[MASTER] YoY Cumulative Quarter Result on 31-Dec-2019 [#4]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
28-Feb-2020
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
31-Dec-2019 [#4]
Profit Trend
QoQ- 24.9%
YoY- 172.72%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Cumulative Result
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Revenue 160,973 153,977 141,866 204,599 145,586 115,960 82,465 11.78%
PBT 25,162 18,229 12,793 17,622 8,230 5,387 3,512 38.82%
Tax -3,324 -3,776 -1,523 -1,935 -2,483 -1,451 -956 23.07%
NP 21,838 14,453 11,270 15,687 5,747 3,936 2,556 42.95%
-
NP to SH 21,838 14,456 11,275 15,695 5,755 3,945 3,067 38.68%
-
Tax Rate 13.21% 20.71% 11.90% 10.98% 30.17% 26.94% 27.22% -
Total Cost 139,135 139,524 130,596 188,912 139,839 112,024 79,909 9.67%
-
Net Worth 143,104 126,172 113,609 105,963 91,215 75,375 72,036 12.11%
Dividend
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Div 5,462 2,184 3,277 1,092 819 546 545 46.80%
Div Payout % 25.01% 15.11% 29.07% 6.96% 14.24% 13.85% 17.79% -
Equity
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Net Worth 143,104 126,172 113,609 105,963 91,215 75,375 72,036 12.11%
NOSH 54,620 54,620 54,620 54,620 54,620 54,620 54,572 0.01%
Ratio Analysis
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
NP Margin 13.57% 9.39% 7.94% 7.67% 3.95% 3.39% 3.10% -
ROE 15.26% 11.46% 9.92% 14.81% 6.31% 5.23% 4.26% -
Per Share
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 294.71 281.91 259.73 374.59 266.54 212.30 151.11 11.77%
EPS 39.98 26.47 20.64 28.73 10.54 7.22 5.62 38.66%
DPS 10.00 4.00 6.00 2.00 1.50 1.00 1.00 46.75%
NAPS 2.62 2.31 2.08 1.94 1.67 1.38 1.32 12.09%
Adjusted Per Share Value based on latest NOSH - 54,620
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
RPS 294.61 281.81 259.64 374.46 266.45 212.23 150.93 11.78%
EPS 39.97 26.46 20.64 28.73 10.53 7.22 5.61 38.69%
DPS 10.00 4.00 6.00 2.00 1.50 1.00 1.00 46.75%
NAPS 2.6191 2.3092 2.0793 1.9393 1.6694 1.3795 1.3184 12.11%
Price Multiplier on Financial Quarter End Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 -
Price 2.35 1.67 1.96 2.50 0.575 0.64 0.51 -
P/RPS 0.80 0.59 0.75 0.67 0.22 0.30 0.34 15.32%
P/EPS 5.88 6.31 9.49 8.70 5.46 8.86 9.07 -6.96%
EY 17.01 15.85 10.53 11.49 18.32 11.29 11.02 7.49%
DY 4.26 2.40 3.06 0.80 2.61 1.56 1.96 13.80%
P/NAPS 0.90 0.72 0.94 1.29 0.34 0.46 0.39 14.94%
Price Multiplier on Announcement Date
31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 CAGR
Date 22/02/23 25/02/22 11/03/21 28/02/20 27/02/19 28/02/18 27/02/17 -
Price 2.47 1.80 1.85 2.72 0.62 0.63 0.62 -
P/RPS 0.84 0.64 0.71 0.73 0.23 0.30 0.41 12.69%
P/EPS 6.18 6.80 8.96 9.47 5.88 8.72 11.03 -9.19%
EY 16.19 14.70 11.16 10.56 16.99 11.46 9.06 10.15%
DY 4.05 2.22 3.24 0.74 2.42 1.59 1.61 16.61%
P/NAPS 0.94 0.78 0.89 1.40 0.37 0.46 0.47 12.24%

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