Highlights

[MASTER] QoQ Quarter Result on 2022-06-30 [#2]

Stock [MASTER]: MASTER-PACK GROUP BERHAD
Announcement Date 19-Aug-2022
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2022
Quarter 30-Jun-2022  [#2]
Profit Trend QoQ -     -7.30%    YoY -     -1.05%
Quarter Report


View:


Show?  QoQ % Horiz. %

Quarter Result
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Revenue 40,768 41,651 43,461 38,829 36,888 41,549 38,927 3.13%
  QoQ % -2.12% -4.16% 11.93% 5.26% -11.22% 6.74% -
  Horiz. % 104.73% 107.00% 111.65% 99.75% 94.76% 106.74% 100.00%
PBT 5,949 6,524 7,906 5,756 4,976 4,499 4,502 20.44%
  QoQ % -8.81% -17.48% 37.35% 15.68% 10.60% -0.07% -
  Horiz. % 132.14% 144.91% 175.61% 127.85% 110.53% 99.93% 100.00%
Tax -996 277 -1,707 -1,504 -390 -1,303 -801 15.65%
  QoQ % -459.57% 116.23% -13.50% -285.64% 70.07% -62.67% -
  Horiz. % 124.34% -34.58% 213.11% 187.77% 48.69% 162.67% 100.00%
NP 4,953 6,801 6,199 4,252 4,586 3,196 3,701 21.46%
  QoQ % -27.17% 9.71% 45.79% -7.28% 43.49% -13.64% -
  Horiz. % 133.83% 183.76% 167.50% 114.89% 123.91% 86.36% 100.00%
NP to SH 4,953 6,800 6,199 4,252 4,587 3,197 3,702 21.44%
  QoQ % -27.16% 9.70% 45.79% -7.30% 43.48% -13.64% -
  Horiz. % 133.79% 183.68% 167.45% 114.86% 123.91% 86.36% 100.00%
Tax Rate 16.74 % -4.25 % 21.59 % 26.13 % 7.84 % 28.96 % 17.79 % -3.98%
  QoQ % 493.88% -119.69% -17.37% 233.29% -72.93% 62.79% -
  Horiz. % 94.10% -23.89% 121.36% 146.88% 44.07% 162.79% 100.00%
Total Cost 35,815 34,850 37,262 34,577 32,302 38,353 35,226 1.11%
  QoQ % 2.77% -6.47% 7.77% 7.04% -15.78% 8.88% -
  Horiz. % 101.67% 98.93% 105.78% 98.16% 91.70% 108.88% 100.00%
Net Worth 145,289 143,104 137,642 133,819 131,088 126,172 124,533 10.83%
  QoQ % 1.53% 3.97% 2.86% 2.08% 3.90% 1.32% -
  Horiz. % 116.67% 114.91% 110.53% 107.46% 105.26% 101.32% 100.00%
Dividend
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Div 3,277 - 3,277 - 2,184 - 1,092 108.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 0.00% 300.00% 0.00% 200.00% 0.00% 100.00%
Div Payout % 66.17 % - % 52.87 % - % 47.63 % - % 29.51 % 71.40%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 224.23% 0.00% 179.16% 0.00% 161.40% 0.00% 100.00%
Equity
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Net Worth 145,289 143,104 137,642 133,819 131,088 126,172 124,533 10.83%
  QoQ % 1.53% 3.97% 2.86% 2.08% 3.90% 1.32% -
  Horiz. % 116.67% 114.91% 110.53% 107.46% 105.26% 101.32% 100.00%
NOSH 54,620 54,620 54,620 54,620 54,620 54,620 54,620 -
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Ratio Analysis
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
NP Margin 12.15 % 16.33 % 14.26 % 10.95 % 12.43 % 7.69 % 9.51 % 17.76%
  QoQ % -25.60% 14.52% 30.23% -11.91% 61.64% -19.14% -
  Horiz. % 127.76% 171.71% 149.95% 115.14% 130.70% 80.86% 100.00%
ROE 3.41 % 4.75 % 4.50 % 3.18 % 3.50 % 2.53 % 2.97 % 9.66%
  QoQ % -28.21% 5.56% 41.51% -9.14% 38.34% -14.81% -
  Horiz. % 114.81% 159.93% 151.52% 107.07% 117.85% 85.19% 100.00%
Per Share
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 74.64 76.26 79.57 71.09 67.54 76.07 71.27 3.13%
  QoQ % -2.12% -4.16% 11.93% 5.26% -11.21% 6.73% -
  Horiz. % 104.73% 107.00% 111.65% 99.75% 94.77% 106.73% 100.00%
EPS 9.07 12.45 11.35 7.78 8.40 5.85 6.78 21.43%
  QoQ % -27.15% 9.69% 45.89% -7.38% 43.59% -13.72% -
  Horiz. % 133.78% 183.63% 167.40% 114.75% 123.89% 86.28% 100.00%
DPS 6.00 0.00 6.00 0.00 4.00 0.00 2.00 108.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 0.00% 300.00% 0.00% 200.00% 0.00% 100.00%
NAPS 2.6600 2.6200 2.5200 2.4500 2.4000 2.3100 2.2800 10.83%
  QoQ % 1.53% 3.97% 2.86% 2.08% 3.90% 1.32% -
  Horiz. % 116.67% 114.91% 110.53% 107.46% 105.26% 101.32% 100.00%
Adjusted Per Share Value based on latest NOSH - 54,620
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
RPS 74.64 76.26 79.57 71.09 67.54 76.07 71.27 3.13%
  QoQ % -2.12% -4.16% 11.93% 5.26% -11.21% 6.73% -
  Horiz. % 104.73% 107.00% 111.65% 99.75% 94.77% 106.73% 100.00%
EPS 9.07 12.45 11.35 7.78 8.40 5.85 6.78 21.43%
  QoQ % -27.15% 9.69% 45.89% -7.38% 43.59% -13.72% -
  Horiz. % 133.78% 183.63% 167.40% 114.75% 123.89% 86.28% 100.00%
DPS 6.00 0.00 6.00 0.00 4.00 0.00 2.00 108.15%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 300.00% 0.00% 300.00% 0.00% 200.00% 0.00% 100.00%
NAPS 2.6600 2.6200 2.5200 2.4500 2.4000 2.3100 2.2800 10.83%
  QoQ % 1.53% 3.97% 2.86% 2.08% 3.90% 1.32% -
  Horiz. % 116.67% 114.91% 110.53% 107.46% 105.26% 101.32% 100.00%
Price Multiplier on Financial Quarter End Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date 31/03/23 30/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 -
Price 2.6500 2.3500 1.8300 1.6200 1.6900 1.6700 1.7500 -
P/RPS 3.55 3.08 2.30 2.28 2.50 2.20 2.46 27.73%
  QoQ % 15.26% 33.91% 0.88% -8.80% 13.64% -10.57% -
  Horiz. % 144.31% 125.20% 93.50% 92.68% 101.63% 89.43% 100.00%
P/EPS 29.22 18.88 16.12 20.81 20.12 28.53 25.82 8.60%
  QoQ % 54.77% 17.12% -22.54% 3.43% -29.48% 10.50% -
  Horiz. % 113.17% 73.12% 62.43% 80.60% 77.92% 110.50% 100.00%
EY 3.42 5.30 6.20 4.81 4.97 3.50 3.87 -7.92%
  QoQ % -35.47% -14.52% 28.90% -3.22% 42.00% -9.56% -
  Horiz. % 88.37% 136.95% 160.21% 124.29% 128.42% 90.44% 100.00%
DY 2.26 0.00 3.28 0.00 2.37 0.00 1.14 57.88%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 198.25% 0.00% 287.72% 0.00% 207.89% 0.00% 100.00%
P/NAPS 1.00 0.90 0.73 0.66 0.70 0.72 0.77 19.05%
  QoQ % 11.11% 23.29% 10.61% -5.71% -2.78% -6.49% -
  Horiz. % 129.87% 116.88% 94.81% 85.71% 90.91% 93.51% 100.00%
Price Multiplier on Announcement Date
31/03/23 31/12/22 30/09/22 30/06/22 31/03/22 31/12/21 30/09/21 CAGR
Date - 22/02/23 25/11/22 19/08/22 26/05/22 25/02/22 19/11/21 -
Price 2.5100 2.4700 2.1900 1.8700 1.5800 1.8000 1.7700 -
P/RPS 3.36 3.24 2.75 2.63 2.34 2.37 2.48 22.46%
  QoQ % 3.70% 17.82% 4.56% 12.39% -1.27% -4.44% -
  Horiz. % 135.48% 130.65% 110.89% 106.05% 94.35% 95.56% 100.00%
P/EPS 27.68 19.84 19.30 24.02 18.81 30.75 26.11 3.97%
  QoQ % 39.52% 2.80% -19.65% 27.70% -38.83% 17.77% -
  Horiz. % 106.01% 75.99% 73.92% 92.00% 72.04% 117.77% 100.00%
EY 3.61 5.04 5.18 4.16 5.32 3.25 3.83 -3.87%
  QoQ % -28.37% -2.70% 24.52% -21.80% 63.69% -15.14% -
  Horiz. % 94.26% 131.59% 135.25% 108.62% 138.90% 84.86% 100.00%
DY 2.39 0.00 2.74 0.00 2.53 0.00 1.13 64.85%
  QoQ % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % 211.50% 0.00% 242.48% 0.00% 223.89% 0.00% 100.00%
P/NAPS 0.94 0.94 0.87 0.76 0.66 0.78 0.78 13.26%
  QoQ % 0.00% 8.05% 14.47% 15.15% -15.38% 0.00% -
  Horiz. % 120.51% 120.51% 111.54% 97.44% 84.62% 100.00% 100.00%

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 Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


TOP ARTICLES

1. Slower US Fed pivot weakens rate-cut bets across emerging Asia Good Articles to Share
2. IMF lifts growth forecast for the world economy Good Articles to Share
3. Titillating & keeping Malaysians on the edge: ‘Striptease’ act unfolding in Putrajaya? save malaysia!
4. Special Economic Zone with Singapore will transform Johor and unleash its economic potential, says Maybank IB save malaysia!
5. Johor to become most economically developed state, says Anwar save malaysia!
6. Putrajaya to push ahead with long-awaited subsidy cuts in 2024 — Rafizi save malaysia!
7. 馬來西亞擁有豐富的原物料資源,未來幾年有望晉升高收入國家?2026年是關鍵一年? - 窮奢極欲 Good Articles to Share
8. Zafrul: There are factual errors in Zahid’s affidavit about sighting ex-Agong’s arrest order for Najib save malaysia!
APPS
I3 Messenger
Individual or Group chat with anyone on I3investor
MQ Trader
View candlestick stock charts with Technical indicators
MQ Affiliate
Be rewarded by being an MQ Affiliate
 
 

104  105  405  1759 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 INGENIEU 0.140.00 
 AWANTEC 0.19-0.13 
 TWL 0.030.00 
 CITAGLB-WA 0.245+0.045 
 PMHLDG 0.21+0.015 
 ALPHA 0.3250.00 
 AWANTEC-WA 0.075-0.065 
 MCLEAN 0.26+0.04 
 HSI-CVB 0.015-0.005 
 PANSAR 0.585+0.015 
PARTNERS & BROKERS