[MASTER] QoQ Quarter Result on 30-Sep-2017 [#3]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
24-Nov-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
30-Sep-2017 [#3]
Profit Trend
QoQ- -9.16%
YoY- 90.94%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Quarter Result
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Revenue 32,796 33,851 33,414 31,667 28,705 22,174 22,172 29.91%
PBT 1,759 1,732 1,569 1,303 1,566 949 1,181 30.51%
Tax -477 -328 -403 -293 -455 -300 77 -
NP 1,282 1,404 1,166 1,010 1,111 649 1,258 1.27%
-
NP to SH 1,284 1,406 1,168 1,012 1,114 651 1,320 -1.83%
-
Tax Rate 27.12% 18.94% 25.69% 22.49% 29.05% 31.61% -6.52% -
Total Cost 31,514 32,447 32,248 30,657 27,594 21,525 20,914 31.53%
-
Net Worth 77,560 77,014 75,375 74,283 73,737 72,644 72,098 5.00%
Dividend
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Div 819 - - - 546 - - -
Div Payout % 63.81% - - - 49.03% - - -
Equity
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Net Worth 77,560 77,014 75,375 74,283 73,737 72,644 72,098 5.00%
NOSH 54,620 54,620 54,620 54,620 54,620 54,620 54,620 0.00%
Ratio Analysis
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
NP Margin 3.91% 4.15% 3.49% 3.19% 3.87% 2.93% 5.67% -
ROE 1.66% 1.83% 1.55% 1.36% 1.51% 0.90% 1.83% -
Per Share
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 60.04 61.98 61.18 57.98 52.55 40.60 40.59 29.91%
EPS 2.35 2.57 2.14 1.85 2.04 1.19 2.42 -1.94%
DPS 1.50 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.42 1.41 1.38 1.36 1.35 1.33 1.32 5.00%
Adjusted Per Share Value based on latest NOSH - 54,620
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
RPS 60.04 61.98 61.18 57.98 52.55 40.60 40.59 29.91%
EPS 2.35 2.57 2.14 1.85 2.04 1.19 2.42 -1.94%
DPS 1.50 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 1.42 1.41 1.38 1.36 1.35 1.33 1.32 5.00%
Price Multiplier on Financial Quarter End Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 31/03/17 30/12/16 -
Price 0.59 0.58 0.64 0.685 0.66 0.585 0.51 -
P/RPS 0.98 0.94 1.05 1.18 1.26 1.44 1.26 -15.46%
P/EPS 25.10 22.53 29.93 36.97 32.36 49.08 21.10 12.30%
EY 3.98 4.44 3.34 2.70 3.09 2.04 4.74 -11.02%
DY 2.54 0.00 0.00 0.00 1.52 0.00 0.00 -
P/NAPS 0.42 0.41 0.46 0.50 0.49 0.44 0.39 5.07%
Price Multiplier on Announcement Date
30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 31/03/17 31/12/16 CAGR
Date 24/08/18 14/05/18 28/02/18 24/11/17 23/08/17 24/05/17 27/02/17 -
Price 0.635 0.64 0.63 0.685 0.625 0.675 0.62 -
P/RPS 1.06 1.03 1.03 1.18 1.19 1.66 1.53 -21.75%
P/EPS 27.01 24.86 29.46 36.97 30.64 56.63 25.65 3.51%
EY 3.70 4.02 3.39 2.70 3.26 1.77 3.90 -3.45%
DY 2.36 0.00 0.00 0.00 1.60 0.00 0.00 -
P/NAPS 0.45 0.45 0.46 0.50 0.46 0.51 0.47 -2.86%

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