[MASTER] YoY Quarter Result on 31-Dec-2017 [#4]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
28-Feb-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Dec-2017 [#4]
Profit Trend
QoQ- 15.42%
YoY- -11.52%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Quarter Result
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 34,191 51,039 41,814 33,414 22,172 20,297 20,093 9.25%
PBT 4,537 3,701 3,023 1,569 1,181 942 1,921 15.38%
Tax -492 -574 -1,215 -403 77 15 -377 4.53%
NP 4,045 3,127 1,808 1,166 1,258 957 1,544 17.39%
-
NP to SH 4,046 3,129 1,810 1,168 1,320 1,085 1,551 17.31%
-
Tax Rate 10.84% 15.51% 40.19% 25.69% -6.52% -1.59% 19.63% -
Total Cost 30,146 47,912 40,006 32,248 20,914 19,340 18,549 8.42%
-
Net Worth 113,609 105,963 91,215 75,375 72,098 69,913 63,017 10.31%
Dividend
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 1,092 - - - - - - -
Div Payout % 27.00% - - - - - - -
Equity
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 113,609 105,963 91,215 75,375 72,098 69,913 63,017 10.31%
NOSH 54,620 54,620 54,620 54,620 54,620 54,620 49,620 1.61%
Ratio Analysis
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 11.83% 6.13% 4.32% 3.49% 5.67% 4.71% 7.68% -
ROE 3.56% 2.95% 1.98% 1.55% 1.83% 1.55% 2.46% -
Per Share
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 62.60 93.44 76.55 61.18 40.59 37.16 40.49 7.52%
EPS 7.41 5.73 3.31 2.14 2.42 2.03 3.13 15.43%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.08 1.94 1.67 1.38 1.32 1.28 1.27 8.56%
Adjusted Per Share Value based on latest NOSH - 54,620
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 62.58 93.41 76.53 61.15 40.58 37.15 36.77 9.25%
EPS 7.41 5.73 3.31 2.14 2.42 1.99 2.84 17.31%
DPS 2.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.0793 1.9393 1.6694 1.3795 1.3196 1.2796 1.1534 10.31%
Price Multiplier on Financial Quarter End Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 1.96 2.50 0.575 0.64 0.51 0.68 0.73 -
P/RPS 3.13 2.68 0.75 1.05 1.26 1.83 1.80 9.65%
P/EPS 26.46 43.64 17.35 29.93 21.10 34.23 23.35 2.10%
EY 3.78 2.29 5.76 3.34 4.74 2.92 4.28 -2.04%
DY 1.02 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.94 1.29 0.34 0.46 0.39 0.53 0.57 8.68%
Price Multiplier on Announcement Date
31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 11/03/21 28/02/20 27/02/19 28/02/18 27/02/17 26/02/16 27/02/15 -
Price 1.85 2.72 0.62 0.63 0.62 0.64 0.865 -
P/RPS 2.96 2.91 0.81 1.03 1.53 1.72 2.14 5.54%
P/EPS 24.97 47.48 18.71 29.46 25.65 32.22 27.67 -1.69%
EY 4.00 2.11 5.34 3.39 3.90 3.10 3.61 1.72%
DY 1.08 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.89 1.40 0.37 0.46 0.47 0.50 0.68 4.58%

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