[MAYPAK] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
24-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -60.91%
YoY- 306.56%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 59,997 45,839 31,065 14,896 59,424 44,058 28,726 63.17%
PBT 3,194 2,863 2,338 836 2,183 1,370 657 186.15%
Tax -1,009 -1,176 -923 -340 -914 -669 -381 91.07%
NP 2,185 1,687 1,415 496 1,269 701 276 295.72%
-
NP to SH 2,185 1,687 1,415 496 1,269 701 276 295.72%
-
Tax Rate 31.59% 41.08% 39.48% 40.67% 41.87% 48.83% 57.99% -
Total Cost 57,812 44,152 29,650 14,400 58,155 43,357 28,450 60.22%
-
Net Worth 34,278 33,824 34,271 33,206 32,565 32,629 32,235 4.17%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 420 - - - 420 - - -
Div Payout % 19.25% - - - 33.11% - - -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 34,278 33,824 34,271 33,206 32,565 32,629 32,235 4.17%
NOSH 21,029 21,008 21,025 21,016 21,009 21,051 21,068 -0.12%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 3.64% 3.68% 4.55% 3.33% 2.14% 1.59% 0.96% -
ROE 6.37% 4.99% 4.13% 1.49% 3.90% 2.15% 0.86% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 285.30 218.19 147.75 70.88 282.84 209.29 136.34 63.38%
EPS 10.39 8.03 6.73 2.36 6.04 3.33 1.31 296.20%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.63 1.61 1.63 1.58 1.55 1.55 1.53 4.29%
Adjusted Per Share Value based on latest NOSH - 21,016
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 143.19 109.40 74.14 35.55 141.82 105.15 68.56 63.17%
EPS 5.21 4.03 3.38 1.18 3.03 1.67 0.66 294.96%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.8181 0.8072 0.8179 0.7925 0.7772 0.7787 0.7693 4.17%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.38 1.21 1.40 1.55 1.26 1.10 1.10 -
P/RPS 0.48 0.55 0.95 2.19 0.45 0.53 0.81 -29.38%
P/EPS 13.28 15.07 20.80 65.68 20.86 33.03 83.97 -70.65%
EY 7.53 6.64 4.81 1.52 4.79 3.03 1.19 240.96%
DY 1.45 0.00 0.00 0.00 1.59 0.00 0.00 -
P/NAPS 0.85 0.75 0.86 0.98 0.81 0.71 0.72 11.66%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 29/11/02 27/08/02 24/05/02 21/02/02 27/11/01 27/08/01 -
Price 1.30 1.31 1.37 1.64 1.40 1.26 1.49 -
P/RPS 0.46 0.60 0.93 2.31 0.49 0.60 1.09 -43.64%
P/EPS 12.51 16.31 20.36 69.49 23.18 37.84 113.74 -76.95%
EY 7.99 6.13 4.91 1.44 4.31 2.64 0.88 333.47%
DY 1.54 0.00 0.00 0.00 1.43 0.00 0.00 -
P/NAPS 0.80 0.81 0.84 1.04 0.90 0.81 0.97 -12.02%

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