MASTER-PACK GROUP BERHAD

KLSE (MYR): MASTER (7029)

You're accessing 15 mins delay data. Turn on live stream now to enjoy real-time data!

Last Price

3.93

Today's Change

-0.02 (0.51%)

Day's Change

3.91 - 3.96

Trading Volume

55,500

Financial

Show?
Last 10 FY Result
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Revenue 166,486 166,486 166,486 160,973 153,977 141,866 204,599 145,586 115,960 82,465 74,463 76,571 9.00%
PBT 29,134 29,134 29,134 25,162 18,229 12,793 17,622 8,230 5,387 3,512 3,736 6,297 18.54%
Tax -3,742 -3,697 -3,742 -3,324 -3,776 -1,523 -1,935 -2,483 -1,451 -956 -1,001 -1,464 10.98%
NP 25,392 25,437 25,392 21,838 14,453 11,270 15,687 5,747 3,936 2,556 2,735 4,833 20.22%
-
NP to SH 25,392 25,437 25,392 21,838 14,456 11,275 15,695 5,755 3,945 3,067 2,872 4,874 20.11%
-
Tax Rate 12.84% 12.69% 12.84% 13.21% 20.71% 11.90% 10.98% 30.17% 26.94% 27.22% 26.79% 23.25% -
Total Cost 141,094 141,049 141,094 139,135 139,524 130,596 188,912 139,839 112,024 79,909 71,728 71,738 7.80%
-
Net Worth 169,868 169,868 169,868 143,104 126,172 113,609 105,963 91,215 75,375 72,036 69,913 63,017 11.64%
Dividend
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Div 6,554 6,554 6,554 5,462 2,184 3,277 1,092 819 546 545 819 - -
Div Payout % 25.81% 25.77% 25.81% 25.01% 15.11% 29.07% 6.96% 14.24% 13.85% 17.79% 28.53% - -
Equity
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Net Worth 169,868 169,868 169,868 143,104 126,172 113,609 105,963 91,215 75,375 72,036 69,913 63,017 11.64%
NOSH 54,620 54,620 54,620 54,620 54,620 54,620 54,620 54,620 54,620 54,572 54,620 49,620 1.07%
Ratio Analysis
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
NP Margin 15.25% 15.28% 15.25% 13.57% 9.39% 7.94% 7.67% 3.95% 3.39% 3.10% 3.67% 6.31% -
ROE 14.95% 14.97% 14.95% 15.26% 11.46% 9.92% 14.81% 6.31% 5.23% 4.26% 4.11% 7.73% -
Per Share
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 304.81 304.81 304.81 294.71 281.91 259.73 374.59 266.54 212.30 151.11 136.33 154.31 7.85%
EPS 46.49 46.57 46.49 39.98 26.47 20.64 28.73 10.54 7.22 5.62 5.39 9.82 18.84%
DPS 12.00 12.00 12.00 10.00 4.00 6.00 2.00 1.50 1.00 1.00 1.50 0.00 -
NAPS 3.11 3.11 3.11 2.62 2.31 2.08 1.94 1.67 1.38 1.32 1.28 1.27 10.45%
Adjusted Per Share Value based on latest NOSH - 54,620
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
RPS 304.81 304.81 304.81 294.71 281.91 259.73 374.59 266.54 212.30 150.98 136.33 140.19 9.00%
EPS 46.49 46.57 46.49 39.98 26.47 20.64 28.73 10.54 7.22 5.62 5.39 8.92 20.12%
DPS 12.00 12.00 12.00 10.00 4.00 6.00 2.00 1.50 1.00 1.00 1.50 0.00 -
NAPS 3.11 3.11 3.11 2.62 2.31 2.08 1.94 1.67 1.38 1.3189 1.28 1.1537 11.64%
Price Multiplier on Financial Quarter End Date
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 29/12/23 29/12/23 29/12/23 30/12/22 31/12/21 31/12/20 31/12/19 31/12/18 29/12/17 30/12/16 31/12/15 31/12/14 -
Price 3.03 3.03 3.03 2.35 1.67 1.96 2.50 0.575 0.64 0.51 0.68 0.73 -
P/RPS 0.99 0.99 0.99 0.80 0.59 0.75 0.67 0.22 0.30 0.34 0.50 0.47 8.62%
P/EPS 6.52 6.51 6.52 5.88 6.31 9.49 8.70 5.46 8.86 9.07 12.93 7.43 -1.44%
EY 15.34 15.37 15.34 17.01 15.85 10.53 11.49 18.32 11.29 11.02 7.73 13.46 1.46%
DY 3.96 3.96 3.96 4.26 2.40 3.06 0.80 2.61 1.56 1.96 2.21 0.00 -
P/NAPS 0.97 0.97 0.97 0.90 0.72 0.94 1.29 0.34 0.46 0.39 0.53 0.57 6.08%
Price Multiplier on Announcement Date
AQR T4Q 31/12/23 31/12/22 31/12/21 31/12/20 31/12/19 31/12/18 31/12/17 31/12/16 31/12/15 31/12/14 CAGR
Date 29/02/24 29/02/24 29/02/24 22/02/23 25/02/22 11/03/21 28/02/20 27/02/19 28/02/18 27/02/17 26/02/16 27/02/15 -
Price 3.54 3.54 3.54 2.47 1.80 1.85 2.72 0.62 0.63 0.62 0.64 0.865 -
P/RPS 1.16 1.16 1.16 0.84 0.64 0.71 0.73 0.23 0.30 0.41 0.47 0.56 8.42%
P/EPS 7.61 7.60 7.61 6.18 6.80 8.96 9.47 5.88 8.72 11.03 12.17 8.81 -1.61%
EY 13.13 13.16 13.13 16.19 14.70 11.16 10.56 16.99 11.46 9.06 8.22 11.36 1.62%
DY 3.39 3.39 3.39 4.05 2.22 3.24 0.74 2.42 1.59 1.61 2.34 0.00 -
P/NAPS 1.14 1.14 1.14 0.94 0.78 0.89 1.40 0.37 0.46 0.47 0.50 0.68 5.90%

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
2 people like this. Showing 50 of 2,250 comments

JacNgu

you shhhh on dumping heavily this morning. i am shaking ๐Ÿ˜“๐Ÿ˜‚

2023-09-13 12:37

hhhiii123

wah, i dun even know the shake out so crazy, time to fly?

2023-09-13 21:38

loribalak

It's woken up! Good news coming?

2023-09-15 09:33

troy88

Wow, still strong!

2023-09-15 09:50

hhhiii123

Wakaka, engine start

2023-09-15 11:25

loribalak

Now +27 sen. Announcement coming? Hopefully limits up ๐Ÿ˜˜

2023-09-15 14:53

troy88

it was supposed to reach this level early this year but didn't. Now only they push up..

2023-09-15 15:05

Bold_Investor

Still cheap. They are performing incredibly well despite recession, should be way higher. Refer to my previous comment.

2023-09-15 19:40

pantor

Sleeping dragon has waken up

2023-09-16 01:05

Cakes Moon

Take profit

2023-09-16 09:24

loribalak

Last Friday's momentum carrying on this morning

2023-09-18 09:40

loribalak

Just hit 3.20 just now ๐Ÿ’ช

2023-09-18 11:07

AmySee

quite weird... I thought the packaging business was still on the downtrend

2023-09-18 11:16

Bold_Investor

This rally is long overdue. I'm gonna keep holding.

2023-09-18 11:17

KPH5328

6ct dividend ex tomorrow, let's see the momentum from tomorrow.

2023-09-18 11:56

loribalak

Game over already?

2023-09-18 16:56

EngineeringProfit

Just begin lah. Just relaxxxxxx

2023-09-18 17:01

troy88

Soon may never see below RM3 again..

2023-09-19 09:34

loribalak

Good recovery after ex-div. Time to take profit?

2023-09-19 11:51

loribalak

Should be coming soon... Oct perhaps

2023-09-20 09:40

AmySee

Good news coming in Oct?

2023-09-20 12:11

AmySee

It's dividend payout I think ๐Ÿ˜„

2023-09-22 14:50

loribalak

Yes waiting for announcement...

2023-09-26 17:03

troy88

Looking good..

2023-09-27 09:50

EngineeringProfit

Up up....go

2023-09-27 10:00

loribalak

low volume. based on trades, it seems someone is collecting

2023-09-27 17:16

EngineeringProfit

OMG

2023-10-03 15:13

loribalak

Stay strong guys

2023-10-03 17:01

EngineeringProfit

Interesting......so fast can buy back

2023-10-05 17:19

EngineeringProfit

2.70 yummy

2023-10-05 17:29

EngineeringProfit

Think got chance to collect more & cheaper below 2.70 tomorrow.....hehe

2023-10-05 17:44

EngineeringProfit

Huat arrrr

2023-10-09 10:23

troy88

Very good QR. Business strong and resilient..

2023-11-20 09:53

Bold_Investor

Welcome back, Master-pack.

2023-11-27 21:04

G-boy

market cap chase up L&P
so possible to go to rm5...

my plan is boss will issue bonus issue and warrant..
of course, direct slowly up to rm5 is the best way for me..haha

2023-11-27 22:44

MrFox

how meh when fruitcake is mouldy!

2023-11-28 09:04

G-boy

of course fake up...
need take some times...guessing 2 month just start engine..
(refer back last time Yayasan buying point)

2023-12-06 14:36

G-boy

yayasan keep buying..
insider move?

2023-12-07 19:20

G-boy

trade at PE6.5
Back to
PE10, stock price rm4.5
PE12, stock price rm5.4

2023-12-13 14:00

speakup

Take off what? Clothes?

2024-01-15 12:58

Bold_Investor

New all time high today.

2024-01-15 13:14

EngineeringProfit

Master is my favourite

2024-02-21 14:46

fruitcake

sign of a BAD QR?๐Ÿ˜…๐Ÿ˜… swim fast๐Ÿฆˆ๐Ÿฆˆ๐Ÿ˜

2 months ago

fruitcake

hollan

2 months ago

G-boy

tq master...new net profit!!! give u a star!

2 months ago

fruitcake

so so only. going nowhere except hollan

2 months ago

fruitcake

waiting for a dull star to fall

2 months ago

EngineeringProfit

If kenyang enough, just take profit$ lah

2 months ago

G-boy

if market cap 1b then should be hollan...
but market cap so less...180m...
better than pphb which no dividend at all

2 months ago

ming

Muhibah + Teo Chang Hock have more than 10% shareholding in MASTER-PACK.

Should press the management to increase the dividend pay out !

**Muhibah & Teo are the shareholder in FAVCO as well~

1 month ago

Post a Comment