[MASTER] QoQ Quarter Result on 31-Mar-2018 [#1]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
14-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 20.38%
YoY- 115.98%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Quarter Result
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Revenue 41,814 37,125 32,796 33,851 33,414 31,667 28,705 28.41%
PBT 3,023 1,716 1,759 1,732 1,569 1,303 1,566 54.84%
Tax -1,215 -463 -477 -328 -403 -293 -455 92.13%
NP 1,808 1,253 1,282 1,404 1,166 1,010 1,111 38.23%
-
NP to SH 1,810 1,255 1,284 1,406 1,168 1,012 1,114 38.08%
-
Tax Rate 40.19% 26.98% 27.12% 18.94% 25.69% 22.49% 29.05% -
Total Cost 40,006 35,872 31,514 32,447 32,248 30,657 27,594 28.01%
-
Net Worth 91,215 78,653 77,560 77,014 75,375 74,283 73,737 15.19%
Dividend
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Div - - 819 - - - 546 -
Div Payout % - - 63.81% - - - 49.03% -
Equity
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Net Worth 91,215 78,653 77,560 77,014 75,375 74,283 73,737 15.19%
NOSH 54,620 54,620 54,620 54,620 54,620 54,620 54,620 0.00%
Ratio Analysis
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
NP Margin 4.32% 3.38% 3.91% 4.15% 3.49% 3.19% 3.87% -
ROE 1.98% 1.60% 1.66% 1.83% 1.55% 1.36% 1.51% -
Per Share
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 76.55 67.97 60.04 61.98 61.18 57.98 52.55 28.41%
EPS 3.31 2.30 2.35 2.57 2.14 1.85 2.04 37.95%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.00 -
NAPS 1.67 1.44 1.42 1.41 1.38 1.36 1.35 15.19%
Adjusted Per Share Value based on latest NOSH - 54,620
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
RPS 76.55 67.97 60.04 61.98 61.18 57.98 52.55 28.41%
EPS 3.31 2.30 2.35 2.57 2.14 1.85 2.04 37.95%
DPS 0.00 0.00 1.50 0.00 0.00 0.00 1.00 -
NAPS 1.67 1.44 1.42 1.41 1.38 1.36 1.35 15.19%
Price Multiplier on Financial Quarter End Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 31/12/18 28/09/18 29/06/18 30/03/18 29/12/17 29/09/17 30/06/17 -
Price 0.575 0.605 0.59 0.58 0.64 0.685 0.66 -
P/RPS 0.75 0.89 0.98 0.94 1.05 1.18 1.26 -29.17%
P/EPS 17.35 26.33 25.10 22.53 29.93 36.97 32.36 -33.92%
EY 5.76 3.80 3.98 4.44 3.34 2.70 3.09 51.29%
DY 0.00 0.00 2.54 0.00 0.00 0.00 1.52 -
P/NAPS 0.34 0.42 0.42 0.41 0.46 0.50 0.49 -21.57%
Price Multiplier on Announcement Date
31/12/18 30/09/18 30/06/18 31/03/18 31/12/17 30/09/17 30/06/17 CAGR
Date 27/02/19 23/11/18 24/08/18 14/05/18 28/02/18 24/11/17 23/08/17 -
Price 0.62 0.64 0.635 0.64 0.63 0.685 0.625 -
P/RPS 0.81 0.94 1.06 1.03 1.03 1.18 1.19 -22.56%
P/EPS 18.71 27.85 27.01 24.86 29.46 36.97 30.64 -27.95%
EY 5.34 3.59 3.70 4.02 3.39 2.70 3.26 38.83%
DY 0.00 0.00 2.36 0.00 0.00 0.00 1.60 -
P/NAPS 0.37 0.44 0.45 0.45 0.46 0.50 0.46 -13.47%

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