[BOXPAK] QoQ Annualized Quarter Result on 30-Jun-2011 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
16-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 47.5%
YoY- 127.69%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 237,428 248,698 237,852 233,410 221,764 195,512 179,637 20.41%
PBT 17,344 17,568 15,752 13,380 9,544 11,661 9,337 51.05%
Tax -3,124 -2,057 -1,956 -1,686 -1,616 -1,316 -1,613 55.31%
NP 14,220 15,511 13,796 11,694 7,928 10,345 7,724 50.15%
-
NP to SH 14,220 15,511 13,796 11,694 7,928 10,345 7,724 50.15%
-
Tax Rate 18.01% 11.71% 12.42% 12.60% 16.93% 11.29% 17.28% -
Total Cost 223,208 233,187 224,056 221,716 213,836 185,167 171,913 18.99%
-
Net Worth 118,766 116,452 112,232 105,654 104,505 106,872 102,052 10.63%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div - 4,201 - - - 4,202 - -
Div Payout % - 27.09% - - - 40.63% - -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 118,766 116,452 112,232 105,654 104,505 106,872 102,052 10.63%
NOSH 59,983 60,027 60,017 60,030 60,060 60,040 60,031 -0.05%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 5.99% 6.24% 5.80% 5.01% 3.57% 5.29% 4.30% -
ROE 11.97% 13.32% 12.29% 11.07% 7.59% 9.68% 7.57% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 395.83 414.31 396.31 388.82 369.23 325.63 299.24 20.48%
EPS 23.68 25.84 22.99 19.48 13.20 17.23 12.87 50.09%
DPS 0.00 7.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 1.98 1.94 1.87 1.76 1.74 1.78 1.70 10.68%
Adjusted Per Share Value based on latest NOSH - 60,031
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 197.78 207.17 198.13 194.43 184.73 162.86 149.64 20.41%
EPS 11.85 12.92 11.49 9.74 6.60 8.62 6.43 50.26%
DPS 0.00 3.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 0.9893 0.9701 0.9349 0.8801 0.8705 0.8903 0.8501 10.62%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.18 2.33 1.13 1.33 1.46 1.19 1.27 -
P/RPS 0.55 0.56 0.29 0.34 0.40 0.37 0.42 19.67%
P/EPS 9.20 9.02 4.92 6.83 11.06 6.91 9.87 -4.57%
EY 10.87 11.09 20.34 14.65 9.04 14.48 10.13 4.80%
DY 0.00 3.00 0.00 0.00 0.00 5.88 0.00 -
P/NAPS 1.10 1.20 0.60 0.76 0.84 0.67 0.75 29.05%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 17/05/12 29/02/12 17/11/11 16/08/11 19/05/11 25/02/11 23/11/10 -
Price 1.92 2.31 1.20 1.24 1.33 1.13 1.16 -
P/RPS 0.49 0.56 0.30 0.32 0.36 0.35 0.39 16.41%
P/EPS 8.10 8.94 5.22 6.37 10.08 6.56 9.02 -6.91%
EY 12.35 11.19 19.16 15.71 9.92 15.25 11.09 7.43%
DY 0.00 3.03 0.00 0.00 0.00 6.19 0.00 -
P/NAPS 0.97 1.19 0.64 0.70 0.76 0.63 0.68 26.69%

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