[MASTER] QoQ TTM Result on 31-Dec-2012 [#4]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- 4579.31%
YoY- -28.31%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
TTM Result
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Revenue 66,247 64,409 61,818 62,049 61,308 63,148 65,746 0.50%
PBT 3,523 3,686 2,516 1,878 602 995 1,997 45.95%
Tax -1,158 -1,096 -297 -613 -659 -922 -1,590 -19.03%
NP 2,365 2,590 2,219 1,265 -57 73 407 222.86%
-
NP to SH 2,375 2,590 2,309 1,357 29 165 381 238.33%
-
Tax Rate 32.87% 29.73% 11.80% 32.64% 109.47% 92.66% 79.62% -
Total Cost 63,882 61,819 59,599 60,784 61,365 63,075 65,339 -1.49%
-
Net Worth 52,101 51,604 50,116 49,620 50,116 49,123 48,131 5.42%
Dividend
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Div 496 - 4 - - - - -
Div Payout % 20.89% - 0.21% - - - - -
Equity
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Net Worth 52,101 51,604 50,116 49,620 50,116 49,123 48,131 5.42%
NOSH 49,620 49,620 49,620 49,620 49,620 49,620 49,620 0.00%
Ratio Analysis
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
NP Margin 3.57% 4.02% 3.59% 2.04% -0.09% 0.12% 0.62% -
ROE 4.56% 5.02% 4.61% 2.73% 0.06% 0.34% 0.79% -
Per Share
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 133.51 129.80 124.58 125.05 123.55 127.26 132.50 0.50%
EPS 4.79 5.22 4.65 2.73 0.06 0.33 0.77 237.86%
DPS 1.00 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 1.05 1.04 1.01 1.00 1.01 0.99 0.97 5.42%
Adjusted Per Share Value based on latest NOSH - 49,620
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
RPS 121.29 117.92 113.18 113.60 112.24 115.61 120.37 0.50%
EPS 4.35 4.74 4.23 2.48 0.05 0.30 0.70 237.63%
DPS 0.91 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 0.9539 0.9448 0.9175 0.9085 0.9175 0.8994 0.8812 5.42%
Price Multiplier on Financial Quarter End Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 30/09/13 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 -
Price 0.53 0.57 0.54 0.45 0.48 0.50 0.56 -
P/RPS 0.40 0.44 0.43 0.36 0.39 0.39 0.42 -3.19%
P/EPS 11.07 10.92 11.60 16.45 821.30 150.36 72.93 -71.51%
EY 9.03 9.16 8.62 6.08 0.12 0.67 1.37 251.13%
DY 1.89 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.55 0.53 0.45 0.48 0.51 0.58 -9.41%
Price Multiplier on Announcement Date
30/09/13 30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 CAGR
Date 29/11/13 30/08/13 31/05/13 26/02/13 30/11/12 24/08/12 25/05/12 -
Price 0.55 0.48 0.57 0.44 0.54 0.50 0.49 -
P/RPS 0.41 0.37 0.46 0.35 0.44 0.39 0.37 7.07%
P/EPS 11.49 9.20 12.25 16.09 923.96 150.36 63.82 -68.08%
EY 8.70 10.87 8.16 6.22 0.11 0.67 1.57 212.81%
DY 1.82 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.46 0.56 0.44 0.53 0.51 0.51 1.30%

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