[MASTER] YoY Annual (Unaudited) Result on 31-Dec-2017 [#4]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
YoY- 28.63%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 141,866 204,599 145,586 115,960 82,465 74,463 76,571 10.81%
PBT 12,793 17,622 8,230 5,387 3,512 3,736 6,297 12.52%
Tax -1,523 -1,935 -2,483 -1,451 -956 -1,001 -1,464 0.66%
NP 11,270 15,687 5,747 3,936 2,556 2,735 4,833 15.14%
-
NP to SH 11,275 15,695 5,755 3,945 3,067 2,872 4,874 14.98%
-
Tax Rate 11.90% 10.98% 30.17% 26.94% 27.22% 26.79% 23.25% -
Total Cost 130,596 188,912 139,839 112,024 79,909 71,728 71,738 10.49%
-
Net Worth 113,609 105,963 91,215 75,375 72,036 69,913 63,017 10.31%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 3,277 1,092 819 546 545 819 - -
Div Payout % 29.07% 6.96% 14.24% 13.85% 17.79% 28.53% - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 113,609 105,963 91,215 75,375 72,036 69,913 63,017 10.31%
NOSH 54,620 54,620 54,620 54,620 54,572 54,620 49,620 1.61%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 7.94% 7.67% 3.95% 3.39% 3.10% 3.67% 6.31% -
ROE 9.92% 14.81% 6.31% 5.23% 4.26% 4.11% 7.73% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 259.73 374.59 266.54 212.30 151.11 136.33 154.31 9.05%
EPS 20.64 28.73 10.54 7.22 5.62 5.39 9.82 13.16%
DPS 6.00 2.00 1.50 1.00 1.00 1.50 0.00 -
NAPS 2.08 1.94 1.67 1.38 1.32 1.28 1.27 8.56%
Adjusted Per Share Value based on latest NOSH - 54,620
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 259.64 374.46 266.45 212.23 150.93 136.28 140.14 10.81%
EPS 20.64 28.73 10.53 7.22 5.61 5.26 8.92 14.99%
DPS 6.00 2.00 1.50 1.00 1.00 1.50 0.00 -
NAPS 2.0793 1.9393 1.6694 1.3795 1.3184 1.2796 1.1534 10.31%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.96 2.50 0.575 0.64 0.51 0.68 0.73 -
P/RPS 0.75 0.67 0.22 0.30 0.34 0.50 0.47 8.09%
P/EPS 9.49 8.70 5.46 8.86 9.07 12.93 7.43 4.15%
EY 10.53 11.49 18.32 11.29 11.02 7.73 13.46 -4.00%
DY 3.06 0.80 2.61 1.56 1.96 2.21 0.00 -
P/NAPS 0.94 1.29 0.34 0.46 0.39 0.53 0.57 8.68%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 11/03/21 28/02/20 27/02/19 28/02/18 27/02/17 26/02/16 27/02/15 -
Price 1.85 2.72 0.62 0.63 0.62 0.64 0.865 -
P/RPS 0.71 0.73 0.23 0.30 0.41 0.47 0.56 4.03%
P/EPS 8.96 9.47 5.88 8.72 11.03 12.17 8.81 0.28%
EY 11.16 10.56 16.99 11.46 9.06 8.22 11.36 -0.29%
DY 3.24 0.74 2.42 1.59 1.61 2.34 0.00 -
P/NAPS 0.89 1.40 0.37 0.46 0.47 0.50 0.68 4.58%

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