[MASTER] YoY Quarter Result on 30-Sep-2012 [#3]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
30-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- -32.17%
YoY- -13.43%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Quarter Result
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Revenue 18,374 18,845 17,940 16,102 17,942 15,927 14,070 4.54%
PBT 693 1,570 1,064 1,227 1,620 1,493 1,659 -13.53%
Tax -152 -243 -402 -340 -603 -322 -443 -16.32%
NP 541 1,327 662 887 1,017 1,171 1,216 -12.62%
-
NP to SH 543 1,331 662 877 1,013 1,173 1,216 -12.56%
-
Tax Rate 21.93% 15.48% 37.78% 27.71% 37.22% 21.57% 26.70% -
Total Cost 17,833 17,518 17,278 15,215 16,925 14,756 12,854 5.60%
-
Net Worth 68,821 57,063 52,101 50,116 50,153 45,727 38,713 10.05%
Dividend
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Div - - 496 - 496 - - -
Div Payout % - - 74.95% - 49.02% - - -
Equity
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Net Worth 68,821 57,063 52,101 50,116 50,153 45,727 38,713 10.05%
NOSH 54,620 49,620 49,620 49,620 49,656 49,703 49,632 1.60%
Ratio Analysis
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
NP Margin 2.94% 7.04% 3.69% 5.51% 5.67% 7.35% 8.64% -
ROE 0.79% 2.33% 1.27% 1.75% 2.02% 2.57% 3.14% -
Per Share
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 33.64 37.98 36.15 32.45 36.13 32.04 28.35 2.89%
EPS 0.99 2.68 1.33 1.77 2.04 2.36 2.45 -14.01%
DPS 0.00 0.00 1.00 0.00 1.00 0.00 0.00 -
NAPS 1.26 1.15 1.05 1.01 1.01 0.92 0.78 8.31%
Adjusted Per Share Value based on latest NOSH - 49,620
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
RPS 33.64 34.50 32.85 29.48 32.85 29.16 25.76 4.54%
EPS 0.99 2.44 1.21 1.61 1.85 2.15 2.23 -12.65%
DPS 0.00 0.00 0.91 0.00 0.91 0.00 0.00 -
NAPS 1.26 1.0447 0.9539 0.9175 0.9182 0.8372 0.7088 10.05%
Price Multiplier on Financial Quarter End Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 -
Price 0.62 0.80 0.53 0.48 0.39 0.38 0.45 -
P/RPS 1.84 2.11 1.47 1.48 1.08 1.19 1.59 2.46%
P/EPS 62.37 29.82 39.73 27.16 19.12 16.10 18.37 22.58%
EY 1.60 3.35 2.52 3.68 5.23 6.21 5.44 -18.44%
DY 0.00 0.00 1.89 0.00 2.56 0.00 0.00 -
P/NAPS 0.49 0.70 0.50 0.48 0.39 0.41 0.58 -2.77%
Price Multiplier on Announcement Date
30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 CAGR
Date 20/11/15 28/11/14 29/11/13 30/11/12 25/11/11 26/11/10 24/11/09 -
Price 0.69 0.78 0.55 0.54 0.38 0.41 0.40 -
P/RPS 2.05 2.05 1.52 1.66 1.05 1.28 1.41 6.43%
P/EPS 69.41 29.08 41.23 30.55 18.63 17.37 16.33 27.25%
EY 1.44 3.44 2.43 3.27 5.37 5.76 6.12 -21.41%
DY 0.00 0.00 1.82 0.00 2.63 0.00 0.00 -
P/NAPS 0.55 0.68 0.52 0.53 0.38 0.45 0.51 1.26%

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