[MASTER] QoQ Quarter Result on 31-Mar-2019 [#1]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
24-May-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Mar-2019 [#1]
Profit Trend
QoQ- 71.1%
YoY- 120.27%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Quarter Result
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Revenue 51,039 55,480 50,557 47,523 41,814 37,125 32,796 34.18%
PBT 3,701 6,163 3,946 3,812 3,023 1,716 1,759 63.97%
Tax -574 -176 -468 -717 -1,215 -463 -477 13.09%
NP 3,127 5,987 3,478 3,095 1,808 1,253 1,282 80.90%
-
NP to SH 3,129 5,988 3,481 3,097 1,810 1,255 1,284 80.79%
-
Tax Rate 15.51% 2.86% 11.86% 18.81% 40.19% 26.98% 27.12% -
Total Cost 47,912 49,493 47,079 44,428 40,006 35,872 31,514 32.11%
-
Net Worth 105,963 102,685 96,677 94,492 91,215 78,653 77,560 23.05%
Dividend
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Div - - 1,092 - - - 819 -
Div Payout % - - 31.38% - - - 63.81% -
Equity
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Net Worth 105,963 102,685 96,677 94,492 91,215 78,653 77,560 23.05%
NOSH 54,620 54,620 54,620 54,620 54,620 54,620 54,620 0.00%
Ratio Analysis
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
NP Margin 6.13% 10.79% 6.88% 6.51% 4.32% 3.38% 3.91% -
ROE 2.95% 5.83% 3.60% 3.28% 1.98% 1.60% 1.66% -
Per Share
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 93.44 101.57 92.56 87.01 76.55 67.97 60.04 34.18%
EPS 5.73 10.96 6.37 5.67 3.31 2.30 2.35 80.86%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.50 -
NAPS 1.94 1.88 1.77 1.73 1.67 1.44 1.42 23.05%
Adjusted Per Share Value based on latest NOSH - 54,620
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
RPS 93.41 101.54 92.53 86.98 76.53 67.95 60.02 34.18%
EPS 5.73 10.96 6.37 5.67 3.31 2.30 2.35 80.86%
DPS 0.00 0.00 2.00 0.00 0.00 0.00 1.50 -
NAPS 1.9393 1.8794 1.7694 1.7294 1.6694 1.4395 1.4195 23.05%
Price Multiplier on Financial Quarter End Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 31/12/19 30/09/19 28/06/19 29/03/19 31/12/18 28/09/18 29/06/18 -
Price 2.50 1.39 1.15 0.79 0.575 0.605 0.59 -
P/RPS 2.68 1.37 1.24 0.91 0.75 0.89 0.98 95.19%
P/EPS 43.64 12.68 18.04 13.93 17.35 26.33 25.10 44.44%
EY 2.29 7.89 5.54 7.18 5.76 3.80 3.98 -30.75%
DY 0.00 0.00 1.74 0.00 0.00 0.00 2.54 -
P/NAPS 1.29 0.74 0.65 0.46 0.34 0.42 0.42 110.86%
Price Multiplier on Announcement Date
31/12/19 30/09/19 30/06/19 31/03/19 31/12/18 30/09/18 30/06/18 CAGR
Date 28/02/20 22/11/19 23/08/19 24/05/19 27/02/19 23/11/18 24/08/18 -
Price 2.72 2.01 1.30 0.705 0.62 0.64 0.635 -
P/RPS 2.91 1.98 1.40 0.81 0.81 0.94 1.06 95.70%
P/EPS 47.48 18.33 20.40 12.43 18.71 27.85 27.01 45.50%
EY 2.11 5.45 4.90 8.04 5.34 3.59 3.70 -31.16%
DY 0.00 0.00 1.54 0.00 0.00 0.00 2.36 -
P/NAPS 1.40 1.07 0.73 0.41 0.37 0.44 0.45 112.67%

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