[MAYPAK] QoQ TTM Result on 30-Jun-2012 [#2]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
27-Aug-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Jun-2012 [#2]
Profit Trend
QoQ- 56.23%
YoY- 367.37%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
TTM Result
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Revenue 74,589 75,033 73,576 70,266 68,008 65,746 65,901 8.59%
PBT 5,029 6,175 11,822 4,687 3,000 1,457 -2,595 -
Tax 0 0 0 0 0 0 0 -
NP 5,029 6,175 11,822 4,687 3,000 1,457 -2,595 -
-
NP to SH 5,029 6,175 11,822 4,687 3,000 1,457 -2,595 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% - -
Total Cost 69,560 68,858 61,754 65,579 65,008 64,289 68,496 1.03%
-
Net Worth 35,394 35,099 34,883 29,458 30,255 28,581 23,097 32.88%
Dividend
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Net Worth 35,394 35,099 34,883 29,458 30,255 28,581 23,097 32.88%
NOSH 42,135 42,289 42,027 42,083 42,021 42,031 41,995 0.22%
Ratio Analysis
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
NP Margin 6.74% 8.23% 16.07% 6.67% 4.41% 2.22% -3.94% -
ROE 14.21% 17.59% 33.89% 15.91% 9.92% 5.10% -11.24% -
Per Share
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 177.02 177.43 175.07 166.97 161.84 156.42 156.93 8.35%
EPS 11.94 14.60 28.13 11.14 7.14 3.47 -6.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.83 0.83 0.70 0.72 0.68 0.55 32.58%
Adjusted Per Share Value based on latest NOSH - 42,083
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
RPS 178.01 179.07 175.59 167.69 162.30 156.91 157.28 8.59%
EPS 12.00 14.74 28.21 11.19 7.16 3.48 -6.19 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8447 0.8377 0.8325 0.703 0.7221 0.6821 0.5512 32.88%
Price Multiplier on Financial Quarter End Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 -
Price 0.38 0.47 0.34 0.32 0.33 0.33 0.30 -
P/RPS 0.21 0.26 0.19 0.19 0.20 0.21 0.19 6.89%
P/EPS 3.18 3.22 1.21 2.87 4.62 9.52 -4.85 -
EY 31.41 31.07 82.73 34.80 21.63 10.50 -20.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.45 0.57 0.41 0.46 0.46 0.49 0.55 -12.51%
Price Multiplier on Announcement Date
31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 CAGR
Date 20/05/13 25/02/13 09/11/12 27/08/12 21/05/12 20/02/12 21/11/11 -
Price 0.44 0.36 0.43 0.34 0.35 0.31 0.30 -
P/RPS 0.25 0.20 0.25 0.20 0.22 0.20 0.19 20.05%
P/EPS 3.69 2.47 1.53 3.05 4.90 8.94 -4.85 -
EY 27.13 40.56 65.42 32.76 20.40 11.18 -20.60 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.43 0.52 0.49 0.49 0.46 0.55 -3.66%

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