[MAYPAK] YoY TTM Result on 31-Dec-2002 [#4]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- -3.06%
YoY- 72.13%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
TTM Result
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Revenue 70,640 65,459 58,143 59,997 59,424 55,753 28,530 -0.95%
PBT -3,335 -2,672 -2,544 3,194 2,183 2,380 1,940 -
Tax 591 182 1,861 -1,008 -913 -857 -431 -
NP -2,744 -2,490 -683 2,186 1,270 1,523 1,509 -
-
NP to SH -2,744 -2,490 -683 2,186 1,270 1,426 1,509 -
-
Tax Rate - - - 31.56% 41.82% 36.01% 22.22% -
Total Cost 73,384 67,949 58,826 57,811 58,154 54,230 27,021 -1.05%
-
Net Worth 37,425 40,740 41,889 21,052 32,544 31,841 30,909 -0.20%
Dividend
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Div - - 628 421 419 421 420 -
Div Payout % - - 0.00% 19.26% 33.07% 29.57% 27.87% -
Equity
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Net Worth 37,425 40,740 41,889 21,052 32,544 31,841 30,909 -0.20%
NOSH 42,051 42,000 41,889 21,052 20,996 21,086 21,026 -0.73%
Ratio Analysis
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
NP Margin -3.88% -3.80% -1.17% 3.64% 2.14% 2.73% 5.29% -
ROE -7.33% -6.11% -1.63% 10.38% 3.90% 4.48% 4.88% -
Per Share
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 167.99 155.85 138.80 284.99 283.02 264.40 135.68 -0.22%
EPS -6.53 -5.93 -1.63 10.38 6.05 6.76 7.18 -
DPS 0.00 0.00 1.50 2.00 2.00 2.00 2.00 -
NAPS 0.89 0.97 1.00 1.00 1.55 1.51 1.47 0.53%
Adjusted Per Share Value based on latest NOSH - 21,052
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
RPS 168.59 156.22 138.76 143.19 141.82 133.06 68.09 -0.95%
EPS -6.55 -5.94 -1.63 5.22 3.03 3.40 3.60 -
DPS 0.00 0.00 1.50 1.00 1.00 1.01 1.00 -
NAPS 0.8932 0.9723 0.9997 0.5024 0.7767 0.7599 0.7377 -0.20%
Price Multiplier on Financial Quarter End Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 30/12/05 31/12/04 31/12/03 31/12/02 31/12/01 26/12/00 - -
Price 0.34 0.71 0.88 1.38 1.26 1.85 0.00 -
P/RPS 0.20 0.46 0.63 0.48 0.45 0.70 0.00 -100.00%
P/EPS -5.21 -11.98 -53.97 13.29 20.83 27.36 0.00 -100.00%
EY -19.19 -8.35 -1.85 7.52 4.80 3.66 0.00 -100.00%
DY 0.00 0.00 1.70 1.45 1.59 1.08 0.00 -
P/NAPS 0.38 0.73 0.88 1.38 0.81 1.23 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/05 31/12/04 31/12/03 31/12/02 31/12/01 31/12/00 31/12/99 CAGR
Date 27/02/06 22/02/05 26/02/04 27/02/03 21/02/02 22/02/01 - -
Price 0.40 0.70 0.90 1.30 1.40 1.77 0.00 -
P/RPS 0.24 0.45 0.65 0.46 0.49 0.67 0.00 -100.00%
P/EPS -6.13 -11.81 -55.20 12.52 23.15 26.17 0.00 -100.00%
EY -16.31 -8.47 -1.81 7.99 4.32 3.82 0.00 -100.00%
DY 0.00 0.00 1.67 1.54 1.43 1.13 0.00 -
P/NAPS 0.45 0.72 0.90 1.30 0.90 1.17 0.00 -100.00%

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