[MASTER] QoQ Quarter Result on 31-Dec-2009 [#4]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 37.58%
YoY- 2217.72%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Quarter Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 15,927 15,237 13,733 18,857 14,070 13,509 11,313 25.58%
PBT 1,493 1,364 1,747 2,074 1,659 1,071 250 228.80%
Tax -322 -319 -422 -429 -443 -283 -114 99.69%
NP 1,171 1,045 1,325 1,645 1,216 788 136 319.54%
-
NP to SH 1,173 1,046 1,330 1,673 1,216 792 137 317.97%
-
Tax Rate 21.57% 23.39% 24.16% 20.68% 26.70% 26.42% 45.60% -
Total Cost 14,756 14,192 12,408 17,212 12,854 12,721 11,177 20.32%
-
Net Worth 45,727 44,120 42,679 42,197 38,713 37,124 35,717 17.88%
Dividend
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Net Worth 45,727 44,120 42,679 42,197 38,713 37,124 35,717 17.88%
NOSH 49,703 49,573 49,626 49,643 49,632 49,499 48,928 1.05%
Ratio Analysis
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
NP Margin 7.35% 6.86% 9.65% 8.72% 8.64% 5.83% 1.20% -
ROE 2.57% 2.37% 3.12% 3.96% 3.14% 2.13% 0.38% -
Per Share
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 32.04 30.74 27.67 37.98 28.35 27.29 23.12 24.27%
EPS 2.36 2.11 2.68 3.37 2.45 1.60 0.28 313.62%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.92 0.89 0.86 0.85 0.78 0.75 0.73 16.65%
Adjusted Per Share Value based on latest NOSH - 49,643
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
RPS 29.16 27.90 25.14 34.52 25.76 24.73 20.71 25.59%
EPS 2.15 1.92 2.43 3.06 2.23 1.45 0.25 319.20%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8372 0.8078 0.7814 0.7726 0.7088 0.6797 0.6539 17.89%
Price Multiplier on Financial Quarter End Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 -
Price 0.38 0.41 0.40 0.37 0.45 0.38 0.38 -
P/RPS 1.19 1.33 1.45 0.97 1.59 1.39 1.64 -19.23%
P/EPS 16.10 19.43 14.93 10.98 18.37 23.75 135.71 -75.82%
EY 6.21 5.15 6.70 9.11 5.44 4.21 0.74 312.42%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.41 0.46 0.47 0.44 0.58 0.51 0.52 -14.64%
Price Multiplier on Announcement Date
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Date 26/11/10 12/10/10 24/05/10 24/02/10 24/11/09 27/08/09 29/05/09 -
Price 0.41 0.42 0.35 0.41 0.40 0.49 0.36 -
P/RPS 1.28 1.37 1.26 1.08 1.41 1.80 1.56 -12.34%
P/EPS 17.37 19.91 13.06 12.17 16.33 30.63 128.57 -73.63%
EY 5.76 5.02 7.66 8.22 6.12 3.27 0.78 278.75%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.47 0.41 0.48 0.51 0.65 0.49 -5.51%

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