[MAYPAK] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
21-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 105.9%
YoY- 1179.14%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 75,033 73,576 70,266 68,008 65,746 65,901 63,927 11.21%
PBT 6,175 11,822 4,687 3,000 1,457 -2,595 -1,753 -
Tax 0 0 0 0 0 0 0 -
NP 6,175 11,822 4,687 3,000 1,457 -2,595 -1,753 -
-
NP to SH 6,175 11,822 4,687 3,000 1,457 -2,595 -1,753 -
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% - - -
Total Cost 68,858 61,754 65,579 65,008 64,289 68,496 65,680 3.18%
-
Net Worth 35,099 34,883 29,458 30,255 28,581 23,097 24,823 25.84%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 35,099 34,883 29,458 30,255 28,581 23,097 24,823 25.84%
NOSH 42,289 42,027 42,083 42,021 42,031 41,995 42,072 0.34%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 8.23% 16.07% 6.67% 4.41% 2.22% -3.94% -2.74% -
ROE 17.59% 33.89% 15.91% 9.92% 5.10% -11.24% -7.06% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 177.43 175.07 166.97 161.84 156.42 156.93 151.94 10.84%
EPS 14.60 28.13 11.14 7.14 3.47 -6.18 -4.17 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.83 0.83 0.70 0.72 0.68 0.55 0.59 25.42%
Adjusted Per Share Value based on latest NOSH - 42,021
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 179.07 175.59 167.69 162.30 156.91 157.28 152.57 11.21%
EPS 14.74 28.21 11.19 7.16 3.48 -6.19 -4.18 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8377 0.8325 0.703 0.7221 0.6821 0.5512 0.5924 25.85%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 0.47 0.34 0.32 0.33 0.33 0.30 0.26 -
P/RPS 0.26 0.19 0.19 0.20 0.21 0.19 0.17 32.57%
P/EPS 3.22 1.21 2.87 4.62 9.52 -4.85 -6.24 -
EY 31.07 82.73 34.80 21.63 10.50 -20.60 -16.03 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.57 0.41 0.46 0.46 0.49 0.55 0.44 18.74%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 25/02/13 09/11/12 27/08/12 21/05/12 20/02/12 21/11/11 23/08/11 -
Price 0.36 0.43 0.34 0.35 0.31 0.30 0.22 -
P/RPS 0.20 0.25 0.20 0.22 0.20 0.19 0.14 26.70%
P/EPS 2.47 1.53 3.05 4.90 8.94 -4.85 -5.28 -
EY 40.56 65.42 32.76 20.40 11.18 -20.60 -18.94 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.43 0.52 0.49 0.49 0.46 0.55 0.37 10.48%

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