[MASTER] YoY Quarter Result on 30-Sep-2019 [#3]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
22-Nov-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Sep-2019 [#3]
Profit Trend
QoQ- 72.02%
YoY- 377.13%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Quarter Result
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Revenue 43,461 38,927 33,578 55,480 37,125 31,667 19,259 14.52%
PBT 7,906 4,502 2,936 6,163 1,716 1,303 713 49.30%
Tax -1,707 -801 -464 -176 -463 -293 -392 27.77%
NP 6,199 3,701 2,472 5,987 1,253 1,010 321 63.75%
-
NP to SH 6,199 3,702 2,473 5,988 1,255 1,012 530 50.63%
-
Tax Rate 21.59% 17.79% 15.80% 2.86% 26.98% 22.49% 54.98% -
Total Cost 37,262 35,226 31,106 49,493 35,872 30,657 18,938 11.93%
-
Net Worth 137,642 124,533 110,878 102,685 78,653 74,283 70,459 11.80%
Dividend
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Div 3,277 1,092 - - - - - -
Div Payout % 52.87% 29.51% - - - - - -
Equity
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Net Worth 137,642 124,533 110,878 102,685 78,653 74,283 70,459 11.80%
NOSH 54,620 54,620 54,620 54,620 54,620 54,620 54,620 0.00%
Ratio Analysis
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
NP Margin 14.26% 9.51% 7.36% 10.79% 3.38% 3.19% 1.67% -
ROE 4.50% 2.97% 2.23% 5.83% 1.60% 1.36% 0.75% -
Per Share
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 79.57 71.27 61.48 101.57 67.97 57.98 35.26 14.52%
EPS 11.35 6.78 4.53 10.96 2.30 1.85 0.97 50.64%
DPS 6.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.52 2.28 2.03 1.88 1.44 1.36 1.29 11.80%
Adjusted Per Share Value based on latest NOSH - 54,620
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
RPS 79.54 71.24 61.45 101.54 67.95 57.96 35.25 14.51%
EPS 11.35 6.78 4.53 10.96 2.30 1.85 0.97 50.64%
DPS 6.00 2.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.5191 2.2792 2.0293 1.8794 1.4395 1.3595 1.2896 11.80%
Price Multiplier on Financial Quarter End Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 30/09/22 30/09/21 30/09/20 30/09/19 28/09/18 29/09/17 30/09/16 -
Price 1.83 1.75 1.68 1.39 0.605 0.685 0.59 -
P/RPS 2.30 2.46 2.73 1.37 0.89 1.18 1.67 5.47%
P/EPS 16.12 25.82 37.11 12.68 26.33 36.97 60.80 -19.84%
EY 6.20 3.87 2.70 7.89 3.80 2.70 1.64 24.79%
DY 3.28 1.14 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.73 0.77 0.83 0.74 0.42 0.50 0.46 7.99%
Price Multiplier on Announcement Date
30/09/22 30/09/21 30/09/20 30/09/19 30/09/18 30/09/17 30/09/16 CAGR
Date 25/11/22 19/11/21 20/11/20 22/11/19 23/11/18 24/11/17 25/11/16 -
Price 2.19 1.77 1.85 2.01 0.64 0.685 0.50 -
P/RPS 2.75 2.48 3.01 1.98 0.94 1.18 1.42 11.63%
P/EPS 19.30 26.11 40.86 18.33 27.85 36.97 51.53 -15.09%
EY 5.18 3.83 2.45 5.45 3.59 2.70 1.94 17.77%
DY 2.74 1.13 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.87 0.78 0.91 1.07 0.44 0.50 0.39 14.30%

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