[MASTER] YoY Quarter Result on 30-Jun-2012 [#2]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 381.09%
YoY- -14.31%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Quarter Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 18,049 19,047 17,433 14,842 17,440 15,237 13,509 4.94%
PBT 1,012 1,307 1,840 670 1,672 1,364 1,071 -0.93%
Tax -307 -467 -267 532 -136 -319 -283 1.36%
NP 705 840 1,573 1,202 1,536 1,045 788 -1.83%
-
NP to SH 718 844 1,611 1,293 1,509 1,046 792 -1.62%
-
Tax Rate 30.34% 35.73% 14.51% -79.40% 8.13% 23.39% 26.42% -
Total Cost 17,344 18,207 15,860 13,640 15,904 14,192 12,721 5.29%
-
Net Worth 68,275 55,574 51,604 49,123 48,993 44,120 37,124 10.68%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 819 - - - - - - -
Div Payout % 114.11% - - - - - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 68,275 55,574 51,604 49,123 48,993 44,120 37,124 10.68%
NOSH 54,620 49,620 49,620 49,620 48,993 49,573 49,499 1.65%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 3.91% 4.41% 9.02% 8.10% 8.81% 6.86% 5.83% -
ROE 1.05% 1.52% 3.12% 2.63% 3.08% 2.37% 2.13% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 33.04 38.39 35.13 29.91 35.60 30.74 27.29 3.23%
EPS 1.31 1.70 3.17 2.40 3.08 2.11 1.60 -3.27%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.12 1.04 0.99 1.00 0.89 0.75 8.88%
Adjusted Per Share Value based on latest NOSH - 49,620
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 33.04 34.87 31.92 27.17 31.93 27.90 24.73 4.94%
EPS 1.31 1.55 2.95 2.37 2.76 1.92 1.45 -1.67%
DPS 1.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 1.0175 0.9448 0.8994 0.897 0.8078 0.6797 10.68%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.72 0.82 0.57 0.50 0.365 0.41 0.38 -
P/RPS 2.18 2.14 1.62 1.67 1.03 1.33 1.39 7.78%
P/EPS 54.77 48.21 17.56 19.19 11.85 19.43 23.75 14.93%
EY 1.83 2.07 5.70 5.21 8.44 5.15 4.21 -12.95%
DY 2.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.73 0.55 0.51 0.37 0.46 0.51 2.16%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 29/08/14 30/08/13 24/08/12 26/08/11 12/10/10 27/08/09 -
Price 0.63 0.815 0.48 0.50 0.37 0.42 0.49 -
P/RPS 1.91 2.12 1.37 1.67 1.04 1.37 1.80 0.99%
P/EPS 47.93 47.92 14.78 19.19 12.01 19.91 30.63 7.74%
EY 2.09 2.09 6.76 5.21 8.32 5.02 3.27 -7.18%
DY 2.38 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.50 0.73 0.46 0.51 0.37 0.47 0.65 -4.27%

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