[MASTER] YoY TTM Result on 30-Sep-2011 [#3]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
25-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- -3.75%
YoY- -21.33%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
TTM Result
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Revenue 74,978 66,247 61,308 67,841 63,754 50,327 39,429 11.30%
PBT 6,754 3,523 602 5,599 6,678 3,298 -544 -
Tax -1,443 -1,158 -659 -1,499 -1,492 -1,237 224 -
NP 5,311 2,365 -57 4,100 5,186 2,061 -320 -
-
NP to SH 5,341 2,375 29 4,108 5,222 2,066 -319 -
-
Tax Rate 21.37% 32.87% 109.47% 26.77% 22.34% 37.51% - -
Total Cost 69,667 63,882 61,365 63,741 58,568 48,266 39,749 9.79%
-
Net Worth 57,063 52,101 50,116 50,153 45,727 38,713 29,600 11.55%
Dividend
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Div - 496 - 498 - - - -
Div Payout % - 20.89% - 12.13% - - - -
Equity
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Net Worth 57,063 52,101 50,116 50,153 45,727 38,713 29,600 11.55%
NOSH 49,620 49,620 49,620 49,656 49,703 49,632 40,000 3.65%
Ratio Analysis
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
NP Margin 7.08% 3.57% -0.09% 6.04% 8.13% 4.10% -0.81% -
ROE 9.36% 4.56% 0.06% 8.19% 11.42% 5.34% -1.08% -
Per Share
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 151.10 133.51 123.55 136.62 128.27 101.40 98.57 7.37%
EPS 10.76 4.79 0.06 8.27 10.51 4.16 -0.80 -
DPS 0.00 1.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 1.15 1.05 1.01 1.01 0.92 0.78 0.74 7.62%
Adjusted Per Share Value based on latest NOSH - 49,656
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
RPS 137.27 121.29 112.24 124.21 116.72 92.14 72.19 11.30%
EPS 9.78 4.35 0.05 7.52 9.56 3.78 -0.58 -
DPS 0.00 0.91 0.00 0.91 0.00 0.00 0.00 -
NAPS 1.0447 0.9539 0.9175 0.9182 0.8372 0.7088 0.5419 11.55%
Price Multiplier on Financial Quarter End Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 -
Price 0.80 0.53 0.48 0.39 0.38 0.45 0.43 -
P/RPS 0.53 0.40 0.39 0.29 0.30 0.44 0.44 3.14%
P/EPS 7.43 11.07 821.30 4.71 3.62 10.81 -53.92 -
EY 13.45 9.03 0.12 21.21 27.65 9.25 -1.85 -
DY 0.00 1.89 0.00 2.56 0.00 0.00 0.00 -
P/NAPS 0.70 0.50 0.48 0.39 0.41 0.58 0.58 3.18%
Price Multiplier on Announcement Date
30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 CAGR
Date 28/11/14 29/11/13 30/11/12 25/11/11 26/11/10 24/11/09 28/11/08 -
Price 0.78 0.55 0.54 0.38 0.41 0.40 0.37 -
P/RPS 0.52 0.41 0.44 0.28 0.32 0.39 0.38 5.36%
P/EPS 7.25 11.49 923.96 4.59 3.90 9.61 -46.39 -
EY 13.80 8.70 0.11 21.77 25.63 10.41 -2.16 -
DY 0.00 1.82 0.00 2.63 0.00 0.00 0.00 -
P/NAPS 0.68 0.52 0.53 0.38 0.45 0.51 0.50 5.25%

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