[MASTER] YoY TTM Result on 30-Jun-2019 [#2]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
23-Aug-2019
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2019
Quarter
30-Jun-2019 [#2]
Profit Trend
QoQ- 29.51%
YoY- 98.01%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
TTM Result
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Revenue 156,193 141,270 180,616 177,019 131,728 92,310 79,705 11.85%
PBT 19,733 16,701 15,184 12,497 6,363 4,409 3,253 35.02%
Tax -3,998 -2,628 -1,317 -2,863 -1,501 -1,070 -778 31.34%
NP 15,735 14,073 13,867 9,634 4,862 3,339 2,475 36.08%
-
NP to SH 15,738 14,076 13,873 9,643 4,870 3,615 2,845 32.97%
-
Tax Rate 20.26% 15.74% 8.67% 22.91% 23.59% 24.27% 23.92% -
Total Cost 140,458 127,197 166,749 167,385 126,866 88,971 77,230 10.47%
-
Net Worth 133,819 120,164 108,694 96,677 77,560 73,737 69,913 11.42%
Dividend
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Div 3,277 2,184 2,184 1,092 819 546 546 34.78%
Div Payout % 20.82% 15.52% 15.75% 11.33% 16.82% 15.11% 19.20% -
Equity
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Net Worth 133,819 120,164 108,694 96,677 77,560 73,737 69,913 11.42%
NOSH 54,620 54,620 54,620 54,620 54,620 54,620 54,620 0.00%
Ratio Analysis
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
NP Margin 10.07% 9.96% 7.68% 5.44% 3.69% 3.62% 3.11% -
ROE 11.76% 11.71% 12.76% 9.97% 6.28% 4.90% 4.07% -
Per Share
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 285.96 258.64 330.68 324.09 241.17 169.00 145.93 11.85%
EPS 28.81 25.77 25.40 17.65 8.92 6.62 5.21 32.96%
DPS 6.00 4.00 4.00 2.00 1.50 1.00 1.00 34.78%
NAPS 2.45 2.20 1.99 1.77 1.42 1.35 1.28 11.42%
Adjusted Per Share Value based on latest NOSH - 54,620
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
RPS 285.96 258.64 330.68 324.09 241.17 169.00 145.93 11.85%
EPS 28.81 25.77 25.40 17.65 8.92 6.62 5.21 32.96%
DPS 6.00 4.00 4.00 2.00 1.50 1.00 1.00 34.78%
NAPS 2.45 2.20 1.99 1.77 1.42 1.35 1.28 11.42%
Price Multiplier on Financial Quarter End Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 30/06/22 30/06/21 30/06/20 28/06/19 29/06/18 30/06/17 30/06/16 -
Price 1.62 1.69 1.76 1.15 0.59 0.66 0.60 -
P/RPS 0.57 0.65 0.53 0.35 0.24 0.39 0.41 5.64%
P/EPS 5.62 6.56 6.93 6.51 6.62 9.97 11.52 -11.26%
EY 17.79 15.25 14.43 15.35 15.11 10.03 8.68 12.69%
DY 3.70 2.37 2.27 1.74 2.54 1.52 1.67 14.17%
P/NAPS 0.66 0.77 0.88 0.65 0.42 0.49 0.47 5.81%
Price Multiplier on Announcement Date
30/06/22 30/06/21 30/06/20 30/06/19 30/06/18 30/06/17 30/06/16 CAGR
Date 19/08/22 20/08/21 21/08/20 23/08/19 24/08/18 23/08/17 26/08/16 -
Price 1.87 1.73 2.05 1.31 0.635 0.625 0.595 -
P/RPS 0.65 0.67 0.62 0.40 0.26 0.37 0.41 7.97%
P/EPS 6.49 6.71 8.07 7.42 7.12 9.44 11.42 -8.98%
EY 15.41 14.90 12.39 13.48 14.04 10.59 8.75 9.88%
DY 3.21 2.31 1.95 1.53 2.36 1.60 1.68 11.38%
P/NAPS 0.76 0.79 1.03 0.74 0.45 0.46 0.46 8.72%

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