[MAYPAK] YoY TTM Result on 30-Sep-2016 [#3]

Stock
[MAYPAK] MALAYSIA PACKAGING INDUSTRY
Announcement Date
14-Nov-2016
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2016
Quarter
30-Sep-2016 [#3]
Profit Trend
QoQ- 47.47%
YoY- 47.74%
Quarter Report
Latest QR
Upcoming QR
MAYPAK's Result
MAYPAK's Financial Summary
View:
Show?
TTM Result
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Revenue 86,793 87,221 79,258 74,346 73,576 65,901 66,185 4.61%
PBT -3,971 -7,598 -2,494 -1,123 11,822 -2,595 -376 48.06%
Tax 0 0 0 0 0 0 0 -
NP -3,971 -7,598 -2,494 -1,123 11,822 -2,595 -376 48.06%
-
NP to SH -3,971 -7,598 -2,494 -1,123 11,822 -2,595 -376 48.06%
-
Tax Rate - - - - 0.00% - - -
Total Cost 90,764 94,819 81,752 75,469 61,754 68,496 66,561 5.30%
-
Net Worth 52,376 23,968 31,525 34,019 34,883 23,097 25,681 12.60%
Dividend
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Net Worth 52,376 23,968 31,525 34,019 34,883 23,097 25,681 12.60%
NOSH 41,901 42,050 42,034 41,999 42,027 41,995 42,100 -0.07%
Ratio Analysis
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
NP Margin -4.58% -8.71% -3.15% -1.51% 16.07% -3.94% -0.57% -
ROE -7.58% -31.70% -7.91% -3.30% 33.89% -11.24% -1.46% -
Per Share
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 207.14 207.42 188.55 177.01 175.07 156.93 157.21 4.69%
EPS -9.48 -18.07 -5.93 -2.67 28.13 -6.18 -0.89 48.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 0.57 0.75 0.81 0.83 0.55 0.61 12.68%
Adjusted Per Share Value based on latest NOSH - 41,901
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
RPS 207.14 208.16 189.15 177.43 175.59 157.28 157.95 4.61%
EPS -9.48 -18.13 -5.95 -2.68 28.21 -6.19 -0.90 48.00%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.25 0.572 0.7524 0.8119 0.8325 0.5512 0.6129 12.60%
Price Multiplier on Financial Quarter End Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 30/09/11 30/09/10 -
Price 0.645 0.40 0.45 0.375 0.34 0.30 0.39 -
P/RPS 0.31 0.19 0.24 0.21 0.19 0.19 0.25 3.64%
P/EPS -6.81 -2.21 -7.58 -14.02 1.21 -4.85 -43.67 -26.61%
EY -14.69 -45.17 -13.18 -7.13 82.73 -20.60 -2.29 36.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.52 0.70 0.60 0.46 0.41 0.55 0.64 -3.39%
Price Multiplier on Announcement Date
30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 30/09/11 30/09/10 CAGR
Date 14/11/16 23/11/15 24/11/14 25/11/13 09/11/12 21/11/11 22/11/10 -
Price 1.00 0.44 0.43 0.51 0.43 0.30 0.36 -
P/RPS 0.48 0.21 0.23 0.29 0.25 0.19 0.23 13.03%
P/EPS -10.55 -2.44 -7.25 -19.07 1.53 -4.85 -40.31 -20.00%
EY -9.48 -41.07 -13.80 -5.24 65.42 -20.60 -2.48 25.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.80 0.77 0.57 0.63 0.52 0.55 0.59 5.20%

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