[MAYPAK] QoQ 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- -12.83%
YoY- 306.56%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Quarter Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 14,158 14,773 16,170 14,896 15,366 15,332 14,609 -2.06%
PBT 332 525 1,502 836 814 712 370 -6.95%
Tax 167 -253 -582 -340 -245 -287 -215 -
NP 499 272 920 496 569 425 155 117.56%
-
NP to SH 499 272 920 496 569 425 155 117.56%
-
Tax Rate -50.30% 48.19% 38.75% 40.67% 30.10% 40.31% 58.11% -
Total Cost 13,659 14,501 15,250 14,400 14,797 14,907 14,454 -3.69%
-
Net Worth 21,052 33,947 34,237 33,206 32,544 32,611 32,047 -24.37%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 421 - - - 419 - - -
Div Payout % 84.38% - - - 73.80% - - -
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 21,052 33,947 34,237 33,206 32,544 32,611 32,047 -24.37%
NOSH 21,052 21,085 21,004 21,016 20,996 21,039 20,945 0.33%
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 3.52% 1.84% 5.69% 3.33% 3.70% 2.77% 1.06% -
ROE 2.37% 0.80% 2.69% 1.49% 1.75% 1.30% 0.48% -
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 67.25 70.06 76.98 70.88 73.18 72.87 69.75 -2.39%
EPS 2.37 1.29 4.38 2.36 2.71 2.02 0.74 116.81%
DPS 2.00 0.00 0.00 0.00 2.00 0.00 0.00 -
NAPS 1.00 1.61 1.63 1.58 1.55 1.55 1.53 -24.62%
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 33.79 35.26 38.59 35.55 36.67 36.59 34.87 -2.07%
EPS 1.19 0.65 2.20 1.18 1.36 1.01 0.37 117.42%
DPS 1.00 0.00 0.00 0.00 1.00 0.00 0.00 -
NAPS 0.5024 0.8102 0.8171 0.7925 0.7767 0.7783 0.7648 -24.37%
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 2.05 1.73 1.82 2.19 1.72 1.51 1.58 18.90%
P/EPS 58.22 93.80 31.96 65.68 46.49 54.46 148.65 -46.37%
EY 1.72 1.07 3.13 1.52 2.15 1.84 0.67 87.16%
DY 1.45 0.00 0.00 0.00 1.59 0.00 0.00 -
P/NAPS 1.38 0.75 0.86 0.98 0.81 0.71 0.72 54.11%
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 1.93 1.87 1.78 2.31 1.91 1.73 2.14 -6.63%
P/EPS 54.85 101.55 31.28 69.49 51.66 62.38 201.35 -57.87%
EY 1.82 0.98 3.20 1.44 1.94 1.60 0.50 136.07%
DY 1.54 0.00 0.00 0.00 1.43 0.00 0.00 -
P/NAPS 1.30 0.81 0.84 1.04 0.90 0.81 0.97 21.49%

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