[MASTER] QoQ TTM Result on 30-Sep-2021 [#3]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
19-Nov-2021
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
30-Sep-2021 [#3]
Profit Trend
QoQ- 8.73%
YoY- 47.76%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
TTM Result
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Revenue 156,193 155,656 153,977 146,619 141,270 136,414 141,866 6.64%
PBT 19,733 19,292 18,229 18,267 16,701 13,348 12,793 33.60%
Tax -3,998 -3,512 -3,776 -2,965 -2,628 -1,860 -1,523 90.63%
NP 15,735 15,780 14,453 15,302 14,073 11,488 11,270 24.99%
-
NP to SH 15,738 15,783 14,456 15,305 14,076 11,493 11,275 24.97%
-
Tax Rate 20.26% 18.20% 20.71% 16.23% 15.74% 13.93% 11.90% -
Total Cost 140,458 139,876 139,524 131,317 127,197 124,926 130,596 4.98%
-
Net Worth 133,819 131,088 126,172 124,533 120,164 117,433 113,609 11.56%
Dividend
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Div 3,277 3,277 2,184 3,277 2,184 4,369 3,277 0.00%
Div Payout % 20.82% 20.76% 15.11% 21.41% 15.52% 38.02% 29.07% -
Equity
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Net Worth 133,819 131,088 126,172 124,533 120,164 117,433 113,609 11.56%
NOSH 54,620 54,620 54,620 54,620 54,620 54,620 54,620 0.00%
Ratio Analysis
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
NP Margin 10.07% 10.14% 9.39% 10.44% 9.96% 8.42% 7.94% -
ROE 11.76% 12.04% 11.46% 12.29% 11.71% 9.79% 9.92% -
Per Share
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 285.96 284.98 281.91 268.43 258.64 249.75 259.73 6.64%
EPS 28.81 28.90 26.47 28.02 25.77 21.04 20.64 24.97%
DPS 6.00 6.00 4.00 6.00 4.00 8.00 6.00 0.00%
NAPS 2.45 2.40 2.31 2.28 2.20 2.15 2.08 11.56%
Adjusted Per Share Value based on latest NOSH - 54,620
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
RPS 285.96 284.98 281.91 268.43 258.64 249.75 259.73 6.64%
EPS 28.81 28.90 26.47 28.02 25.77 21.04 20.64 24.97%
DPS 6.00 6.00 4.00 6.00 4.00 8.00 6.00 0.00%
NAPS 2.45 2.40 2.31 2.28 2.20 2.15 2.08 11.56%
Price Multiplier on Financial Quarter End Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 -
Price 1.62 1.69 1.67 1.75 1.69 1.75 1.96 -
P/RPS 0.57 0.59 0.59 0.65 0.65 0.70 0.75 -16.76%
P/EPS 5.62 5.85 6.31 6.25 6.56 8.32 9.49 -29.54%
EY 17.79 17.10 15.85 16.01 15.25 12.02 10.53 41.98%
DY 3.70 3.55 2.40 3.43 2.37 4.57 3.06 13.53%
P/NAPS 0.66 0.70 0.72 0.77 0.77 0.81 0.94 -21.05%
Price Multiplier on Announcement Date
30/06/22 31/03/22 31/12/21 30/09/21 30/06/21 31/03/21 31/12/20 CAGR
Date 19/08/22 26/05/22 25/02/22 19/11/21 20/08/21 27/05/21 11/03/21 -
Price 1.87 1.58 1.80 1.77 1.73 1.79 1.85 -
P/RPS 0.65 0.55 0.64 0.66 0.67 0.72 0.71 -5.73%
P/EPS 6.49 5.47 6.80 6.32 6.71 8.51 8.96 -19.39%
EY 15.41 18.29 14.70 15.83 14.90 11.76 11.16 24.07%
DY 3.21 3.80 2.22 3.39 2.31 4.47 3.24 -0.61%
P/NAPS 0.76 0.66 0.78 0.78 0.79 0.83 0.89 -10.01%

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