[MAYPAK] QoQ TTM Result on 30-Jun-2002 [#2]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
27-Aug-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Jun-2002 [#2]
Profit Trend
QoQ- 46.47%
YoY- 224.97%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
TTM Result
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Revenue 58,511 59,997 61,205 61,764 60,203 59,424 57,447 1.23%
PBT 2,318 3,194 3,675 3,862 2,731 2,183 1,496 33.93%
Tax -668 -1,008 -1,420 -1,454 -1,087 -913 -794 -10.89%
NP 1,650 2,186 2,255 2,408 1,644 1,270 702 76.87%
-
NP to SH 1,650 2,186 2,255 2,408 1,644 1,270 605 95.32%
-
Tax Rate 28.82% 31.56% 38.64% 37.65% 39.80% 41.82% 53.07% -
Total Cost 56,861 57,811 58,950 59,356 58,559 58,154 56,745 0.13%
-
Net Worth 34,947 21,052 33,947 34,237 33,206 32,544 32,611 4.72%
Dividend
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Div 421 421 419 419 419 419 421 0.00%
Div Payout % 25.52% 19.26% 18.62% 17.44% 25.54% 33.07% 69.71% -
Equity
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Net Worth 34,947 21,052 33,947 34,237 33,206 32,544 32,611 4.72%
NOSH 21,052 21,052 21,085 21,004 21,016 20,996 21,039 0.04%
Ratio Analysis
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
NP Margin 2.82% 3.64% 3.68% 3.90% 2.73% 2.14% 1.22% -
ROE 4.72% 10.38% 6.64% 7.03% 4.95% 3.90% 1.86% -
Per Share
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 277.93 284.99 290.27 294.05 286.45 283.02 273.04 1.19%
EPS 7.84 10.38 10.69 11.46 7.82 6.05 2.88 95.08%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 0.00%
NAPS 1.66 1.00 1.61 1.63 1.58 1.55 1.55 4.68%
Adjusted Per Share Value based on latest NOSH - 21,004
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
RPS 139.64 143.19 146.07 147.40 143.68 141.82 137.10 1.23%
EPS 3.94 5.22 5.38 5.75 3.92 3.03 1.44 95.74%
DPS 1.00 1.00 1.00 1.00 1.00 1.00 1.01 -0.66%
NAPS 0.834 0.5024 0.8102 0.8171 0.7925 0.7767 0.7783 4.72%
Price Multiplier on Financial Quarter End Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 -
Price 1.26 1.38 1.21 1.40 1.55 1.26 1.10 -
P/RPS 0.45 0.48 0.42 0.48 0.54 0.45 0.40 8.17%
P/EPS 16.08 13.29 11.31 12.21 19.82 20.83 38.25 -43.91%
EY 6.22 7.52 8.84 8.19 5.05 4.80 2.61 78.51%
DY 1.59 1.45 1.65 1.43 1.29 1.59 1.82 -8.62%
P/NAPS 0.76 1.38 0.75 0.86 0.98 0.81 0.71 4.64%
Price Multiplier on Announcement Date
31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 CAGR
Date 30/05/03 27/02/03 29/11/02 27/08/02 24/05/02 21/02/02 27/11/01 -
Price 0.91 1.30 1.31 1.37 1.64 1.40 1.26 -
P/RPS 0.33 0.46 0.45 0.47 0.57 0.49 0.46 -19.87%
P/EPS 11.61 12.52 12.25 11.95 20.97 23.15 43.82 -58.78%
EY 8.61 7.99 8.16 8.37 4.77 4.32 2.28 142.69%
DY 2.20 1.54 1.53 1.46 1.22 1.43 1.59 24.19%
P/NAPS 0.55 1.30 0.81 0.84 1.04 0.90 0.81 -22.76%

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