[MASTER] YoY Cumulative Quarter Result on 30-Sep-2016 [#3]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
25-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 43.43%
YoY- -2.24%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Cumulative Result
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Revenue 153,560 103,772 82,546 60,293 54,166 56,477 50,424 20.38%
PBT 13,921 5,207 3,818 2,331 2,794 4,375 3,633 25.08%
Tax -1,361 -1,268 -1,048 -1,033 -1,017 -1,088 -931 6.53%
NP 12,560 3,939 2,770 1,298 1,777 3,287 2,702 29.17%
-
NP to SH 12,566 3,945 2,777 1,747 1,787 3,322 2,704 29.16%
-
Tax Rate 9.78% 24.35% 27.45% 44.32% 36.40% 24.87% 25.63% -
Total Cost 141,000 99,833 79,776 58,995 52,389 53,190 47,722 19.77%
-
Net Worth 102,685 78,653 74,283 70,459 68,856 57,063 52,101 11.96%
Dividend
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Div 1,092 819 546 546 1,366 - 992 1.61%
Div Payout % 8.69% 20.77% 19.67% 31.27% 76.45% - 36.70% -
Equity
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Net Worth 102,685 78,653 74,283 70,459 68,856 57,063 52,101 11.96%
NOSH 54,620 54,620 54,620 54,620 54,620 49,620 49,620 1.61%
Ratio Analysis
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
NP Margin 8.18% 3.80% 3.36% 2.15% 3.28% 5.82% 5.36% -
ROE 12.24% 5.02% 3.74% 2.48% 2.60% 5.82% 5.19% -
Per Share
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 281.14 189.99 151.13 110.39 99.12 113.82 101.62 18.47%
EPS 23.01 7.22 5.08 3.20 3.27 6.69 5.45 27.11%
DPS 2.00 1.50 1.00 1.00 2.50 0.00 2.00 0.00%
NAPS 1.88 1.44 1.36 1.29 1.26 1.15 1.05 10.18%
Adjusted Per Share Value based on latest NOSH - 54,620
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
RPS 281.14 189.99 151.13 110.39 99.12 103.40 92.32 20.38%
EPS 23.01 7.22 5.08 3.20 3.27 6.08 4.95 29.17%
DPS 2.00 1.50 1.00 1.00 2.50 0.00 1.82 1.58%
NAPS 1.88 1.44 1.36 1.29 1.26 1.0447 0.9539 11.96%
Price Multiplier on Financial Quarter End Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 30/09/19 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 -
Price 1.39 0.605 0.685 0.59 0.62 0.80 0.53 -
P/RPS 0.49 0.32 0.45 0.53 0.63 0.70 0.52 -0.98%
P/EPS 6.04 8.38 13.47 18.45 18.96 11.95 9.73 -7.63%
EY 16.55 11.94 7.42 5.42 5.27 8.37 10.28 8.25%
DY 1.44 2.48 1.46 1.69 4.03 0.00 3.77 -14.81%
P/NAPS 0.74 0.42 0.50 0.46 0.49 0.70 0.50 6.74%
Price Multiplier on Announcement Date
30/09/19 30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 CAGR
Date 22/11/19 23/11/18 24/11/17 25/11/16 20/11/15 28/11/14 29/11/13 -
Price 2.01 0.64 0.685 0.50 0.69 0.78 0.55 -
P/RPS 0.71 0.34 0.45 0.45 0.70 0.69 0.54 4.66%
P/EPS 8.74 8.86 13.47 15.63 21.10 11.65 10.09 -2.36%
EY 11.45 11.29 7.42 6.40 4.74 8.58 9.91 2.43%
DY 1.00 2.34 1.46 2.00 3.62 0.00 3.64 -19.36%
P/NAPS 1.07 0.44 0.50 0.39 0.55 0.68 0.52 12.77%

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