[MASTER] YoY TTM Result on 30-Jun-2011 [#2]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
26-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 12.17%
YoY- -18.94%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
TTM Result
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Revenue 74,073 64,409 63,148 65,826 61,897 48,302 36,066 12.73%
PBT 6,248 3,686 995 5,472 6,844 1,721 -1,287 -
Tax -1,602 -1,096 -922 -1,218 -1,613 -884 353 -
NP 4,646 2,590 73 4,254 5,231 837 -934 -
-
NP to SH 4,672 2,590 165 4,268 5,265 842 -933 -
-
Tax Rate 25.64% 29.73% 92.66% 22.26% 23.57% 51.37% - -
Total Cost 69,427 61,819 63,075 61,572 56,666 47,465 37,000 11.05%
-
Net Worth 55,574 51,604 49,123 48,993 44,120 37,124 36,383 7.31%
Dividend
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Div 496 - - 498 - - - -
Div Payout % 10.62% - - 11.67% - - - -
Equity
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Net Worth 55,574 51,604 49,123 48,993 44,120 37,124 36,383 7.31%
NOSH 49,620 49,620 49,620 48,993 49,573 49,499 49,166 0.15%
Ratio Analysis
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
NP Margin 6.27% 4.02% 0.12% 6.46% 8.45% 1.73% -2.59% -
ROE 8.41% 5.02% 0.34% 8.71% 11.93% 2.27% -2.56% -
Per Share
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 149.28 129.80 127.26 134.36 124.86 97.58 73.35 12.56%
EPS 9.42 5.22 0.33 8.71 10.62 1.70 -1.90 -
DPS 1.00 0.00 0.00 1.02 0.00 0.00 0.00 -
NAPS 1.12 1.04 0.99 1.00 0.89 0.75 0.74 7.14%
Adjusted Per Share Value based on latest NOSH - 48,993
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
RPS 135.57 117.88 115.57 120.47 113.28 88.40 66.01 12.73%
EPS 8.55 4.74 0.30 7.81 9.64 1.54 -1.71 -
DPS 0.91 0.00 0.00 0.91 0.00 0.00 0.00 -
NAPS 1.0171 0.9445 0.8991 0.8967 0.8075 0.6795 0.6659 7.31%
Price Multiplier on Financial Quarter End Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 -
Price 0.82 0.57 0.50 0.365 0.41 0.38 0.42 -
P/RPS 0.55 0.44 0.39 0.27 0.33 0.39 0.57 -0.59%
P/EPS 8.71 10.92 150.36 4.19 3.86 22.34 -22.13 -
EY 11.48 9.16 0.67 23.87 25.90 4.48 -4.52 -
DY 1.22 0.00 0.00 2.79 0.00 0.00 0.00 -
P/NAPS 0.73 0.55 0.51 0.37 0.46 0.51 0.57 4.20%
Price Multiplier on Announcement Date
30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 CAGR
Date 29/08/14 30/08/13 24/08/12 26/08/11 12/10/10 27/08/09 29/08/08 -
Price 0.815 0.48 0.50 0.37 0.42 0.49 0.47 -
P/RPS 0.55 0.37 0.39 0.28 0.34 0.50 0.64 -2.49%
P/EPS 8.66 9.20 150.36 4.25 3.95 28.81 -24.77 -
EY 11.55 10.87 0.67 23.54 25.29 3.47 -4.04 -
DY 1.23 0.00 0.00 2.75 0.00 0.00 0.00 -
P/NAPS 0.73 0.46 0.51 0.37 0.47 0.65 0.64 2.21%

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