[MASTER] YoY TTM Result on 31-Dec-2013 [#4]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
28-Feb-2014
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
31-Dec-2013 [#4]
Profit Trend
QoQ- 98.78%
YoY- 247.9%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
TTM Result
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Revenue 82,465 74,463 76,571 68,924 62,049 66,524 61,296 5.06%
PBT 3,512 3,466 6,298 6,010 1,878 3,320 5,497 -7.18%
Tax -956 -731 -1,464 -1,287 -613 -1,416 -1,419 -6.36%
NP 2,556 2,735 4,834 4,723 1,265 1,904 4,078 -7.48%
-
NP to SH 3,067 2,872 4,875 4,721 1,357 1,893 4,107 -4.74%
-
Tax Rate 27.22% 21.09% 23.25% 21.41% 32.64% 42.65% 25.81% -
Total Cost 79,909 71,728 71,737 64,201 60,784 64,620 57,218 5.71%
-
Net Worth 72,098 69,913 63,017 53,589 49,620 48,618 46,832 7.44%
Dividend
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Div 546 1,563 - 496 - - 498 1.54%
Div Payout % 17.81% 54.44% - 10.51% - - 12.13% -
Equity
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Net Worth 72,098 69,913 63,017 53,589 49,620 48,618 46,832 7.44%
NOSH 54,620 54,620 49,620 49,620 49,620 49,610 49,821 1.54%
Ratio Analysis
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
NP Margin 3.10% 3.67% 6.31% 6.85% 2.04% 2.86% 6.65% -
ROE 4.25% 4.11% 7.74% 8.81% 2.73% 3.89% 8.77% -
Per Share
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 150.98 136.33 154.31 138.90 125.05 134.09 123.03 3.46%
EPS 5.62 5.26 9.82 9.51 2.73 3.82 8.24 -6.17%
DPS 1.00 2.86 0.00 1.00 0.00 0.00 1.00 0.00%
NAPS 1.32 1.28 1.27 1.08 1.00 0.98 0.94 5.81%
Adjusted Per Share Value based on latest NOSH - 49,620
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
RPS 150.93 136.28 140.14 126.14 113.56 121.75 112.18 5.06%
EPS 5.61 5.26 8.92 8.64 2.48 3.46 7.52 -4.76%
DPS 1.00 2.86 0.00 0.91 0.00 0.00 0.91 1.58%
NAPS 1.3196 1.2796 1.1534 0.9808 0.9081 0.8898 0.8571 7.45%
Price Multiplier on Financial Quarter End Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 30/12/16 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 -
Price 0.51 0.68 0.73 0.525 0.45 0.38 0.37 -
P/RPS 0.34 0.50 0.47 0.38 0.36 0.28 0.30 2.10%
P/EPS 9.08 12.93 7.43 5.52 16.45 9.96 4.49 12.44%
EY 11.01 7.73 13.46 18.12 6.08 10.04 22.28 -11.07%
DY 1.96 4.21 0.00 1.90 0.00 0.00 2.70 -5.19%
P/NAPS 0.39 0.53 0.57 0.49 0.45 0.39 0.39 0.00%
Price Multiplier on Announcement Date
31/12/16 31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 CAGR
Date 27/02/17 26/02/16 27/02/15 28/02/14 26/02/13 28/02/12 25/02/11 -
Price 0.62 0.64 0.865 0.60 0.44 0.67 0.38 -
P/RPS 0.41 0.47 0.56 0.43 0.35 0.50 0.31 4.76%
P/EPS 11.04 12.17 8.80 6.31 16.09 17.56 4.61 15.65%
EY 9.06 8.22 11.36 15.86 6.22 5.70 21.69 -13.52%
DY 1.61 4.47 0.00 1.67 0.00 0.00 2.63 -7.84%
P/NAPS 0.47 0.50 0.68 0.56 0.44 0.68 0.40 2.72%

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