[MASTER] YoY Cumulative Quarter Result on 31-Dec-2012 [#4]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
26-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
QoQ- -21.01%
YoY- -34.07%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Cumulative Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 74,463 76,571 68,924 62,049 66,523 61,296 52,749 5.91%
PBT 3,736 6,297 6,010 1,874 3,319 5,498 5,054 -4.90%
Tax -1,001 -1,464 -1,287 -613 -1,417 -1,420 -1,270 -3.88%
NP 2,735 4,833 4,723 1,261 1,902 4,078 3,784 -5.26%
-
NP to SH 2,872 4,874 4,720 1,252 1,899 4,108 3,817 -4.62%
-
Tax Rate 26.79% 23.25% 21.41% 32.71% 42.69% 25.83% 25.13% -
Total Cost 71,728 71,738 64,201 60,788 64,621 57,218 48,965 6.56%
-
Net Worth 69,913 63,017 53,589 49,620 48,590 46,636 42,190 8.77%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div 819 - 992 - - 496 - -
Div Payout % 28.53% - 21.03% - - 12.08% - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 69,913 63,017 53,589 49,620 48,590 46,636 42,190 8.77%
NOSH 54,620 49,620 49,620 49,620 49,582 49,613 49,635 1.60%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin 3.67% 6.31% 6.85% 2.03% 2.86% 6.65% 7.17% -
ROE 4.11% 7.73% 8.81% 2.52% 3.91% 8.81% 9.05% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 136.33 154.31 138.90 125.05 134.17 123.55 106.27 4.23%
EPS 5.39 9.82 9.51 2.52 3.83 8.28 7.69 -5.74%
DPS 1.50 0.00 2.00 0.00 0.00 1.00 0.00 -
NAPS 1.28 1.27 1.08 1.00 0.98 0.94 0.85 7.05%
Adjusted Per Share Value based on latest NOSH - 49,620
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 136.33 140.19 126.19 113.60 121.79 112.22 96.57 5.91%
EPS 5.39 8.92 8.64 2.29 3.48 7.52 6.99 -4.23%
DPS 1.50 0.00 1.82 0.00 0.00 0.91 0.00 -
NAPS 1.28 1.1537 0.9811 0.9085 0.8896 0.8538 0.7724 8.77%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.68 0.73 0.525 0.45 0.38 0.37 0.37 -
P/RPS 0.50 0.47 0.38 0.36 0.28 0.30 0.35 6.12%
P/EPS 12.93 7.43 5.52 17.83 9.92 4.47 4.81 17.90%
EY 7.73 13.46 18.12 5.61 10.08 22.38 20.78 -15.18%
DY 2.21 0.00 3.81 0.00 0.00 2.70 0.00 -
P/NAPS 0.53 0.57 0.49 0.45 0.39 0.39 0.44 3.14%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 26/02/16 27/02/15 28/02/14 26/02/13 28/02/12 25/02/11 24/02/10 -
Price 0.64 0.865 0.60 0.44 0.67 0.38 0.41 -
P/RPS 0.47 0.56 0.43 0.35 0.50 0.31 0.39 3.15%
P/EPS 12.17 8.81 6.31 17.44 17.49 4.59 5.33 14.74%
EY 8.22 11.36 15.85 5.73 5.72 21.79 18.76 -12.84%
DY 2.34 0.00 3.33 0.00 0.00 2.63 0.00 -
P/NAPS 0.50 0.68 0.56 0.44 0.68 0.40 0.48 0.68%

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