Master-Pack Group Berhad (KLSE:MASTER)
Malaysia · Delayed Price · Currency is MYR 1.650
0.00 (0.00%)
At close: Jun 3, 2026
Master-Pack Group Berhad Income Statement
Financials in millions MYR. Fiscal year is January - December.
Millions MYR. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Mar '26 Mar 31, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Operating Revenue | 92.21 | 101.76 | 154.95 | 166.49 | 160.97 | 153.98 |
Other Revenue | 2.03 | 2.03 | 1.54 | 2.33 | 1.95 | - |
| 94.24 | 103.79 | 156.48 | 168.82 | 162.92 | 153.98 | |
Revenue Growth (YoY) | -35.40% | -33.67% | -7.30% | 3.62% | 5.81% | 8.54% |
Cost of Revenue | 54.38 | 61.78 | 89.9 | 99.12 | 101.53 | 102.01 |
Gross Profit | 39.85 | 42.01 | 66.59 | 69.69 | 61.39 | 51.96 |
Selling, General & Admin | 17.84 | 17.84 | 20.13 | 20.22 | 16.77 | 16.5 |
Other Operating Expenses | 14.23 | 14.47 | 19.96 | 17.61 | 16.17 | 13.13 |
Operating Expenses | 37 | 37.25 | 45.31 | 42.57 | 36.76 | 33.74 |
Operating Income | 2.85 | 4.77 | 21.28 | 27.13 | 24.64 | 18.23 |
Interest Expense | -0.24 | -0.27 | -0.3 | -0.34 | -0.38 | -0.44 |
Interest & Investment Income | 1.86 | 1.86 | 1.23 | 1.63 | 0.91 | 0.47 |
EBT Excluding Unusual Items | 4.47 | 6.36 | 22.21 | 28.42 | 25.17 | 18.26 |
Gain (Loss) on Sale of Investments | - | - | -0.01 | -0.15 | -0 | -0.03 |
Pretax Income | 4.47 | 6.36 | 22.2 | 28.27 | 25.16 | 18.23 |
Income Tax Expense | 1.26 | 1.56 | 4.01 | 3.66 | 3.32 | 3.78 |
Earnings From Continuing Operations | 3.21 | 4.8 | 18.19 | 24.61 | 21.84 | 14.45 |
Minority Interest in Earnings | - | - | - | - | - | 0 |
Net Income | 3.21 | 4.8 | 18.19 | 24.61 | 21.84 | 14.46 |
Net Income to Common | 3.21 | 4.8 | 18.19 | 24.61 | 21.84 | 14.46 |
Net Income Growth | -75.66% | -73.61% | -26.08% | 12.70% | 51.07% | 28.21% |
Shares Outstanding (Basic) | 55 | 55 | 55 | 55 | 55 | 55 |
Shares Outstanding (Diluted) | 55 | 55 | 55 | 55 | 55 | 55 |
Shares Change (YoY) | -0.04% | - | - | - | - | - |
EPS (Basic) | 0.06 | 0.09 | 0.33 | 0.45 | 0.40 | 0.26 |
EPS (Diluted) | 0.06 | 0.09 | 0.33 | 0.45 | 0.40 | 0.26 |
EPS Growth | -75.66% | -73.61% | -26.08% | 12.70% | 51.06% | 28.23% |
Free Cash Flow | 18.18 | 15.28 | 23.43 | 27.95 | 20.94 | 11.07 |
Free Cash Flow Per Share | 0.33 | 0.28 | 0.43 | 0.51 | 0.38 | 0.20 |
Dividend Per Share | 0.040 | 0.080 | 0.180 | 0.120 | 0.100 | 0.040 |
Dividend Growth | -77.78% | -55.56% | 50.00% | 20.00% | 150.00% | - |
Gross Margin | 42.29% | 40.48% | 42.55% | 41.28% | 37.68% | 33.75% |
Operating Margin | 3.03% | 4.59% | 13.60% | 16.07% | 15.12% | 11.84% |
Profit Margin | 3.41% | 4.63% | 11.63% | 14.58% | 13.40% | 9.39% |
Free Cash Flow Margin | 19.29% | 14.72% | 14.97% | 16.56% | 12.85% | 7.19% |
EBITDA | 6.63 | 8.65 | 25.42 | 30.65 | 27.25 | 20.82 |
EBITDA Margin | 7.03% | 8.33% | 16.24% | 18.15% | 16.72% | 13.52% |
D&A For EBITDA | 3.77 | 3.88 | 4.14 | 3.52 | 2.61 | 2.59 |
EBIT | 2.85 | 4.77 | 21.28 | 27.13 | 24.64 | 18.23 |
EBIT Margin | 3.03% | 4.59% | 13.60% | 16.07% | 15.12% | 11.84% |
Effective Tax Rate | 28.14% | 24.51% | 18.06% | 12.95% | 13.21% | 20.71% |