[MAYPAK] QoQ TTM 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- 109.92%
YoY- -10.94%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
TTM Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 61,205 61,764 60,203 59,424 57,447 56,785 57,378 4.39%
PBT 3,675 3,862 2,731 2,183 1,496 1,595 2,238 39.14%
Tax -1,420 -1,454 -1,087 -913 -794 -757 -933 32.27%
NP 2,255 2,408 1,644 1,270 702 838 1,305 43.95%
-
NP to SH 2,255 2,408 1,644 1,270 605 741 1,208 51.54%
-
Tax Rate 38.64% 37.65% 39.80% 41.82% 53.07% 47.46% 41.69% -
Total Cost 58,950 59,356 58,559 58,154 56,745 55,947 56,073 3.38%
-
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 419 419 419 419 421 421 421 -0.31%
Div Payout % 18.62% 17.44% 25.54% 33.07% 69.71% 56.91% 34.91% -
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 3.68% 3.90% 2.73% 2.14% 1.22% 1.48% 2.27% -
ROE 6.64% 7.03% 4.95% 3.90% 1.86% 2.31% 3.78% -
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 290.27 294.05 286.45 283.02 273.04 271.10 272.78 4.22%
EPS 10.69 11.46 7.82 6.05 2.88 3.54 5.74 51.31%
DPS 2.00 2.00 2.00 2.00 2.00 2.00 2.00 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 146.07 147.40 143.68 141.82 137.10 135.52 136.94 4.39%
EPS 5.38 5.75 3.92 3.03 1.44 1.77 2.88 51.62%
DPS 1.00 1.00 1.00 1.00 1.01 1.01 1.01 -0.66%
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 0.42 0.48 0.54 0.45 0.40 0.41 0.41 1.61%
P/EPS 11.31 12.21 19.82 20.83 38.25 31.09 19.50 -30.42%
EY 8.84 8.19 5.05 4.80 2.61 3.22 5.13 43.68%
DY 1.65 1.43 1.29 1.59 1.82 1.82 1.79 -5.27%
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 0.45 0.47 0.57 0.49 0.46 0.55 0.39 10.00%
P/EPS 12.25 11.95 20.97 23.15 43.82 42.12 18.46 -23.90%
EY 8.16 8.37 4.77 4.32 2.28 2.37 5.42 31.32%
DY 1.53 1.46 1.22 1.43 1.59 1.34 1.89 -13.12%
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