[MASTER] QoQ Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
12-Oct-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -10.64%
YoY- 155.87%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 64,240 61,296 59,862 57,942 54,932 52,749 51,856 15.36%
PBT 5,656 5,498 6,140 6,226 6,988 5,054 3,973 26.57%
Tax -1,616 -1,420 -1,418 -1,484 -1,688 -1,270 -1,121 27.64%
NP 4,040 4,078 4,721 4,742 5,300 3,784 2,852 26.15%
-
NP to SH 4,132 4,108 4,734 4,754 5,320 3,817 2,858 27.88%
-
Tax Rate 28.57% 25.83% 23.09% 23.84% 24.16% 25.13% 28.22% -
Total Cost 60,200 57,218 55,141 53,200 49,632 48,965 49,004 14.71%
-
Net Worth 48,374 46,636 45,627 44,165 42,679 42,190 38,711 16.03%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 496 - - - - - -
Div Payout % - 12.08% - - - - - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 48,374 46,636 45,627 44,165 42,679 42,190 38,711 16.03%
NOSH 50,390 49,613 49,594 49,624 49,626 49,635 49,629 1.02%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 6.29% 6.65% 7.89% 8.18% 9.65% 7.17% 5.50% -
ROE 8.54% 8.81% 10.38% 10.76% 12.47% 9.05% 7.38% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 127.48 123.55 120.70 116.76 110.69 106.27 104.49 14.19%
EPS 8.20 8.28 9.55 9.58 10.72 7.69 5.76 26.57%
DPS 0.00 1.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.96 0.94 0.92 0.89 0.86 0.85 0.78 14.86%
Adjusted Per Share Value based on latest NOSH - 49,573
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 117.57 112.18 109.56 106.05 100.54 96.54 94.91 15.35%
EPS 7.56 7.52 8.67 8.70 9.74 6.99 5.23 27.87%
DPS 0.00 0.91 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8854 0.8535 0.8351 0.8083 0.7811 0.7722 0.7085 16.03%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 0.35 0.37 0.38 0.41 0.40 0.37 0.45 -
P/RPS 0.27 0.30 0.31 0.35 0.36 0.35 0.43 -26.69%
P/EPS 4.27 4.47 3.98 4.28 3.73 4.81 7.81 -33.16%
EY 23.43 22.38 25.12 23.37 26.80 20.78 12.80 49.69%
DY 0.00 2.70 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.39 0.41 0.46 0.47 0.44 0.58 -27.25%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 27/05/11 25/02/11 26/11/10 12/10/10 24/05/10 24/02/10 24/11/09 -
Price 0.35 0.38 0.41 0.42 0.35 0.41 0.40 -
P/RPS 0.27 0.31 0.34 0.36 0.32 0.39 0.38 -20.39%
P/EPS 4.27 4.59 4.29 4.38 3.26 5.33 6.94 -27.68%
EY 23.43 21.79 23.28 22.81 30.63 18.76 14.40 38.37%
DY 0.00 2.63 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.36 0.40 0.45 0.47 0.41 0.48 0.51 -20.73%

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