[MASTER] QoQ TTM 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- 84.8%
YoY- 692.86%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
TTM Result
30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 CAGR
Revenue 63,754 61,897 60,169 57,749 50,327 48,302 45,064 25.99%
PBT 6,678 6,844 6,551 5,054 3,298 1,721 489 470.42%
Tax -1,492 -1,613 -1,577 -1,269 -1,237 -884 -676 69.43%
NP 5,186 5,231 4,974 3,785 2,061 837 -187 -
-
NP to SH 5,222 5,265 5,011 3,818 2,066 842 -186 -
-
Tax Rate 22.34% 23.57% 24.07% 25.11% 37.51% 51.37% 138.24% -
Total Cost 58,568 56,666 55,195 53,964 48,266 47,465 45,251 18.74%
-
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 8.13% 8.45% 8.27% 6.55% 4.10% 1.73% -0.41% -
ROE 11.42% 11.93% 11.74% 9.05% 5.34% 2.27% -0.52% -
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 128.27 124.86 121.24 116.33 101.40 97.58 92.10 24.68%
EPS 10.51 10.62 10.10 7.69 4.16 1.70 -0.38 -
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 116.72 113.32 110.16 105.73 92.14 88.43 82.50 25.99%
EPS 9.56 9.64 9.17 6.99 3.78 1.54 -0.34 -
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 0.30 0.33 0.33 0.32 0.44 0.39 0.41 -18.78%
P/EPS 3.62 3.86 3.96 4.81 10.81 22.34 -99.96 -
EY 27.65 25.90 25.24 20.79 9.25 4.48 -1.00 -
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 0.32 0.34 0.29 0.35 0.39 0.50 0.39 -12.34%
P/EPS 3.90 3.95 3.47 5.33 9.61 28.81 -94.70 -
EY 25.63 25.29 28.85 18.76 10.41 3.47 -1.06 -
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