[MASTER] YoY Cumulative Quarter Result on 31-Mar-2012 [#1]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
25-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -124.22%
YoY- -144.53%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Cumulative Result
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Revenue 17,743 18,586 15,051 15,282 16,060 13,733 11,313 7.78%
PBT 819 1,500 729 91 1,414 1,747 250 21.85%
Tax -287 -377 -262 -578 -404 -422 -114 16.62%
NP 532 1,123 467 -487 1,010 1,325 136 25.51%
-
NP to SH 526 1,149 468 -460 1,033 1,330 137 25.12%
-
Tax Rate 35.04% 25.13% 35.94% 635.16% 28.57% 24.16% 45.60% -
Total Cost 17,211 17,463 14,584 15,769 15,050 12,408 11,177 7.45%
-
Net Worth 63,513 54,582 50,116 48,131 48,374 42,679 35,717 10.06%
Dividend
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Div 744 - 4 - - - - -
Div Payout % 141.50% - 1.06% - - - - -
Equity
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Net Worth 63,513 54,582 50,116 48,131 48,374 42,679 35,717 10.06%
NOSH 49,620 49,620 49,620 49,620 50,390 49,626 48,928 0.23%
Ratio Analysis
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
NP Margin 3.00% 6.04% 3.10% -3.19% 6.29% 9.65% 1.20% -
ROE 0.83% 2.11% 0.93% -0.96% 2.14% 3.12% 0.38% -
Per Share
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 35.76 37.46 30.33 30.80 31.87 27.67 23.12 7.53%
EPS 1.06 2.32 0.94 -0.98 2.05 2.68 0.28 24.82%
DPS 1.50 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 1.28 1.10 1.01 0.97 0.96 0.86 0.73 9.80%
Adjusted Per Share Value based on latest NOSH - 49,620
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
RPS 32.47 34.02 27.55 27.97 29.39 25.13 20.71 7.77%
EPS 0.96 2.10 0.86 -0.84 1.89 2.43 0.25 25.12%
DPS 1.36 0.00 0.01 0.00 0.00 0.00 0.00 -
NAPS 1.1624 0.999 0.9172 0.8809 0.8854 0.7811 0.6537 10.06%
Price Multiplier on Financial Quarter End Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 31/03/15 31/03/14 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 -
Price 0.82 0.765 0.54 0.56 0.35 0.40 0.38 -
P/RPS 2.29 2.04 1.78 1.82 1.10 1.45 1.64 5.71%
P/EPS 77.35 33.04 57.25 -60.41 17.07 14.93 135.71 -8.94%
EY 1.29 3.03 1.75 -1.66 5.86 6.70 0.74 9.70%
DY 1.83 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.70 0.53 0.58 0.36 0.47 0.52 3.51%
Price Multiplier on Announcement Date
31/03/15 31/03/14 31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 CAGR
Date 29/05/15 30/05/14 31/05/13 25/05/12 27/05/11 24/05/10 29/05/09 -
Price 0.815 0.845 0.57 0.49 0.35 0.35 0.36 -
P/RPS 2.28 2.26 1.88 1.59 1.10 1.26 1.56 6.52%
P/EPS 76.88 36.49 60.43 -52.86 17.07 13.06 128.57 -8.20%
EY 1.30 2.74 1.65 -1.89 5.86 7.66 0.78 8.88%
DY 1.84 0.00 0.02 0.00 0.00 0.00 0.00 -
P/NAPS 0.64 0.77 0.56 0.51 0.36 0.41 0.49 4.54%

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