[MASTER] YoY Cumulative Quarter Result on 30-Jun-2022 [#2]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
19-Aug-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2022
Quarter
30-Jun-2022 [#2]
Profit Trend
QoQ- 92.7%
YoY- 16.96%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Cumulative Result
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Revenue 81,932 75,717 73,501 74,097 98,080 66,647 50,879 8.26%
PBT 13,161 10,732 9,228 5,320 7,758 3,491 2,515 31.74%
Tax -2,181 -1,894 -1,672 -567 -1,185 -805 -755 19.33%
NP 10,980 8,838 7,556 4,753 6,573 2,686 1,760 35.66%
-
NP to SH 10,980 8,839 7,557 4,756 6,578 2,690 1,765 35.59%
-
Tax Rate 16.57% 17.65% 18.12% 10.66% 15.27% 23.06% 30.02% -
Total Cost 70,952 66,879 65,945 69,344 91,507 63,961 49,119 6.31%
-
Net Worth 152,936 133,819 120,164 108,694 96,677 77,560 73,737 12.92%
Dividend
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Div 3,277 2,184 1,092 2,184 1,092 819 546 34.78%
Div Payout % 29.85% 24.72% 14.46% 45.94% 16.61% 30.46% 30.95% -
Equity
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Net Worth 152,936 133,819 120,164 108,694 96,677 77,560 73,737 12.92%
NOSH 54,620 54,620 54,620 54,620 54,620 54,620 54,620 0.00%
Ratio Analysis
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
NP Margin 13.40% 11.67% 10.28% 6.41% 6.70% 4.03% 3.46% -
ROE 7.18% 6.61% 6.29% 4.38% 6.80% 3.47% 2.39% -
Per Share
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 150.00 138.62 134.57 135.66 179.57 122.02 93.15 8.26%
EPS 20.10 16.18 13.84 8.71 12.04 4.92 3.23 35.60%
DPS 6.00 4.00 2.00 4.00 2.00 1.50 1.00 34.78%
NAPS 2.80 2.45 2.20 1.99 1.77 1.42 1.35 12.92%
Adjusted Per Share Value based on latest NOSH - 54,620
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
RPS 150.00 138.62 134.57 135.66 179.57 122.02 93.15 8.26%
EPS 20.10 16.18 13.84 8.71 12.04 4.92 3.23 35.60%
DPS 6.00 4.00 2.00 4.00 2.00 1.50 1.00 34.78%
NAPS 2.80 2.45 2.20 1.99 1.77 1.42 1.35 12.92%
Price Multiplier on Financial Quarter End Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 30/06/23 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 -
Price 2.50 1.62 1.69 1.76 1.15 0.59 0.66 -
P/RPS 1.67 1.17 1.26 1.30 0.64 0.48 0.71 15.31%
P/EPS 12.44 10.01 12.21 20.21 9.55 11.98 20.42 -7.92%
EY 8.04 9.99 8.19 4.95 10.47 8.35 4.90 8.59%
DY 2.40 2.47 1.18 2.27 1.74 2.54 1.52 7.90%
P/NAPS 0.89 0.66 0.77 0.88 0.65 0.42 0.49 10.45%
Price Multiplier on Announcement Date
30/06/23 30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 CAGR
Date 18/08/23 19/08/22 20/08/21 21/08/20 23/08/19 24/08/18 23/08/17 -
Price 2.62 1.87 1.73 2.05 1.30 0.635 0.625 -
P/RPS 1.75 1.35 1.29 1.51 0.72 0.52 0.67 17.34%
P/EPS 13.03 11.56 12.50 23.54 10.79 12.89 19.34 -6.36%
EY 7.67 8.65 8.00 4.25 9.26 7.76 5.17 6.79%
DY 2.29 2.14 1.16 1.95 1.54 2.36 1.60 6.15%
P/NAPS 0.94 0.76 0.79 1.03 0.73 0.45 0.46 12.64%

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