[MAYPAK] QoQ TTM Result on 30-Jun-2001 [#2]

Announcement Date
27-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- -38.66%
YoY- -70.01%
Quarter Report
View:
Show?
TTM Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 60,203 59,424 57,447 56,785 57,378 55,753 56,567 4.24%
PBT 2,731 2,183 1,496 1,595 2,238 2,380 3,418 -13.90%
Tax -1,087 -913 -794 -757 -933 -857 -1,035 3.32%
NP 1,644 1,270 702 838 1,305 1,523 2,383 -21.94%
-
NP to SH 1,644 1,270 605 741 1,208 1,426 2,383 -21.94%
-
Tax Rate 39.80% 41.82% 53.07% 47.46% 41.69% 36.01% 30.28% -
Total Cost 58,559 58,154 56,745 55,947 56,073 54,230 54,184 5.31%
-
Net Worth 33,206 32,544 32,611 32,047 31,972 31,841 32,357 1.74%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div 419 419 421 421 421 421 420 -0.15%
Div Payout % 25.54% 33.07% 69.71% 56.91% 34.91% 29.57% 17.65% -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 33,206 32,544 32,611 32,047 31,972 31,841 32,357 1.74%
NOSH 21,016 20,996 21,039 20,945 21,034 21,086 21,011 0.01%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 2.73% 2.14% 1.22% 1.48% 2.27% 2.73% 4.21% -
ROE 4.95% 3.90% 1.86% 2.31% 3.78% 4.48% 7.36% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 286.45 283.02 273.04 271.10 272.78 264.40 269.22 4.22%
EPS 7.82 6.05 2.88 3.54 5.74 6.76 11.34 -21.96%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 1.58 1.55 1.55 1.53 1.52 1.51 1.54 1.72%
Adjusted Per Share Value based on latest NOSH - 20,945
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 143.68 141.82 137.10 135.52 136.94 133.06 135.00 4.24%
EPS 3.92 3.03 1.44 1.77 2.88 3.40 5.69 -22.01%
DPS 1.00 1.00 1.01 1.01 1.01 1.01 1.00 0.00%
NAPS 0.7925 0.7767 0.7783 0.7648 0.763 0.7599 0.7722 1.74%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 1.55 1.26 1.10 1.10 1.12 1.85 1.60 -
P/RPS 0.54 0.45 0.40 0.41 0.41 0.70 0.59 -5.73%
P/EPS 19.82 20.83 38.25 31.09 19.50 27.36 14.11 25.45%
EY 5.05 4.80 2.61 3.22 5.13 3.66 7.09 -20.26%
DY 1.29 1.59 1.82 1.82 1.79 1.08 1.25 2.12%
P/NAPS 0.98 0.81 0.71 0.72 0.74 1.23 1.04 -3.88%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 24/05/02 21/02/02 27/11/01 27/08/01 29/05/01 22/02/01 29/11/00 -
Price 1.64 1.40 1.26 1.49 1.06 1.77 1.87 -
P/RPS 0.57 0.49 0.46 0.55 0.39 0.67 0.69 -11.96%
P/EPS 20.97 23.15 43.82 42.12 18.46 26.17 16.49 17.39%
EY 4.77 4.32 2.28 2.37 5.42 3.82 6.07 -14.85%
DY 1.22 1.43 1.59 1.34 1.89 1.13 1.07 9.14%
P/NAPS 1.04 0.90 0.81 0.97 0.70 1.17 1.21 -9.60%

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