[MASTER] YoY Annualized Quarter Result on 30-Jun-2019 [#2]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
23-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 6.2%
YoY- 144.54%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 151,434 147,002 148,194 196,160 133,294 101,758 82,068 10.74%
PBT 21,464 18,456 10,640 15,516 6,982 5,030 3,238 37.03%
Tax -3,788 -3,344 -1,134 -2,370 -1,610 -1,510 -1,282 19.78%
NP 17,676 15,112 9,506 13,146 5,372 3,520 1,956 44.29%
-
NP to SH 17,678 15,114 9,512 13,156 5,380 3,530 2,436 39.12%
-
Tax Rate 17.65% 18.12% 10.66% 15.27% 23.06% 30.02% 39.59% -
Total Cost 133,758 131,890 138,688 183,014 127,922 98,238 80,112 8.91%
-
Net Worth 133,819 120,164 108,694 96,677 77,560 73,737 69,912 11.42%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 4,369 2,184 4,369 2,184 1,638 1,092 1,092 25.98%
Div Payout % 24.72% 14.46% 45.94% 16.61% 30.46% 30.95% 44.84% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 133,819 120,164 108,694 96,677 77,560 73,737 69,912 11.42%
NOSH 54,620 54,620 54,620 54,620 54,620 54,620 54,618 0.00%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 11.67% 10.28% 6.41% 6.70% 4.03% 3.46% 2.38% -
ROE 13.21% 12.58% 8.75% 13.61% 6.94% 4.79% 3.48% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 277.25 269.14 271.32 359.13 244.04 186.30 150.26 10.74%
EPS 32.36 27.68 17.42 24.08 9.84 6.46 4.46 39.11%
DPS 8.00 4.00 8.00 4.00 3.00 2.00 2.00 25.97%
NAPS 2.45 2.20 1.99 1.77 1.42 1.35 1.28 11.42%
Adjusted Per Share Value based on latest NOSH - 54,620
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 277.16 269.04 271.23 359.01 243.96 186.24 150.20 10.74%
EPS 32.35 27.66 17.41 24.08 9.85 6.46 4.46 39.10%
DPS 8.00 4.00 8.00 4.00 3.00 2.00 2.00 25.97%
NAPS 2.4492 2.1993 1.9893 1.7694 1.4195 1.3495 1.2795 11.42%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 1.62 1.69 1.76 1.15 0.59 0.66 0.60 -
P/RPS 0.58 0.63 0.65 0.32 0.24 0.35 0.40 6.38%
P/EPS 5.01 6.11 10.11 4.77 5.99 10.21 13.45 -15.16%
EY 19.98 16.37 9.89 20.94 16.69 9.79 7.43 17.91%
DY 4.94 2.37 4.55 3.48 5.08 3.03 3.33 6.79%
P/NAPS 0.66 0.77 0.88 0.65 0.42 0.49 0.47 5.81%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 19/08/22 20/08/21 21/08/20 23/08/19 24/08/18 23/08/17 26/08/16 -
Price 1.87 1.73 2.05 1.30 0.635 0.625 0.595 -
P/RPS 0.67 0.64 0.76 0.36 0.26 0.34 0.40 8.97%
P/EPS 5.78 6.25 11.77 5.40 6.45 9.67 13.34 -13.00%
EY 17.31 15.99 8.50 18.53 15.51 10.34 7.50 14.95%
DY 4.28 2.31 3.90 3.08 4.72 3.20 3.36 4.11%
P/NAPS 0.76 0.79 1.03 0.73 0.45 0.46 0.46 8.72%

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