[MASTER] QoQ Cumulative Quarter Result on 31-Dec-2016 [#4]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
27-Feb-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
31-Dec-2016 [#4]
Profit Trend
QoQ- 75.56%
YoY- 6.79%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Cumulative Result
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Revenue 82,546 50,879 22,174 82,465 60,293 41,034 19,930 157.68%
PBT 3,818 2,515 949 3,512 2,331 1,619 783 187.27%
Tax -1,048 -755 -300 -956 -1,033 -641 -289 135.84%
NP 2,770 1,760 649 2,556 1,298 978 494 215.29%
-
NP to SH 2,777 1,765 651 3,067 1,747 1,218 592 179.95%
-
Tax Rate 27.45% 30.02% 31.61% 27.22% 44.32% 39.59% 36.91% -
Total Cost 79,776 49,119 21,525 79,909 58,995 40,056 19,436 156.13%
-
Net Worth 74,283 73,737 72,644 72,036 70,459 69,913 69,913 4.12%
Dividend
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Div 546 546 - 545 546 546 546 0.00%
Div Payout % 19.67% 30.95% - 17.79% 31.27% 44.84% 92.26% -
Equity
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Net Worth 74,283 73,737 72,644 72,036 70,459 69,913 69,913 4.12%
NOSH 54,620 54,620 54,620 54,572 54,620 54,620 54,620 0.00%
Ratio Analysis
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
NP Margin 3.36% 3.46% 2.93% 3.10% 2.15% 2.38% 2.48% -
ROE 3.74% 2.39% 0.90% 4.26% 2.48% 1.74% 0.85% -
Per Share
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 151.13 93.15 40.60 151.11 110.39 75.13 36.49 157.67%
EPS 5.08 3.23 1.19 5.62 3.20 2.23 1.08 180.46%
DPS 1.00 1.00 0.00 1.00 1.00 1.00 1.00 0.00%
NAPS 1.36 1.35 1.33 1.32 1.29 1.28 1.28 4.12%
Adjusted Per Share Value based on latest NOSH - 54,620
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
RPS 151.08 93.12 40.58 150.93 110.35 75.10 36.48 157.66%
EPS 5.08 3.23 1.19 5.61 3.20 2.23 1.08 180.46%
DPS 1.00 1.00 0.00 1.00 1.00 1.00 1.00 0.00%
NAPS 1.3595 1.3495 1.3295 1.3184 1.2896 1.2796 1.2796 4.11%
Price Multiplier on Financial Quarter End Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 29/09/17 30/06/17 31/03/17 30/12/16 30/09/16 30/06/16 31/03/16 -
Price 0.685 0.66 0.585 0.51 0.59 0.60 0.645 -
P/RPS 0.45 0.71 1.44 0.34 0.53 0.80 1.77 -59.83%
P/EPS 13.47 20.42 49.08 9.07 18.45 26.91 59.51 -62.82%
EY 7.42 4.90 2.04 11.02 5.42 3.72 1.68 168.94%
DY 1.46 1.52 0.00 1.96 1.69 1.67 1.55 -3.90%
P/NAPS 0.50 0.49 0.44 0.39 0.46 0.47 0.50 0.00%
Price Multiplier on Announcement Date
30/09/17 30/06/17 31/03/17 31/12/16 30/09/16 30/06/16 31/03/16 CAGR
Date 24/11/17 23/08/17 24/05/17 27/02/17 25/11/16 26/08/16 13/05/16 -
Price 0.685 0.625 0.675 0.62 0.50 0.595 0.61 -
P/RPS 0.45 0.67 1.66 0.41 0.45 0.79 1.67 -58.24%
P/EPS 13.47 19.34 56.63 11.03 15.63 26.68 56.28 -61.41%
EY 7.42 5.17 1.77 9.06 6.40 3.75 1.78 158.78%
DY 1.46 1.60 0.00 1.61 2.00 1.68 1.64 -7.45%
P/NAPS 0.50 0.46 0.51 0.47 0.39 0.46 0.48 2.75%

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