[MAYPAK] YoY Annual (Unaudited) Result on 31-Dec-2012 [#4]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
25-Feb-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Dec-2012 [#4]
Profit Trend
YoY- 323.75%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Annual (Unaudited) Result
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Revenue 86,853 81,050 76,430 75,032 65,746 65,815 61,595 5.89%
PBT -7,457 -3,346 -1,058 6,174 1,457 390 571 -
Tax 0 0 0 0 0 0 0 -
NP -7,457 -3,346 -1,058 6,174 1,457 390 571 -
-
NP to SH -7,457 -3,346 -1,058 6,174 1,457 390 571 -
-
Tax Rate - - - 0.00% 0.00% 0.00% 0.00% -
Total Cost 94,310 84,396 77,488 68,858 64,289 65,425 61,024 7.52%
-
Net Worth 22,698 30,265 33,587 34,907 28,552 26,838 26,450 -2.51%
Dividend
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Net Worth 22,698 30,265 33,587 34,907 28,552 26,838 26,450 -2.51%
NOSH 42,034 42,035 41,984 42,057 41,988 41,935 41,985 0.01%
Ratio Analysis
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
NP Margin -8.59% -4.13% -1.38% 8.23% 2.22% 0.59% 0.93% -
ROE -32.85% -11.06% -3.15% 17.69% 5.10% 1.45% 2.16% -
Per Share
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 206.62 192.81 182.04 178.40 156.58 156.94 146.71 5.87%
EPS -17.74 -7.96 -2.52 14.68 3.47 0.93 1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.54 0.72 0.80 0.83 0.68 0.64 0.63 -2.53%
Adjusted Per Share Value based on latest NOSH - 42,289
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
RPS 207.28 193.43 182.40 179.07 156.91 157.07 147.00 5.89%
EPS -17.80 -7.99 -2.52 14.73 3.48 0.93 1.36 -
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5417 0.7223 0.8016 0.8331 0.6814 0.6405 0.6313 -2.51%
Price Multiplier on Financial Quarter End Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 31/12/15 31/12/14 31/12/13 31/12/12 30/12/11 30/12/10 31/12/09 -
Price 0.465 0.32 0.43 0.47 0.33 0.35 0.43 -
P/RPS 0.23 0.17 0.24 0.26 0.21 0.22 0.29 -3.78%
P/EPS -2.62 -4.02 -17.06 3.20 9.51 37.63 31.62 -
EY -38.15 -24.88 -5.86 31.23 10.52 2.66 3.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.44 0.54 0.57 0.49 0.55 0.68 3.98%
Price Multiplier on Announcement Date
31/12/15 31/12/14 31/12/13 31/12/12 31/12/11 31/12/10 31/12/09 CAGR
Date 23/02/16 23/02/15 17/02/14 25/02/13 20/02/12 22/02/11 24/02/10 -
Price 0.40 0.40 0.57 0.36 0.31 0.34 0.43 -
P/RPS 0.19 0.21 0.31 0.20 0.20 0.22 0.29 -6.80%
P/EPS -2.25 -5.03 -22.62 2.45 8.93 36.56 31.62 -
EY -44.35 -19.90 -4.42 40.78 11.19 2.74 3.16 -
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.74 0.56 0.71 0.43 0.46 0.53 0.68 1.41%

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