[MASTER] YoY TTM Result on 31-Mar-2018 [#1]

Stock
[MASTER] MASTER-PACK GROUP BERHAD
Announcement Date
14-May-2018
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2018
Quarter
31-Mar-2018 [#1]
Profit Trend
QoQ- 19.14%
YoY- 50.35%
Quarter Report
Latest QR
Upcoming QR
MASTER's Result
MASTER's Financial Summary
View:
Show?
TTM Result
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Revenue 136,414 197,737 159,258 127,637 84,709 76,650 75,728 10.29%
PBT 13,348 17,168 10,310 6,170 3,678 3,430 5,617 15.50%
Tax -1,860 -1,535 -2,872 -1,479 -967 -733 -1,374 5.17%
NP 11,488 15,633 7,438 4,691 2,711 2,697 4,243 18.04%
-
NP to SH 11,493 15,640 7,446 4,700 3,126 2,938 4,252 18.00%
-
Tax Rate 13.93% 8.94% 27.86% 23.97% 26.29% 21.37% 24.46% -
Total Cost 124,926 182,104 151,820 122,946 81,998 73,953 71,485 9.74%
-
Net Worth 117,433 109,240 94,492 77,014 72,644 69,913 63,513 10.77%
Dividend
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Div 4,369 1,092 819 546 - 819 744 34.28%
Div Payout % 38.02% 6.98% 11.00% 11.62% - 27.89% 17.50% -
Equity
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Net Worth 117,433 109,240 94,492 77,014 72,644 69,913 63,513 10.77%
NOSH 54,620 54,620 54,620 54,620 54,620 54,620 49,620 1.61%
Ratio Analysis
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
NP Margin 8.42% 7.91% 4.67% 3.68% 3.20% 3.52% 5.60% -
ROE 9.79% 14.32% 7.88% 6.10% 4.30% 4.20% 6.69% -
Per Share
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 249.75 362.02 291.57 233.68 155.09 140.33 152.62 8.54%
EPS 21.04 28.63 13.63 8.60 5.72 5.38 8.57 16.13%
DPS 8.00 2.00 1.50 1.00 0.00 1.50 1.50 32.14%
NAPS 2.15 2.00 1.73 1.41 1.33 1.28 1.28 9.01%
Adjusted Per Share Value based on latest NOSH - 54,620
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
RPS 249.67 361.90 291.47 233.60 155.03 140.29 138.60 10.29%
EPS 21.03 28.62 13.63 8.60 5.72 5.38 7.78 18.00%
DPS 8.00 2.00 1.50 1.00 0.00 1.50 1.36 34.32%
NAPS 2.1493 1.9993 1.7294 1.4095 1.3295 1.2796 1.1624 10.77%
Price Multiplier on Financial Quarter End Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 31/03/21 31/03/20 29/03/19 30/03/18 31/03/17 31/03/16 31/03/15 -
Price 1.75 1.58 0.79 0.58 0.585 0.645 0.82 -
P/RPS 0.70 0.44 0.27 0.25 0.38 0.46 0.54 4.41%
P/EPS 8.32 5.52 5.80 6.74 10.22 11.99 9.57 -2.30%
EY 12.02 18.12 17.26 14.84 9.78 8.34 10.45 2.35%
DY 4.57 1.27 1.90 1.72 0.00 2.33 1.83 16.46%
P/NAPS 0.81 0.79 0.46 0.41 0.44 0.50 0.64 4.00%
Price Multiplier on Announcement Date
31/03/21 31/03/20 31/03/19 31/03/18 31/03/17 31/03/16 31/03/15 CAGR
Date 27/05/21 27/05/20 24/05/19 14/05/18 24/05/17 13/05/16 29/05/15 -
Price 1.79 1.65 0.705 0.64 0.675 0.61 0.815 -
P/RPS 0.72 0.46 0.24 0.27 0.44 0.43 0.53 5.23%
P/EPS 8.51 5.76 5.17 7.44 11.79 11.34 9.51 -1.83%
EY 11.76 17.35 19.34 13.45 8.48 8.82 10.51 1.88%
DY 4.47 1.21 2.13 1.56 0.00 2.46 1.84 15.92%
P/NAPS 0.83 0.83 0.41 0.45 0.51 0.48 0.64 4.42%

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