[MASTER] QoQ Cumulative Quarter Result on 30-Sep-2021 [#3]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
19-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 48.99%
YoY- 55.75%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Cumulative Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 75,717 36,888 153,977 112,428 73,501 35,209 141,866 -34.27%
PBT 10,732 4,976 18,229 13,730 9,228 3,913 12,793 -11.08%
Tax -1,894 -390 -3,776 -2,473 -1,672 -654 -1,523 15.68%
NP 8,838 4,586 14,453 11,257 7,556 3,259 11,270 -14.99%
-
NP to SH 8,839 4,587 14,456 11,259 7,557 3,260 11,275 -15.01%
-
Tax Rate 17.65% 7.84% 20.71% 18.01% 18.12% 16.71% 11.90% -
Total Cost 66,879 32,302 139,524 101,171 65,945 31,950 130,596 -36.06%
-
Net Worth 133,819 131,088 126,172 124,533 120,164 117,433 113,609 11.56%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 2,184 2,184 2,184 2,184 1,092 1,092 3,277 -23.75%
Div Payout % 24.72% 47.63% 15.11% 19.40% 14.46% 33.51% 29.07% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 133,819 131,088 126,172 124,533 120,164 117,433 113,609 11.56%
NOSH 54,620 54,620 54,620 54,620 54,620 54,620 54,620 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 11.67% 12.43% 9.39% 10.01% 10.28% 9.26% 7.94% -
ROE 6.61% 3.50% 11.46% 9.04% 6.29% 2.78% 9.92% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 138.62 67.54 281.91 205.84 134.57 64.46 259.73 -34.27%
EPS 16.18 8.40 26.47 20.61 13.84 5.97 20.64 -15.01%
DPS 4.00 4.00 4.00 4.00 2.00 2.00 6.00 -23.74%
NAPS 2.45 2.40 2.31 2.28 2.20 2.15 2.08 11.56%
Adjusted Per Share Value based on latest NOSH - 54,620
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 138.58 67.51 281.81 205.77 134.52 64.44 259.64 -34.27%
EPS 16.18 8.40 26.46 20.61 13.83 5.97 20.64 -15.01%
DPS 4.00 4.00 4.00 4.00 2.00 2.00 6.00 -23.74%
NAPS 2.4492 2.3992 2.3092 2.2792 2.1993 2.1493 2.0793 11.56%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.62 1.69 1.67 1.75 1.69 1.75 1.96 -
P/RPS 1.17 2.50 0.59 0.85 1.26 2.71 0.75 34.61%
P/EPS 10.01 20.12 6.31 8.49 12.21 29.32 9.49 3.63%
EY 9.99 4.97 15.85 11.78 8.19 3.41 10.53 -3.45%
DY 2.47 2.37 2.40 2.29 1.18 1.14 3.06 -13.34%
P/NAPS 0.66 0.70 0.72 0.77 0.77 0.81 0.94 -21.05%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 19/08/22 26/05/22 25/02/22 19/11/21 20/08/21 27/05/21 11/03/21 -
Price 1.87 1.58 1.80 1.77 1.73 1.79 1.85 -
P/RPS 1.35 2.34 0.64 0.86 1.29 2.78 0.71 53.66%
P/EPS 11.56 18.81 6.80 8.59 12.50 29.99 8.96 18.56%
EY 8.65 5.32 14.70 11.65 8.00 3.33 11.16 -15.66%
DY 2.14 2.53 2.22 2.26 1.16 1.12 3.24 -24.21%
P/NAPS 0.76 0.66 0.78 0.78 0.79 0.83 0.89 -10.01%

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