[MASTER] YoY TTM Result on 31-Dec-2009 [#4]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 84.8%
YoY- 692.86%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
TTM Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 62,049 66,524 61,296 57,749 42,518 34,123 35,381 9.80%
PBT 1,878 3,320 5,497 5,054 20 -2,784 -2,634 -
Tax -613 -1,416 -1,419 -1,269 -665 964 -186 21.96%
NP 1,265 1,904 4,078 3,785 -645 -1,820 -2,820 -
-
NP to SH 1,357 1,893 4,107 3,818 -644 -1,819 -2,817 -
-
Tax Rate 32.64% 42.65% 25.81% 25.11% 3,325.00% - - -
Total Cost 60,784 64,620 57,218 53,964 43,163 35,943 38,201 8.04%
-
Net Worth 49,620 48,618 46,832 42,197 36,537 36,923 39,126 4.03%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div - - 498 - - - - -
Div Payout % - - 12.13% - - - - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 49,620 48,618 46,832 42,197 36,537 36,923 39,126 4.03%
NOSH 49,620 49,610 49,821 49,643 49,375 49,230 49,527 0.03%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 2.04% 2.86% 6.65% 6.55% -1.52% -5.33% -7.97% -
ROE 2.73% 3.89% 8.77% 9.05% -1.76% -4.93% -7.20% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 125.05 134.09 123.03 116.33 86.11 69.31 71.44 9.77%
EPS 2.73 3.82 8.24 7.69 -1.30 -3.69 -5.69 -
DPS 0.00 0.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.00 0.98 0.94 0.85 0.74 0.75 0.79 4.00%
Adjusted Per Share Value based on latest NOSH - 49,643
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 113.56 121.75 112.18 105.69 77.82 62.45 64.75 9.80%
EPS 2.48 3.46 7.52 6.99 -1.18 -3.33 -5.16 -
DPS 0.00 0.00 0.91 0.00 0.00 0.00 0.00 -
NAPS 0.9081 0.8898 0.8571 0.7723 0.6687 0.6758 0.7161 4.03%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 0.45 0.38 0.37 0.37 0.34 0.50 0.62 -
P/RPS 0.36 0.28 0.30 0.32 0.39 0.72 0.87 -13.66%
P/EPS 16.45 9.96 4.49 4.81 -26.07 -13.53 -10.90 -
EY 6.08 10.04 22.28 20.79 -3.84 -7.39 -9.17 -
DY 0.00 0.00 2.70 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.39 0.39 0.44 0.46 0.67 0.78 -8.75%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 26/02/13 28/02/12 25/02/11 24/02/10 27/02/09 29/02/08 27/02/07 -
Price 0.44 0.67 0.38 0.41 0.33 0.50 0.56 -
P/RPS 0.35 0.50 0.31 0.35 0.38 0.72 0.78 -12.49%
P/EPS 16.09 17.56 4.61 5.33 -25.30 -13.53 -9.85 -
EY 6.22 5.70 21.69 18.76 -3.95 -7.39 -10.16 -
DY 0.00 0.00 2.63 0.00 0.00 0.00 0.00 -
P/NAPS 0.44 0.68 0.40 0.48 0.45 0.67 0.71 -7.65%

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