[MASTER] YoY Quarter Result on 31-Dec-2021 [#4]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
25-Feb-2022
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2021
Quarter
31-Dec-2021 [#4]
Profit Trend
QoQ- -13.64%
YoY- -20.98%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Quarter Result
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Revenue 43,020 41,651 41,549 34,191 51,039 41,814 33,414 4.29%
PBT 7,773 6,524 4,499 4,537 3,701 3,023 1,569 30.54%
Tax -333 277 -1,303 -492 -574 -1,215 -403 -3.12%
NP 7,440 6,801 3,196 4,045 3,127 1,808 1,166 36.17%
-
NP to SH 7,440 6,800 3,197 4,046 3,129 1,810 1,168 36.13%
-
Tax Rate 4.28% -4.25% 28.96% 10.84% 15.51% 40.19% 25.69% -
Total Cost 35,580 34,850 38,353 30,146 47,912 40,006 32,248 1.65%
-
Net Worth 169,868 143,104 126,172 113,609 105,963 91,215 75,375 14.49%
Dividend
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Div - - - 1,092 - - - -
Div Payout % - - - 27.00% - - - -
Equity
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Net Worth 169,868 143,104 126,172 113,609 105,963 91,215 75,375 14.49%
NOSH 54,620 54,620 54,620 54,620 54,620 54,620 54,620 0.00%
Ratio Analysis
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
NP Margin 17.29% 16.33% 7.69% 11.83% 6.13% 4.32% 3.49% -
ROE 4.38% 4.75% 2.53% 3.56% 2.95% 1.98% 1.55% -
Per Share
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 78.76 76.26 76.07 62.60 93.44 76.55 61.18 4.29%
EPS 13.62 12.45 5.85 7.41 5.73 3.31 2.14 36.11%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 3.11 2.62 2.31 2.08 1.94 1.67 1.38 14.49%
Adjusted Per Share Value based on latest NOSH - 54,620
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
RPS 78.74 76.23 76.04 62.58 93.41 76.53 61.15 4.30%
EPS 13.62 12.45 5.85 7.41 5.73 3.31 2.14 36.11%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 3.1089 2.6191 2.3092 2.0793 1.9393 1.6694 1.3795 14.49%
Price Multiplier on Financial Quarter End Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 -
Price 3.03 2.35 1.67 1.96 2.50 0.575 0.64 -
P/RPS 3.85 3.08 2.20 3.13 2.68 0.75 1.05 24.16%
P/EPS 22.24 18.88 28.53 26.46 43.64 17.35 29.93 -4.82%
EY 4.50 5.30 3.50 3.78 2.29 5.76 3.34 5.09%
DY 0.00 0.00 0.00 1.02 0.00 0.00 0.00 -
P/NAPS 0.97 0.90 0.72 0.94 1.29 0.34 0.46 13.23%
Price Multiplier on Announcement Date
31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 CAGR
Date 29/02/24 22/02/23 25/02/22 11/03/21 28/02/20 27/02/19 28/02/18 -
Price 3.54 2.47 1.80 1.85 2.72 0.62 0.63 -
P/RPS 4.49 3.24 2.37 2.96 2.91 0.81 1.03 27.79%
P/EPS 25.99 19.84 30.75 24.97 47.48 18.71 29.46 -2.06%
EY 3.85 5.04 3.25 4.00 2.11 5.34 3.39 2.14%
DY 0.00 0.00 0.00 1.08 0.00 0.00 0.00 -
P/NAPS 1.14 0.94 0.78 0.89 1.40 0.37 0.46 16.32%

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