[MASTER] YoY TTM Result on 31-Mar-2019 [#1]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 29.38%
YoY- 58.43%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
TTM Result
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Revenue 155,656 136,414 197,737 159,258 127,637 84,709 76,650 12.52%
PBT 19,292 13,348 17,168 10,310 6,170 3,678 3,430 33.33%
Tax -3,512 -1,860 -1,535 -2,872 -1,479 -967 -733 29.82%
NP 15,780 11,488 15,633 7,438 4,691 2,711 2,697 34.21%
-
NP to SH 15,783 11,493 15,640 7,446 4,700 3,126 2,938 32.32%
-
Tax Rate 18.20% 13.93% 8.94% 27.86% 23.97% 26.29% 21.37% -
Total Cost 139,876 124,926 182,104 151,820 122,946 81,998 73,953 11.20%
-
Net Worth 131,088 117,433 109,240 94,492 77,014 72,644 69,913 11.04%
Dividend
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Div 3,277 4,369 1,092 819 546 - 819 25.98%
Div Payout % 20.76% 38.02% 6.98% 11.00% 11.62% - 27.89% -
Equity
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Net Worth 131,088 117,433 109,240 94,492 77,014 72,644 69,913 11.04%
NOSH 54,620 54,620 54,620 54,620 54,620 54,620 54,620 0.00%
Ratio Analysis
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
NP Margin 10.14% 8.42% 7.91% 4.67% 3.68% 3.20% 3.52% -
ROE 12.04% 9.79% 14.32% 7.88% 6.10% 4.30% 4.20% -
Per Share
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 284.98 249.75 362.02 291.57 233.68 155.09 140.33 12.52%
EPS 28.90 21.04 28.63 13.63 8.60 5.72 5.38 32.32%
DPS 6.00 8.00 2.00 1.50 1.00 0.00 1.50 25.97%
NAPS 2.40 2.15 2.00 1.73 1.41 1.33 1.28 11.03%
Adjusted Per Share Value based on latest NOSH - 54,620
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
RPS 284.88 249.67 361.90 291.47 233.60 155.03 140.29 12.52%
EPS 28.89 21.03 28.62 13.63 8.60 5.72 5.38 32.31%
DPS 6.00 8.00 2.00 1.50 1.00 0.00 1.50 25.97%
NAPS 2.3992 2.1493 1.9993 1.7294 1.4095 1.3295 1.2796 11.03%
Price Multiplier on Financial Quarter End Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 31/03/22 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 -
Price 1.69 1.75 1.58 0.79 0.58 0.585 0.645 -
P/RPS 0.59 0.70 0.44 0.27 0.25 0.38 0.46 4.23%
P/EPS 5.85 8.32 5.52 5.80 6.74 10.22 11.99 -11.26%
EY 17.10 12.02 18.12 17.26 14.84 9.78 8.34 12.70%
DY 3.55 4.57 1.27 1.90 1.72 0.00 2.33 7.26%
P/NAPS 0.70 0.81 0.79 0.46 0.41 0.44 0.50 5.76%
Price Multiplier on Announcement Date
31/03/22 31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 CAGR
Date 26/05/22 27/05/21 27/05/20 24/05/19 14/05/18 24/05/17 13/05/16 -
Price 1.58 1.79 1.65 0.705 0.64 0.675 0.61 -
P/RPS 0.55 0.72 0.46 0.24 0.27 0.44 0.43 4.18%
P/EPS 5.47 8.51 5.76 5.17 7.44 11.79 11.34 -11.43%
EY 18.29 11.76 17.35 19.34 13.45 8.48 8.82 12.91%
DY 3.80 4.47 1.21 2.13 1.56 0.00 2.46 7.51%
P/NAPS 0.66 0.83 0.83 0.41 0.45 0.51 0.48 5.44%

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