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

3.06

Today's Change

-0.04 (1.29%)

Day's Change

3.05 - 3.11

Trading Volume

165,200

Financial

Show?
Last 10 FY Result
AQR T4Q 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 31/12/13 CAGR
Revenue 163,864 167,044 160,973 153,977 141,866 204,599 145,586 115,960 82,465 74,463 76,571 68,924 9.87%
PBT 26,322 27,591 25,162 18,229 12,793 17,622 8,230 5,387 3,512 3,736 6,297 6,010 17.23%
Tax -4,362 -3,566 -3,324 -3,776 -1,523 -1,935 -2,483 -1,451 -956 -1,001 -1,464 -1,287 11.11%
NP 21,960 24,025 21,838 14,453 11,270 15,687 5,747 3,936 2,556 2,735 4,833 4,723 18.53%
-
NP to SH 21,960 24,024 21,838 14,456 11,275 15,695 5,755 3,945 3,067 2,872 4,874 4,720 18.54%
-
Tax Rate 16.57% 12.92% 13.21% 20.71% 11.90% 10.98% 30.17% 26.94% 27.22% 26.79% 23.25% 21.41% -
Total Cost 141,904 143,019 139,135 139,524 130,596 188,912 139,839 112,024 79,909 71,728 71,738 64,201 8.96%
-
Net Worth 152,936 152,936 143,104 126,172 113,609 105,963 91,215 75,375 72,036 69,913 63,017 53,589 11.52%
Dividend
AQR T4Q 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 31/12/13 CAGR
Div 6,554 6,554 5,462 2,184 3,277 1,092 819 546 545 819 - 992 20.85%
Div Payout % 29.85% 27.28% 25.01% 15.11% 29.07% 6.96% 14.24% 13.85% 17.79% 28.53% - 21.03% -
Equity
AQR T4Q 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 31/12/13 CAGR
Net Worth 152,936 152,936 143,104 126,172 113,609 105,963 91,215 75,375 72,036 69,913 63,017 53,589 11.52%
NOSH 54,620 54,620 54,620 54,620 54,620 54,620 54,620 54,620 54,572 54,620 49,620 49,620 1.07%
Ratio Analysis
AQR T4Q 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 31/12/13 CAGR
NP Margin 13.40% 14.38% 13.57% 9.39% 7.94% 7.67% 3.95% 3.39% 3.10% 3.67% 6.31% 6.85% -
ROE 14.36% 15.71% 15.26% 11.46% 9.92% 14.81% 6.31% 5.23% 4.26% 4.11% 7.73% 8.81% -
Per Share
AQR T4Q 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 31/12/13 CAGR
RPS 300.01 305.83 294.71 281.91 259.73 374.59 266.54 212.30 151.11 136.33 154.31 138.90 8.71%
EPS 40.20 43.98 39.98 26.47 20.64 28.73 10.54 7.22 5.62 5.39 9.82 9.51 17.28%
DPS 12.00 12.00 10.00 4.00 6.00 2.00 1.50 1.00 1.00 1.50 0.00 2.00 19.56%
NAPS 2.80 2.80 2.62 2.31 2.08 1.94 1.67 1.38 1.32 1.28 1.27 1.08 10.34%
Adjusted Per Share Value based on latest NOSH - 54,620
AQR T4Q 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 31/12/13 CAGR
RPS 300.01 305.83 294.71 281.91 259.73 374.59 266.54 212.30 150.98 136.33 140.19 126.19 9.87%
EPS 40.20 43.98 39.98 26.47 20.64 28.73 10.54 7.22 5.62 5.39 8.92 8.64 18.54%
DPS 12.00 12.00 10.00 4.00 6.00 2.00 1.50 1.00 1.00 1.50 0.00 1.82 20.82%
NAPS 2.80 2.80 2.62 2.31 2.08 1.94 1.67 1.38 1.3189 1.28 1.1537 0.9811 11.52%
Price Multiplier on Financial Quarter End Date
AQR T4Q 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 31/12/13 CAGR
Date 30/06/23 30/06/23 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 31/12/13 -
Price 2.50 2.50 2.35 1.67 1.96 2.50 0.575 0.64 0.51 0.68 0.73 0.525 -
P/RPS 0.83 0.82 0.80 0.59 0.75 0.67 0.22 0.30 0.34 0.50 0.47 0.38 8.61%
P/EPS 6.22 5.68 5.88 6.31 9.49 8.70 5.46 8.86 9.07 12.93 7.43 5.52 0.70%
EY 16.08 17.59 17.01 15.85 10.53 11.49 18.32 11.29 11.02 7.73 13.46 18.12 -0.69%
DY 4.80 4.80 4.26 2.40 3.06 0.80 2.61 1.56 1.96 2.21 0.00 3.81 1.24%
P/NAPS 0.89 0.89 0.90 0.72 0.94 1.29 0.34 0.46 0.39 0.53 0.57 0.49 6.98%
Price Multiplier on Announcement Date
AQR T4Q 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 31/12/13 CAGR
Date 18/08/23 18/08/23 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 28/02/14 -
Price 2.62 2.62 2.47 1.80 1.85 2.72 0.62 0.63 0.62 0.64 0.865 0.60 -
P/RPS 0.87 0.86 0.84 0.64 0.71 0.73 0.23 0.30 0.41 0.47 0.56 0.43 7.71%
P/EPS 6.52 5.96 6.18 6.80 8.96 9.47 5.88 8.72 11.03 12.17 8.81 6.31 -0.23%
EY 15.35 16.79 16.19 14.70 11.16 10.56 16.99 11.46 9.06 8.22 11.36 15.85 0.23%
DY 4.58 4.58 4.05 2.22 3.24 0.74 2.42 1.59 1.61 2.34 0.00 3.33 2.19%
P/NAPS 0.94 0.94 0.94 0.78 0.89 1.40 0.37 0.46 0.47 0.50 0.68 0.56 5.92%

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
1 person likes this. Showing 50 of 2,245 comments

Dehcomic01

Master perforance has been improving and over the past few years its ROE have gone beyond 10% and even surpassed my two reference packaging companies - New Toyo and Canone. You should not be surprised by the up-trending share price. As a fundamental investor, the question is whether you have missed the boat. For details of New Toyo refer to https://seedly.sg/posts/new-toyo-international-a-cigar-butt-investment-opportunity?utm_source=question_share&utm_medium=internal

4 weeks ago

Dehcomic01

Post removed.Why?

3 weeks ago

loribalak

Dividends 👍

3 weeks ago

Bold_Investor

Just a few weeks back I sold nearly 80% of my portfolio and went all in on Masterpack. Probably the best call I made this year. There's still so much more room for upside. With how consistently they have been performing, PE ratio should at least be around 11 -12 (At least) and ideally at 13 - 14. The dividends are just a bonus. Well done Masterpack.

3 weeks ago

loribalak

Apa sudah jadi?

2 weeks ago

JacNgu

what happened this morning? something bad?

2 weeks ago

speakup

Shhhhh

2 weeks ago

JacNgu

you shhhh on dumping heavily this morning. i am shaking 😓😂

2 weeks ago

fruitcake

don't shake. L U tomorrow

2 weeks ago

hhhiii123

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

2 weeks ago

fruitcake

hooray

2 weeks ago

fruitcake

LU3.28

2 weeks ago

loribalak

It's woken up! Good news coming?

2 weeks ago

troy88

Wow, still strong!

2 weeks ago

hhhiii123

Wakaka, engine start

2 weeks ago

fruitcake

Dato Ong buying?? another hextech?

2 weeks ago

loribalak

Now +27 sen. Announcement coming? Hopefully limits up 😘

2 weeks ago

troy88

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

2 weeks ago

fruitcake

troy88, you know something that we don't know. enlighten us a bit😍

2 weeks ago

fruitcake

long time no big feast. abalone tonight🤤🤤

2 weeks ago

Bold_Investor

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

2 weeks ago

pantor

Sleeping dragon has waken up

2 weeks ago

Cakes Moon

Take profit

2 weeks ago

loribalak

Last Friday's momentum carrying on this morning

1 week ago

loribalak

Just hit 3.20 just now 💪

1 week ago

AmySee

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

1 week ago

Bold_Investor

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

1 week ago

KPH5328

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

1 week ago

loribalak

Game over already?

1 week ago

fruitcake

buy more. wait for 5, 10, 15, 20...

1 week ago

EngineeringProfit

Just begin lah. Just relaxxxxxx

1 week ago

fruitcake

54m shares issued. how many more in the market. think hard again😁

1 week ago

troy88

Soon may never see below RM3 again..

1 week ago

fruitcake

after today closed😷👻🤣😂

1 week ago

loribalak

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

1 week ago

fruitcake

big vol due tomorrow. chicken coming home to 2.60

1 week ago

fruitcake

come on, 2.60 please

1 week ago

loribalak

Should be coming soon... Oct perhaps

1 week ago

AmySee

Good news coming in Oct?

1 week ago

fruitcake

what? bonus issue?

1 week ago

AmySee

It's dividend payout I think 😄

1 week ago

fruitcake

TUT TUT

4 days ago

fruitcake

INIKALILAH. half L U ....😂🤣

4 days ago

loribalak

Yes waiting for announcement...

4 days ago

fruitcake

tut tut

3 days ago

troy88

Looking good..

3 days ago

EngineeringProfit

Up up....go

3 days ago

fruitcake

tut tut

3 days ago

fruitcake

weak. false start

3 days ago

loribalak

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

3 days ago

Post a Comment