[MASTER] YoY Cumulative Quarter Result on 30-Jun-2015 [#2]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
24-Aug-2015
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2015
Quarter
30-Jun-2015 [#2]
Profit Trend
QoQ- 136.69%
YoY- -37.5%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Cumulative Result
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Revenue 66,647 50,879 41,034 35,792 37,632 32,484 30,124 14.14%
PBT 3,491 2,515 1,619 1,831 2,806 2,569 761 28.88%
Tax -805 -755 -641 -594 -844 -529 -46 61.09%
NP 2,686 1,760 978 1,237 1,962 2,040 715 24.66%
-
NP to SH 2,690 1,765 1,218 1,245 1,992 2,147 836 21.49%
-
Tax Rate 23.06% 30.02% 39.59% 32.44% 30.08% 20.59% 6.04% -
Total Cost 63,961 49,119 40,056 34,555 35,670 30,444 29,409 13.81%
-
Net Worth 77,560 73,737 69,913 68,275 55,574 51,604 49,123 7.90%
Dividend
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Div 819 546 546 - - - - -
Div Payout % 30.46% 30.95% 44.84% - - - - -
Equity
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Net Worth 77,560 73,737 69,913 68,275 55,574 51,604 49,123 7.90%
NOSH 54,620 54,620 54,620 54,620 49,620 49,620 49,620 1.61%
Ratio Analysis
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
NP Margin 4.03% 3.46% 2.38% 3.46% 5.21% 6.28% 2.37% -
ROE 3.47% 2.39% 1.74% 1.82% 3.58% 4.16% 1.70% -
Per Share
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 122.02 93.15 75.13 65.53 75.84 65.47 60.71 12.33%
EPS 4.92 3.23 2.23 2.28 4.01 4.11 1.43 22.85%
DPS 1.50 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.42 1.35 1.28 1.25 1.12 1.04 0.99 6.19%
Adjusted Per Share Value based on latest NOSH - 54,620
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
RPS 121.98 93.12 75.10 65.51 68.87 59.45 55.13 14.14%
EPS 4.92 3.23 2.23 2.28 3.65 3.93 1.53 21.48%
DPS 1.50 1.00 1.00 0.00 0.00 0.00 0.00 -
NAPS 1.4195 1.3495 1.2796 1.2496 1.0171 0.9445 0.8991 7.90%
Price Multiplier on Financial Quarter End Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 29/06/18 30/06/17 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 -
Price 0.59 0.66 0.60 0.72 0.82 0.57 0.50 -
P/RPS 0.48 0.71 0.80 1.10 1.08 0.87 0.82 -8.53%
P/EPS 11.98 20.42 26.91 31.59 20.43 13.17 29.68 -14.02%
EY 8.35 4.90 3.72 3.17 4.90 7.59 3.37 16.31%
DY 2.54 1.52 1.67 0.00 0.00 0.00 0.00 -
P/NAPS 0.42 0.49 0.47 0.58 0.73 0.55 0.51 -3.18%
Price Multiplier on Announcement Date
30/06/18 30/06/17 30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 CAGR
Date 24/08/18 23/08/17 26/08/16 24/08/15 29/08/14 30/08/13 24/08/12 -
Price 0.635 0.625 0.595 0.63 0.815 0.48 0.50 -
P/RPS 0.52 0.67 0.79 0.96 1.07 0.73 0.82 -7.30%
P/EPS 12.89 19.34 26.68 27.64 20.30 11.09 29.68 -12.97%
EY 7.76 5.17 3.75 3.62 4.93 9.01 3.37 14.90%
DY 2.36 1.60 1.68 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.46 0.46 0.50 0.73 0.46 0.51 -2.06%

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