[MAYPAK] QoQ Annualized Quarter Result on 30-Sep-2012 [#3]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
09-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 304.71%
YoY- 269.99%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 73,160 69,200 75,032 77,205 75,802 70,976 65,746 7.39%
PBT 1,084 1,736 6,174 8,701 2,150 6,320 1,457 -17.90%
Tax 0 0 0 0 0 0 0 -
NP 1,084 1,736 6,174 8,701 2,150 6,320 1,457 -17.90%
-
NP to SH 1,084 1,736 6,174 8,701 2,150 6,320 1,457 -17.90%
-
Tax Rate 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
Total Cost 72,076 67,464 68,858 68,504 73,652 64,656 64,289 7.92%
-
Net Worth 35,293 35,394 34,907 34,900 29,394 30,255 28,552 15.19%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 35,293 35,394 34,907 34,900 29,394 30,255 28,552 15.19%
NOSH 42,015 42,135 42,057 42,048 41,992 42,021 41,988 0.04%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 1.48% 2.51% 8.23% 11.27% 2.84% 8.90% 2.22% -
ROE 3.07% 4.90% 17.69% 24.93% 7.31% 20.89% 5.10% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 174.13 164.23 178.40 183.61 180.51 168.90 156.58 7.34%
EPS 2.58 4.12 14.68 20.69 5.12 15.04 3.47 -17.94%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.84 0.84 0.83 0.83 0.70 0.72 0.68 15.14%
Adjusted Per Share Value based on latest NOSH - 42,027
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 174.60 165.15 179.07 184.25 180.91 169.39 156.91 7.38%
EPS 2.59 4.14 14.73 20.77 5.13 15.08 3.48 -17.88%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.8423 0.8447 0.8331 0.8329 0.7015 0.7221 0.6814 15.19%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 0.545 0.38 0.47 0.34 0.32 0.33 0.33 -
P/RPS 0.31 0.23 0.26 0.19 0.18 0.20 0.21 29.67%
P/EPS 21.12 9.22 3.20 1.64 6.25 2.19 9.51 70.30%
EY 4.73 10.84 31.23 60.86 16.00 45.58 10.52 -41.33%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.65 0.45 0.57 0.41 0.46 0.46 0.49 20.74%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 19/08/13 20/05/13 25/02/13 09/11/12 27/08/12 21/05/12 20/02/12 -
Price 0.49 0.44 0.36 0.43 0.34 0.35 0.31 -
P/RPS 0.28 0.27 0.20 0.23 0.19 0.21 0.20 25.17%
P/EPS 18.99 10.68 2.45 2.08 6.64 2.33 8.93 65.44%
EY 5.27 9.36 40.78 48.12 15.06 42.97 11.19 -39.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.58 0.52 0.43 0.52 0.49 0.49 0.46 16.72%

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