[MAYPAK] QoQ TTM 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- 29.45%
YoY- 36.09%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
TTM 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 61,205 61,764 60,203 59,424 57,447 56,785 3.72%
PBT 3,194 3,675 3,862 2,731 2,183 1,496 1,595 58.67%
Tax -1,008 -1,420 -1,454 -1,087 -913 -794 -757 20.97%
NP 2,186 2,255 2,408 1,644 1,270 702 838 89.16%
-
NP to SH 2,186 2,255 2,408 1,644 1,270 605 741 105.28%
-
Tax Rate 31.56% 38.64% 37.65% 39.80% 41.82% 53.07% 47.46% -
Total Cost 57,811 58,950 59,356 58,559 58,154 56,745 55,947 2.20%
-
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 421 419 419 419 419 421 421 0.00%
Div Payout % 19.26% 18.62% 17.44% 25.54% 33.07% 69.71% 56.91% -
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 3.64% 3.68% 3.90% 2.73% 2.14% 1.22% 1.48% -
ROE 10.38% 6.64% 7.03% 4.95% 3.90% 1.86% 2.31% -
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 284.99 290.27 294.05 286.45 283.02 273.04 271.10 3.37%
EPS 10.38 10.69 11.46 7.82 6.05 2.88 3.54 104.46%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 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 143.19 146.07 147.40 143.68 141.82 137.10 135.52 3.72%
EPS 5.22 5.38 5.75 3.92 3.03 1.44 1.77 105.24%
DPS 1.00 1.00 1.00 1.00 1.00 1.01 1.01 -0.65%
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 0.48 0.42 0.48 0.54 0.45 0.40 0.41 11.04%
P/EPS 13.29 11.31 12.21 19.82 20.83 38.25 31.09 -43.16%
EY 7.52 8.84 8.19 5.05 4.80 2.61 3.22 75.75%
DY 1.45 1.65 1.43 1.29 1.59 1.82 1.82 -14.02%
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 0.46 0.45 0.47 0.57 0.49 0.46 0.55 -11.20%
P/EPS 12.52 12.25 11.95 20.97 23.15 43.82 42.12 -55.36%
EY 7.99 8.16 8.37 4.77 4.32 2.28 2.37 124.33%
DY 1.54 1.53 1.46 1.22 1.43 1.59 1.34 9.69%
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