio Analysis
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
NP Margin 6.65% 6.55% -1.52% -5.33% -7.97% -25.25% -14.86% -
ROE 8.77% 9.05% -1.76% -4.93% -7.20% -30.70% -23.72% -
Per Share
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 123.03 116.33 86.11 69.31 71.44 100.93 169.21 -5.17%
EPS 8.24 7.69 -1.30 -3.69 -5.69 -25.48 -25.14 -
DPS 1.00 0.00 0.00 0.00 0.00 0.00 2.00 -10.90%
NAPS 0.94 0.85 0.74 0.75 0.79 0.83 1.06 -1.98%
Adjusted Per Share Value based on latest NOSH - 49,230
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
RPS 112.22 105.73 77.84 62.47 64.78 91.68 152.45 -4.97%
EPS 7.52 6.99 -1.18 -3.33 -5.16 -23.15 -22.65 -
DPS 0.91 0.00 0.00 0.00 0.00 0.00 1.80 -10.74%
NAPS 0.8574 0.7726 0.6689 0.676 0.7163 0.754 0.955 -1.77%
Price Multiplier on Financial Quarter End Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 -
Price 0.37 0.37 0.34 0.50 0.62 0.45 1.01 -
P/RPS 0.30 0.32 0.39 0.72 0.87 0.45 0.60 -10.90%
P/EPS 4.49 4.81 -26.07 -13.53 -10.90 -1.77 -4.02 -
EY 22.28 20.79 -3.84 -7.39 -9.17 -56.62 -24.89 -
DY 2.70 0.00 0.00 0.00 0.00 0.00 1.98 5.30%
P/NAPS 0.39 0.44 0.46 0.67 0.78 0.54 0.95 -13.78%
Price Multiplier on Announcement Date
31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 CAGR
Date 25/02/11 24/02/10 27/02/09 29/02/08 27/02/07 27/02/06 25/02/05 -
Price 0.38 0.41 0.33 0.50 0.56 0.45 1.04 -
P/RPS 0.31 0.35 0.38 0.72 0.78 0.45 0.61 -10.66%
P/EPS 4.61 5.33 -25.30 -13.53 -9.85 -1.77 -4.14 -
EY 21.69 18.76 -3.95 -7.39 -10.16 -56.62 -24.17 -
DY 2.63 0.00 0.00 0.00 0.00 0.00 1.92 5.38%
P/NAPS 0.40 0.48 0.45 0.67 0.71 0.54 0.98 -13.86%

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