[MAYPAK] QoQ Quarter Result on 31-Dec-2001 [#4]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
21-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 33.88%
YoY- 686.6%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 14,773 16,170 14,896 15,366 15,332 14,609 14,117 3.07%
PBT 525 1,502 836 814 712 370 288 49.17%
Tax -253 -582 -340 -245 -287 -215 -166 32.40%
NP 272 920 496 569 425 155 122 70.57%
-
NP to SH 272 920 496 569 425 155 122 70.57%
-
Tax Rate 48.19% 38.75% 40.67% 30.10% 40.31% 58.11% 57.64% -
Total Cost 14,501 15,250 14,400 14,797 14,907 14,454 13,995 2.39%
-
Net Worth 33,947 34,237 33,206 32,544 32,611 32,047 31,972 4.07%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - - - 419 - - - -
Div Payout % - - - 73.80% - - - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 33,947 34,237 33,206 32,544 32,611 32,047 31,972 4.07%
NOSH 21,085 21,004 21,016 20,996 21,039 20,945 21,034 0.16%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 1.84% 5.69% 3.33% 3.70% 2.77% 1.06% 0.86% -
ROE 0.80% 2.69% 1.49% 1.75% 1.30% 0.48% 0.38% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 70.06 76.98 70.88 73.18 72.87 69.75 67.11 2.90%
EPS 1.29 4.38 2.36 2.71 2.02 0.74 0.58 70.30%
DPS 0.00 0.00 0.00 2.00 0.00 0.00 0.00 -
NAPS 1.61 1.63 1.58 1.55 1.55 1.53 1.52 3.90%
Adjusted Per Share Value based on latest NOSH - 20,996
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 35.26 38.59 35.55 36.67 36.59 34.87 33.69 3.08%
EPS 0.65 2.20 1.18 1.36 1.01 0.37 0.29 71.18%
DPS 0.00 0.00 0.00 1.00 0.00 0.00 0.00 -
NAPS 0.8102 0.8171 0.7925 0.7767 0.7783 0.7648 0.763 4.07%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 1.21 1.40 1.55 1.26 1.10 1.10 1.12 -
P/RPS 1.73 1.82 2.19 1.72 1.51 1.58 1.67 2.37%
P/EPS 93.80 31.96 65.68 46.49 54.46 148.65 193.10 -38.17%
EY 1.07 3.13 1.52 2.15 1.84 0.67 0.52 61.70%
DY 0.00 0.00 0.00 1.59 0.00 0.00 0.00 -
P/NAPS 0.75 0.86 0.98 0.81 0.71 0.72 0.74 0.89%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 27/08/02 24/05/02 21/02/02 27/11/01 27/08/01 29/05/01 -
Price 1.31 1.37 1.64 1.40 1.26 1.49 1.06 -
P/RPS 1.87 1.78 2.31 1.91 1.73 2.14 1.58 11.87%
P/EPS 101.55 31.28 69.49 51.66 62.38 201.35 182.76 -32.38%
EY 0.98 3.20 1.44 1.94 1.60 0.50 0.55 46.92%
DY 0.00 0.00 0.00 1.43 0.00 0.00 0.00 -
P/NAPS 0.81 0.84 1.04 0.90 0.81 0.97 0.70 10.20%

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