[MASTER] YoY TTM Result on 30-Jun-2012 [#2]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
24-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- -56.69%
YoY- -96.13%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
TTM Result
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Revenue 74,730 74,073 64,409 63,148 65,826 61,897 48,302 7.54%
PBT 5,322 6,248 3,686 995 5,472 6,844 1,721 20.69%
Tax -1,214 -1,602 -1,096 -922 -1,218 -1,613 -884 5.42%
NP 4,108 4,646 2,590 73 4,254 5,231 837 30.34%
-
NP to SH 4,126 4,672 2,590 165 4,268 5,265 842 30.31%
-
Tax Rate 22.81% 25.64% 29.73% 92.66% 22.26% 23.57% 51.37% -
Total Cost 70,622 69,427 61,819 63,075 61,572 56,666 47,465 6.84%
-
Net Worth 68,275 55,574 51,604 49,123 48,993 44,120 37,124 10.68%
Dividend
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Div 1,563 496 - - 498 - - -
Div Payout % 37.90% 10.62% - - 11.67% - - -
Equity
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Net Worth 68,275 55,574 51,604 49,123 48,993 44,120 37,124 10.68%
NOSH 54,620 49,620 49,620 49,620 48,993 49,573 49,499 1.65%
Ratio Analysis
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
NP Margin 5.50% 6.27% 4.02% 0.12% 6.46% 8.45% 1.73% -
ROE 6.04% 8.41% 5.02% 0.34% 8.71% 11.93% 2.27% -
Per Share
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 136.82 149.28 129.80 127.26 134.36 124.86 97.58 5.79%
EPS 7.55 9.42 5.22 0.33 8.71 10.62 1.70 28.19%
DPS 2.86 1.00 0.00 0.00 1.02 0.00 0.00 -
NAPS 1.25 1.12 1.04 0.99 1.00 0.89 0.75 8.88%
Adjusted Per Share Value based on latest NOSH - 49,620
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
RPS 136.82 135.61 117.92 115.61 120.52 113.32 88.43 7.54%
EPS 7.55 8.55 4.74 0.30 7.81 9.64 1.54 30.32%
DPS 2.86 0.91 0.00 0.00 0.91 0.00 0.00 -
NAPS 1.25 1.0175 0.9448 0.8994 0.897 0.8078 0.6797 10.68%
Price Multiplier on Financial Quarter End Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 -
Price 0.72 0.82 0.57 0.50 0.365 0.41 0.38 -
P/RPS 0.53 0.55 0.44 0.39 0.27 0.33 0.39 5.24%
P/EPS 9.53 8.71 10.92 150.36 4.19 3.86 22.34 -13.23%
EY 10.49 11.48 9.16 0.67 23.87 25.90 4.48 15.22%
DY 3.98 1.22 0.00 0.00 2.79 0.00 0.00 -
P/NAPS 0.58 0.73 0.55 0.51 0.37 0.46 0.51 2.16%
Price Multiplier on Announcement Date
30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 CAGR
Date 24/08/15 29/08/14 30/08/13 24/08/12 26/08/11 12/10/10 27/08/09 -
Price 0.63 0.815 0.48 0.50 0.37 0.42 0.49 -
P/RPS 0.46 0.55 0.37 0.39 0.28 0.34 0.50 -1.37%
P/EPS 8.34 8.66 9.20 150.36 4.25 3.95 28.81 -18.65%
EY 11.99 11.55 10.87 0.67 23.54 25.29 3.47 22.94%
DY 4.54 1.23 0.00 0.00 2.75 0.00 0.00 -
P/NAPS 0.50 0.73 0.46 0.51 0.37 0.47 0.65 -4.27%

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