[MASTER] QoQ Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 24.9%
YoY- 172.72%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Cumulative Result
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Revenue 107,675 74,097 40,661 204,599 153,560 98,080 47,523 72.25%
PBT 8,256 5,320 3,358 17,622 13,921 7,758 3,812 67.16%
Tax -1,031 -567 -317 -1,935 -1,361 -1,185 -717 27.31%
NP 7,225 4,753 3,041 15,687 12,560 6,573 3,095 75.70%
-
NP to SH 7,229 4,756 3,042 15,695 12,566 6,578 3,097 75.69%
-
Tax Rate 12.49% 10.66% 9.44% 10.98% 9.78% 15.27% 18.81% -
Total Cost 100,450 69,344 37,620 188,912 141,000 91,507 44,428 72.00%
-
Net Worth 110,878 108,694 109,240 105,963 102,685 96,677 94,492 11.21%
Dividend
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Div 2,184 2,184 - 1,092 1,092 1,092 - -
Div Payout % 30.22% 45.94% - 6.96% 8.69% 16.61% - -
Equity
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Net Worth 110,878 108,694 109,240 105,963 102,685 96,677 94,492 11.21%
NOSH 54,620 54,620 54,620 54,620 54,620 54,620 54,620 0.00%
Ratio Analysis
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
NP Margin 6.71% 6.41% 7.48% 7.67% 8.18% 6.70% 6.51% -
ROE 6.52% 4.38% 2.78% 14.81% 12.24% 6.80% 3.28% -
Per Share
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 197.13 135.66 74.44 374.59 281.14 179.57 87.01 72.24%
EPS 13.24 8.71 5.57 28.73 23.01 12.04 5.67 75.73%
DPS 4.00 4.00 0.00 2.00 2.00 2.00 0.00 -
NAPS 2.03 1.99 2.00 1.94 1.88 1.77 1.73 11.21%
Adjusted Per Share Value based on latest NOSH - 54,620
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
RPS 197.13 135.66 74.44 374.59 281.14 179.57 87.01 72.24%
EPS 13.24 8.71 5.57 28.73 23.01 12.04 5.67 75.73%
DPS 4.00 4.00 0.00 2.00 2.00 2.00 0.00 -
NAPS 2.03 1.99 2.00 1.94 1.88 1.77 1.73 11.21%
Price Multiplier on Financial Quarter End Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 28/06/19 29/03/19 -
Price 1.68 1.76 1.58 2.50 1.39 1.15 0.79 -
P/RPS 0.85 1.30 2.12 0.67 0.49 0.64 0.91 -4.43%
P/EPS 12.69 20.21 28.37 8.70 6.04 9.55 13.93 -6.01%
EY 7.88 4.95 3.52 11.49 16.55 10.47 7.18 6.38%
DY 2.38 2.27 0.00 0.80 1.44 1.74 0.00 -
P/NAPS 0.83 0.88 0.79 1.29 0.74 0.65 0.46 48.05%
Price Multiplier on Announcement Date
30/09/20 30/06/20 31/03/20 31/12/19 30/09/19 30/06/19 31/03/19 CAGR
Date 20/11/20 21/08/20 27/05/20 28/02/20 22/11/19 23/08/19 24/05/19 -
Price 1.85 2.05 1.65 2.72 2.01 1.30 0.705 -
P/RPS 0.94 1.51 2.22 0.73 0.71 0.72 0.81 10.40%
P/EPS 13.98 23.54 29.63 9.47 8.74 10.79 12.43 8.12%
EY 7.15 4.25 3.38 10.56 11.45 9.26 8.04 -7.50%
DY 2.16 1.95 0.00 0.74 1.00 1.54 0.00 -
P/NAPS 0.91 1.03 0.83 1.40 1.07 0.73 0.41 69.90%

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