[MASTER] YoY Quarter Result on 30-Jun-2018 [#2]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
24-Aug-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
30-Jun-2018 [#2]
Profit Trend
QoQ- -8.68%
YoY- 15.26%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Quarter Result
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Revenue 38,292 33,436 50,557 32,796 28,705 21,104 18,049 13.34%
PBT 5,315 1,962 3,946 1,759 1,566 835 1,012 31.80%
Tax -1,018 -250 -468 -477 -455 -352 -307 22.09%
NP 4,297 1,712 3,478 1,282 1,111 483 705 35.11%
-
NP to SH 4,297 1,714 3,481 1,284 1,114 625 718 34.70%
-
Tax Rate 19.15% 12.74% 11.86% 27.12% 29.05% 42.16% 30.34% -
Total Cost 33,995 31,724 47,079 31,514 27,594 20,621 17,344 11.85%
-
Net Worth 120,164 108,694 96,677 77,560 73,737 69,913 68,275 9.87%
Dividend
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Div - 2,184 1,092 819 546 - 819 -
Div Payout % - 127.47% 31.38% 63.81% 49.03% - 114.11% -
Equity
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Net Worth 120,164 108,694 96,677 77,560 73,737 69,913 68,275 9.87%
NOSH 54,620 54,620 54,620 54,620 54,620 54,620 54,620 0.00%
Ratio Analysis
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
NP Margin 11.22% 5.12% 6.88% 3.91% 3.87% 2.29% 3.91% -
ROE 3.58% 1.58% 3.60% 1.66% 1.51% 0.89% 1.05% -
Per Share
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 70.11 61.22 92.56 60.04 52.55 38.64 33.04 13.34%
EPS 7.87 3.14 6.37 2.35 2.04 1.14 1.31 34.79%
DPS 0.00 4.00 2.00 1.50 1.00 0.00 1.50 -
NAPS 2.20 1.99 1.77 1.42 1.35 1.28 1.25 9.87%
Adjusted Per Share Value based on latest NOSH - 54,620
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
RPS 70.08 61.19 92.53 60.02 52.54 38.62 33.03 13.34%
EPS 7.86 3.14 6.37 2.35 2.04 1.14 1.31 34.76%
DPS 0.00 4.00 2.00 1.50 1.00 0.00 1.50 -
NAPS 2.1993 1.9893 1.7694 1.4195 1.3495 1.2796 1.2496 9.87%
Price Multiplier on Financial Quarter End Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 30/06/15 -
Price 1.69 1.76 1.15 0.59 0.66 0.60 0.72 -
P/RPS 2.41 2.88 1.24 0.98 1.26 1.55 2.18 1.68%
P/EPS 21.48 56.09 18.04 25.10 32.36 52.44 54.77 -14.43%
EY 4.66 1.78 5.54 3.98 3.09 1.91 1.83 16.84%
DY 0.00 2.27 1.74 2.54 1.52 0.00 2.08 -
P/NAPS 0.77 0.88 0.65 0.42 0.49 0.47 0.58 4.83%
Price Multiplier on Announcement Date
30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 30/06/15 CAGR
Date 20/08/21 21/08/20 23/08/19 24/08/18 23/08/17 26/08/16 24/08/15 -
Price 1.73 2.05 1.30 0.635 0.625 0.595 0.63 -
P/RPS 2.47 3.35 1.40 1.06 1.19 1.54 1.91 4.37%
P/EPS 21.99 65.33 20.40 27.01 30.64 52.00 47.93 -12.16%
EY 4.55 1.53 4.90 3.70 3.26 1.92 2.09 13.83%
DY 0.00 1.95 1.54 2.36 1.60 0.00 2.38 -
P/NAPS 0.79 1.03 0.73 0.45 0.46 0.46 0.50 7.91%

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