[MASTER] QoQ Cumulative Quarter Result on 31-Dec-2022 [#4]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
22-Feb-2023
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
31-Dec-2022 [#4]
Profit Trend
QoQ- 45.22%
YoY- 51.07%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Cumulative Result
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Revenue 123,466 81,932 40,768 160,973 119,178 75,717 36,888 123.59%
PBT 21,361 13,161 5,949 25,162 18,638 10,732 4,976 163.90%
Tax -3,409 -2,181 -996 -3,324 -3,601 -1,894 -390 323.77%
NP 17,952 10,980 4,953 21,838 15,037 8,838 4,586 148.17%
-
NP to SH 17,952 10,980 4,953 21,838 15,038 8,839 4,587 148.13%
-
Tax Rate 15.96% 16.57% 16.74% 13.21% 19.32% 17.65% 7.84% -
Total Cost 105,514 70,952 35,815 139,135 104,141 66,879 32,302 119.99%
-
Net Worth 155,667 152,936 145,289 143,104 137,642 133,819 131,088 12.12%
Dividend
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Div 6,554 3,277 3,277 5,462 5,462 2,184 2,184 107.91%
Div Payout % 36.51% 29.85% 66.17% 25.01% 36.32% 24.72% 47.63% -
Equity
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Net Worth 155,667 152,936 145,289 143,104 137,642 133,819 131,088 12.12%
NOSH 54,620 54,620 54,620 54,620 54,620 54,620 54,620 0.00%
Ratio Analysis
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
NP Margin 14.54% 13.40% 12.15% 13.57% 12.62% 11.67% 12.43% -
ROE 11.53% 7.18% 3.41% 15.26% 10.93% 6.61% 3.50% -
Per Share
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 226.04 150.00 74.64 294.71 218.19 138.62 67.54 123.57%
EPS 32.87 20.10 9.07 39.98 27.53 16.18 8.40 148.11%
DPS 12.00 6.00 6.00 10.00 10.00 4.00 4.00 107.86%
NAPS 2.85 2.80 2.66 2.62 2.52 2.45 2.40 12.12%
Adjusted Per Share Value based on latest NOSH - 54,620
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
RPS 225.97 149.95 74.61 294.61 218.12 138.58 67.51 123.59%
EPS 32.86 20.10 9.06 39.97 27.52 16.18 8.40 148.06%
DPS 12.00 6.00 6.00 10.00 10.00 4.00 4.00 107.86%
NAPS 2.849 2.799 2.6591 2.6191 2.5191 2.4492 2.3992 12.12%
Price Multiplier on Financial Quarter End Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 29/09/23 30/06/23 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 -
Price 3.06 2.50 2.65 2.35 1.83 1.62 1.69 -
P/RPS 1.35 1.67 3.55 0.80 0.84 1.17 2.50 -33.66%
P/EPS 9.31 12.44 29.22 5.88 6.65 10.01 20.12 -40.14%
EY 10.74 8.04 3.42 17.01 15.04 9.99 4.97 67.06%
DY 3.92 2.40 2.26 4.26 5.46 2.47 2.37 39.81%
P/NAPS 1.07 0.89 1.00 0.90 0.73 0.66 0.70 32.66%
Price Multiplier on Announcement Date
30/09/23 30/06/23 31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 CAGR
Date 17/11/23 18/08/23 26/05/23 22/02/23 25/11/22 19/08/22 26/05/22 -
Price 2.78 2.62 2.51 2.47 2.19 1.87 1.58 -
P/RPS 1.23 1.75 3.36 0.84 1.00 1.35 2.34 -34.84%
P/EPS 8.46 13.03 27.68 6.18 7.95 11.56 18.81 -41.26%
EY 11.82 7.67 3.61 16.19 12.57 8.65 5.32 70.18%
DY 4.32 2.29 2.39 4.05 4.57 2.14 2.53 42.81%
P/NAPS 0.98 0.94 0.94 0.94 0.87 0.76 0.66 30.12%

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