[MASTER] YoY TTM Result on 31-Mar-2017 [#1]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
24-May-2017
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2017
Quarter
31-Mar-2017 [#1]
Profit Trend
QoQ- 1.92%
YoY- 6.4%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
TTM Result
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Revenue 197,737 159,258 127,637 84,709 76,650 75,728 72,459 18.19%
PBT 17,168 10,310 6,170 3,678 3,430 5,617 6,781 16.72%
Tax -1,535 -2,872 -1,479 -967 -733 -1,374 -1,402 1.52%
NP 15,633 7,438 4,691 2,711 2,697 4,243 5,379 19.44%
-
NP to SH 15,640 7,446 4,700 3,126 2,938 4,252 5,402 19.36%
-
Tax Rate 8.94% 27.86% 23.97% 26.29% 21.37% 24.46% 20.68% -
Total Cost 182,104 151,820 122,946 81,998 73,953 71,485 67,080 18.09%
-
Net Worth 109,240 94,492 77,014 72,644 69,913 63,513 54,582 12.24%
Dividend
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Div 1,092 819 546 - 819 744 496 14.04%
Div Payout % 6.98% 11.00% 11.62% - 27.89% 17.50% 9.19% -
Equity
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Net Worth 109,240 94,492 77,014 72,644 69,913 63,513 54,582 12.24%
NOSH 54,620 54,620 54,620 54,620 54,620 49,620 49,620 1.61%
Ratio Analysis
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
NP Margin 7.91% 4.67% 3.68% 3.20% 3.52% 5.60% 7.42% -
ROE 14.32% 7.88% 6.10% 4.30% 4.20% 6.69% 9.90% -
Per Share
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 362.02 291.57 233.68 155.09 140.33 152.62 146.03 16.32%
EPS 28.63 13.63 8.60 5.72 5.38 8.57 10.89 17.46%
DPS 2.00 1.50 1.00 0.00 1.50 1.50 1.00 12.23%
NAPS 2.00 1.73 1.41 1.33 1.28 1.28 1.10 10.46%
Adjusted Per Share Value based on latest NOSH - 54,620
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
RPS 361.90 291.47 233.60 155.03 140.29 138.60 132.61 18.19%
EPS 28.62 13.63 8.60 5.72 5.38 7.78 9.89 19.35%
DPS 2.00 1.50 1.00 0.00 1.50 1.36 0.91 14.01%
NAPS 1.9993 1.7294 1.4095 1.3295 1.2796 1.1624 0.999 12.24%
Price Multiplier on Financial Quarter End Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 31/03/14 -
Price 1.58 0.79 0.58 0.585 0.645 0.82 0.765 -
P/RPS 0.44 0.27 0.25 0.38 0.46 0.54 0.52 -2.74%
P/EPS 5.52 5.80 6.74 10.22 11.99 9.57 7.03 -3.94%
EY 18.12 17.26 14.84 9.78 8.34 10.45 14.23 4.10%
DY 1.27 1.90 1.72 0.00 2.33 1.83 1.31 -0.51%
P/NAPS 0.79 0.46 0.41 0.44 0.50 0.64 0.70 2.03%
Price Multiplier on Announcement Date
31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 31/03/14 CAGR
Date 27/05/20 24/05/19 14/05/18 24/05/17 13/05/16 29/05/15 30/05/14 -
Price 1.65 0.705 0.64 0.675 0.61 0.815 0.845 -
P/RPS 0.46 0.24 0.27 0.44 0.43 0.53 0.58 -3.78%
P/EPS 5.76 5.17 7.44 11.79 11.34 9.51 7.76 -4.84%
EY 17.35 19.34 13.45 8.48 8.82 10.51 12.88 5.08%
DY 1.21 2.13 1.56 0.00 2.46 1.84 1.18 0.41%
P/NAPS 0.83 0.41 0.45 0.51 0.48 0.64 0.77 1.25%

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