[MASTER] QoQ Cumulative Quarter Result on 30-Jun-2020 [#2]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
21-Aug-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2020
Quarter
30-Jun-2020 [#2]
Profit Trend
QoQ- 56.34%
YoY- -27.7%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Cumulative Result
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Revenue 35,209 141,866 107,675 74,097 40,661 204,599 153,560 -62.50%
PBT 3,913 12,793 8,256 5,320 3,358 17,622 13,921 -57.05%
Tax -654 -1,523 -1,031 -567 -317 -1,935 -1,361 -38.62%
NP 3,259 11,270 7,225 4,753 3,041 15,687 12,560 -59.28%
-
NP to SH 3,260 11,275 7,229 4,756 3,042 15,695 12,566 -59.28%
-
Tax Rate 16.71% 11.90% 12.49% 10.66% 9.44% 10.98% 9.78% -
Total Cost 31,950 130,596 100,450 69,344 37,620 188,912 141,000 -62.79%
-
Net Worth 117,433 113,609 110,878 108,694 109,240 105,963 102,685 9.35%
Dividend
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Div 1,092 3,277 2,184 2,184 - 1,092 1,092 0.00%
Div Payout % 33.51% 29.07% 30.22% 45.94% - 6.96% 8.69% -
Equity
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Net Worth 117,433 113,609 110,878 108,694 109,240 105,963 102,685 9.35%
NOSH 54,620 54,620 54,620 54,620 54,620 54,620 54,620 0.00%
Ratio Analysis
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
NP Margin 9.26% 7.94% 6.71% 6.41% 7.48% 7.67% 8.18% -
ROE 2.78% 9.92% 6.52% 4.38% 2.78% 14.81% 12.24% -
Per Share
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 64.46 259.73 197.13 135.66 74.44 374.59 281.14 -62.50%
EPS 5.97 20.64 13.24 8.71 5.57 28.73 23.01 -59.28%
DPS 2.00 6.00 4.00 4.00 0.00 2.00 2.00 0.00%
NAPS 2.15 2.08 2.03 1.99 2.00 1.94 1.88 9.34%
Adjusted Per Share Value based on latest NOSH - 54,620
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
RPS 64.46 259.73 197.13 135.66 74.44 374.59 281.14 -62.50%
EPS 5.97 20.64 13.24 8.71 5.57 28.73 23.01 -59.28%
DPS 2.00 6.00 4.00 4.00 0.00 2.00 2.00 0.00%
NAPS 2.15 2.08 2.03 1.99 2.00 1.94 1.88 9.34%
Price Multiplier on Financial Quarter End Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 -
Price 1.75 1.96 1.68 1.76 1.58 2.50 1.39 -
P/RPS 2.71 0.75 0.85 1.30 2.12 0.67 0.49 212.41%
P/EPS 29.32 9.49 12.69 20.21 28.37 8.70 6.04 186.41%
EY 3.41 10.53 7.88 4.95 3.52 11.49 16.55 -65.08%
DY 1.14 3.06 2.38 2.27 0.00 0.80 1.44 -14.40%
P/NAPS 0.81 0.94 0.83 0.88 0.79 1.29 0.74 6.20%
Price Multiplier on Announcement Date
31/03/21 31/12/20 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 CAGR
Date 27/05/21 11/03/21 20/11/20 21/08/20 27/05/20 28/02/20 22/11/19 -
Price 1.79 1.85 1.85 2.05 1.65 2.72 2.01 -
P/RPS 2.78 0.71 0.94 1.51 2.22 0.73 0.71 148.21%
P/EPS 29.99 8.96 13.98 23.54 29.63 9.47 8.74 127.32%
EY 3.33 11.16 7.15 4.25 3.38 10.56 11.45 -56.07%
DY 1.12 3.24 2.16 1.95 0.00 0.74 1.00 7.84%
P/NAPS 0.83 0.89 0.91 1.03 0.83 1.40 1.07 -15.56%

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