[MASTER] YoY Quarter Result on 31-Mar-2018 [#1]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
14-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 20.38%
YoY- 115.98%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
Quarter Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 35,209 40,661 47,523 33,851 22,174 19,930 17,743 12.08%
PBT 3,913 3,358 3,812 1,732 949 783 819 29.74%
Tax -654 -317 -717 -328 -300 -289 -287 14.69%
NP 3,259 3,041 3,095 1,404 649 494 532 35.23%
-
NP to SH 3,260 3,042 3,097 1,406 651 592 526 35.49%
-
Tax Rate 16.71% 9.44% 18.81% 18.94% 31.61% 36.91% 35.04% -
Total Cost 31,950 37,620 44,428 32,447 21,525 19,436 17,211 10.85%
-
Net Worth 117,433 109,240 94,492 77,014 72,644 69,913 63,513 10.77%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 1,092 - - - - 546 744 6.59%
Div Payout % 33.51% - - - - 92.26% 141.50% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 117,433 109,240 94,492 77,014 72,644 69,913 63,513 10.77%
NOSH 54,620 54,620 54,620 54,620 54,620 54,620 49,620 1.61%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 9.26% 7.48% 6.51% 4.15% 2.93% 2.48% 3.00% -
ROE 2.78% 2.78% 3.28% 1.83% 0.90% 0.85% 0.83% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 64.46 74.44 87.01 61.98 40.60 36.49 35.76 10.30%
EPS 5.97 5.57 5.67 2.57 1.19 1.08 1.06 33.35%
DPS 2.00 0.00 0.00 0.00 0.00 1.00 1.50 4.90%
NAPS 2.15 2.00 1.73 1.41 1.33 1.28 1.28 9.01%
Adjusted Per Share Value based on latest NOSH - 54,620
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 64.44 74.42 86.98 61.95 40.58 36.48 32.47 12.09%
EPS 5.97 5.57 5.67 2.57 1.19 1.08 0.96 35.56%
DPS 2.00 0.00 0.00 0.00 0.00 1.00 1.36 6.63%
NAPS 2.1493 1.9993 1.7294 1.4095 1.3295 1.2796 1.1624 10.77%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.75 1.58 0.79 0.58 0.585 0.645 0.82 -
P/RPS 2.71 2.12 0.91 0.94 1.44 1.77 2.29 2.84%
P/EPS 29.32 28.37 13.93 22.53 49.08 59.51 77.35 -14.91%
EY 3.41 3.52 7.18 4.44 2.04 1.68 1.29 17.57%
DY 1.14 0.00 0.00 0.00 0.00 1.55 1.83 -7.57%
P/NAPS 0.81 0.79 0.46 0.41 0.44 0.50 0.64 4.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 27/05/20 24/05/19 14/05/18 24/05/17 13/05/16 29/05/15 -
Price 1.79 1.65 0.705 0.64 0.675 0.61 0.815 -
P/RPS 2.78 2.22 0.81 1.03 1.66 1.67 2.28 3.35%
P/EPS 29.99 29.63 12.43 24.86 56.63 56.28 76.88 -14.50%
EY 3.33 3.38 8.04 4.02 1.77 1.78 1.30 16.95%
DY 1.12 0.00 0.00 0.00 0.00 1.64 1.84 -7.93%
P/NAPS 0.83 0.83 0.41 0.45 0.51 0.48 0.64 4.42%

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