[MAYPAK] QoQ TTM Result on 31-Mar-2000 [#1]

Announcement Date
30-May-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Mar-2000 [#1]
Profit Trend
QoQ- 22.53%
YoY--%
Quarter Report
View:
Show?
TTM Result
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Revenue 55,753 56,567 56,224 41,022 28,530 14,327 0 -100.00%
PBT 2,380 3,418 3,383 2,370 1,940 776 0 -100.00%
Tax -857 -1,035 -912 -521 -431 -127 0 -100.00%
NP 1,523 2,383 2,471 1,849 1,509 649 0 -100.00%
-
NP to SH 1,426 2,383 2,471 1,849 1,509 649 0 -100.00%
-
Tax Rate 36.01% 30.28% 26.96% 21.98% 22.22% 16.37% - -
Total Cost 54,230 54,184 53,753 39,173 27,021 13,678 0 -100.00%
-
Net Worth 31,841 32,357 31,730 31,061 30,909 30,874 0 -100.00%
Dividend
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Div 421 420 420 420 420 - - -100.00%
Div Payout % 29.57% 17.65% 17.02% 22.74% 27.87% - - -
Equity
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Net Worth 31,841 32,357 31,730 31,061 30,909 30,874 0 -100.00%
NOSH 21,086 21,011 21,013 20,987 21,026 21,003 0 -100.00%
Ratio Analysis
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
NP Margin 2.73% 4.21% 4.39% 4.51% 5.29% 4.53% 0.00% -
ROE 4.48% 7.36% 7.79% 5.95% 4.88% 2.10% 0.00% -
Per Share
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 264.40 269.22 267.56 195.46 135.68 68.21 0.00 -100.00%
EPS 6.76 11.34 11.76 8.81 7.18 3.09 0.00 -100.00%
DPS 2.00 2.00 2.00 2.00 2.00 0.00 0.00 -100.00%
NAPS 1.51 1.54 1.51 1.48 1.47 1.47 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 20,987
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
RPS 133.06 135.00 134.18 97.90 68.09 34.19 0.00 -100.00%
EPS 3.40 5.69 5.90 4.41 3.60 1.55 0.00 -100.00%
DPS 1.01 1.00 1.00 1.00 1.00 0.00 0.00 -100.00%
NAPS 0.7599 0.7722 0.7573 0.7413 0.7377 0.7368 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 26/12/00 29/09/00 30/06/00 31/03/00 - - - -
Price 1.85 1.60 1.88 2.62 0.00 0.00 0.00 -
P/RPS 0.70 0.59 0.70 1.34 0.00 0.00 0.00 -100.00%
P/EPS 27.36 14.11 15.99 29.74 0.00 0.00 0.00 -100.00%
EY 3.66 7.09 6.25 3.36 0.00 0.00 0.00 -100.00%
DY 1.08 1.25 1.06 0.76 0.00 0.00 0.00 -100.00%
P/NAPS 1.23 1.04 1.25 1.77 0.00 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
31/12/00 30/09/00 30/06/00 31/03/00 31/12/99 30/09/99 30/06/99 CAGR
Date 22/02/01 29/11/00 25/08/00 - - - - -
Price 1.77 1.87 1.85 0.00 0.00 0.00 0.00 -
P/RPS 0.67 0.69 0.69 0.00 0.00 0.00 0.00 -100.00%
P/EPS 26.17 16.49 15.73 0.00 0.00 0.00 0.00 -100.00%
EY 3.82 6.07 6.36 0.00 0.00 0.00 0.00 -100.00%
DY 1.13 1.07 1.08 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.17 1.21 1.23 0.00 0.00 0.00 0.00 -100.00%

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