[MASTER] QoQ Cumulative Quarter Result on 31-Dec-2018 [#4]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
27-Feb-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Dec-2018 [#4]
Profit Trend
QoQ- 45.88%
YoY- 45.88%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Revenue 153,560 98,080 47,523 145,586 103,772 66,647 33,851 173.78%
PBT 13,921 7,758 3,812 8,230 5,207 3,491 1,732 300.74%
Tax -1,361 -1,185 -717 -2,483 -1,268 -805 -328 157.99%
NP 12,560 6,573 3,095 5,747 3,939 2,686 1,404 330.36%
-
NP to SH 12,566 6,578 3,097 5,755 3,945 2,690 1,406 330.09%
-
Tax Rate 9.78% 15.27% 18.81% 30.17% 24.35% 23.06% 18.94% -
Total Cost 141,000 91,507 44,428 139,839 99,833 63,961 32,447 166.05%
-
Net Worth 102,685 96,677 94,492 91,215 78,653 77,560 77,014 21.11%
Dividend
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Div 1,092 1,092 - 819 819 819 - -
Div Payout % 8.69% 16.61% - 14.24% 20.77% 30.46% - -
Equity
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Net Worth 102,685 96,677 94,492 91,215 78,653 77,560 77,014 21.11%
NOSH 54,620 54,620 54,620 54,620 54,620 54,620 54,620 0.00%
Ratio Analysis
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
NP Margin 8.18% 6.70% 6.51% 3.95% 3.80% 4.03% 4.15% -
ROE 12.24% 6.80% 3.28% 6.31% 5.02% 3.47% 1.83% -
Per Share
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 281.14 179.57 87.01 266.54 189.99 122.02 61.98 173.76%
EPS 23.01 12.04 5.67 10.54 7.22 4.92 2.57 330.60%
DPS 2.00 2.00 0.00 1.50 1.50 1.50 0.00 -
NAPS 1.88 1.77 1.73 1.67 1.44 1.42 1.41 21.12%
Adjusted Per Share Value based on latest NOSH - 54,620
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
RPS 281.05 179.51 86.98 266.45 189.92 121.98 61.95 173.79%
EPS 23.00 12.04 5.67 10.53 7.22 4.92 2.57 330.47%
DPS 2.00 2.00 0.00 1.50 1.50 1.50 0.00 -
NAPS 1.8794 1.7694 1.7294 1.6694 1.4395 1.4195 1.4095 21.12%
Price Multiplier on Financial Quarter End Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 30/03/18 -
Price 1.39 1.15 0.79 0.575 0.605 0.59 0.58 -
P/RPS 0.49 0.64 0.91 0.22 0.32 0.48 0.94 -35.20%
P/EPS 6.04 9.55 13.93 5.46 8.38 11.98 22.53 -58.38%
EY 16.55 10.47 7.18 18.32 11.94 8.35 4.44 140.21%
DY 1.44 1.74 0.00 2.61 2.48 2.54 0.00 -
P/NAPS 0.74 0.65 0.46 0.34 0.42 0.42 0.41 48.18%
Price Multiplier on Announcement Date
30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 31/03/18 CAGR
Date 22/11/19 23/08/19 24/05/19 27/02/19 23/11/18 24/08/18 14/05/18 -
Price 2.01 1.30 0.705 0.62 0.64 0.635 0.64 -
P/RPS 0.71 0.72 0.81 0.23 0.34 0.52 1.03 -21.94%
P/EPS 8.74 10.79 12.43 5.88 8.86 12.89 24.86 -50.15%
EY 11.45 9.26 8.04 16.99 11.29 7.76 4.02 100.80%
DY 1.00 1.54 0.00 2.42 2.34 2.36 0.00 -
P/NAPS 1.07 0.73 0.41 0.37 0.44 0.45 0.45 78.05%

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