[MASTER] QoQ Annualized Quarter 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- 33.52%
YoY- 692.7%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 59,862 57,942 54,932 52,749 51,856 49,644 45,252 20.48%
PBT 6,140 6,226 6,988 5,054 3,973 2,642 1,000 234.93%
Tax -1,418 -1,484 -1,688 -1,270 -1,121 -794 -456 112.89%
NP 4,721 4,742 5,300 3,784 2,852 1,848 544 321.74%
-
NP to SH 4,734 4,754 5,320 3,817 2,858 1,858 548 320.46%
-
Tax Rate 23.09% 23.84% 24.16% 25.13% 28.22% 30.05% 45.60% -
Total Cost 55,141 53,200 49,632 48,965 49,004 47,796 44,708 14.99%
-
Net Worth 45,627 44,165 42,679 42,190 38,711 37,259 35,717 17.71%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 45,627 44,165 42,679 42,190 38,711 37,259 35,717 17.71%
NOSH 49,594 49,624 49,626 49,635 49,629 49,679 48,928 0.90%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.89% 8.18% 9.65% 7.17% 5.50% 3.72% 1.20% -
ROE 10.38% 10.76% 12.47% 9.05% 7.38% 4.99% 1.53% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 120.70 116.76 110.69 106.27 104.49 99.93 92.49 19.40%
EPS 9.55 9.58 10.72 7.69 5.76 3.74 1.12 316.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.89 0.86 0.85 0.78 0.75 0.73 16.65%
Adjusted Per Share Value based on latest NOSH - 49,643
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 109.56 106.05 100.54 96.54 94.91 90.86 82.82 20.48%
EPS 8.67 8.70 9.74 6.99 5.23 3.40 1.00 321.47%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8351 0.8083 0.7811 0.7722 0.7085 0.6819 0.6537 17.71%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.38 0.41 0.40 0.37 0.45 0.38 0.38 -
P/RPS 0.31 0.35 0.36 0.35 0.43 0.38 0.41 -16.99%
P/EPS 3.98 4.28 3.73 4.81 7.81 10.16 33.93 -76.00%
EY 25.12 23.37 26.80 20.78 12.80 9.84 2.95 316.45%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.47 0.44 0.58 0.51 0.52 -14.64%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 12/10/10 24/05/10 24/02/10 24/11/09 27/08/09 29/05/09 -
Price 0.41 0.42 0.35 0.41 0.40 0.49 0.36 -
P/RPS 0.34 0.36 0.32 0.39 0.38 0.49 0.39 -8.73%
P/EPS 4.29 4.38 3.26 5.33 6.94 13.10 32.14 -73.84%
EY 23.28 22.81 30.63 18.76 14.40 7.63 3.11 282.19%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.41 0.48 0.51 0.65 0.49 -5.51%

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