[BOXPAK] QoQ Annualized Quarter Result on 30-Sep-2009 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 30.28%
YoY- 47.54%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 169,006 156,324 158,185 145,213 138,438 130,116 158,550 4.36%
PBT 6,696 2,284 15,001 13,444 10,388 9,960 7,047 -3.35%
Tax -1,560 -1,100 -2,583 -1,046 -872 -684 -533 105.01%
NP 5,136 1,184 12,418 12,397 9,516 9,276 6,514 -14.69%
-
NP to SH 5,136 1,184 12,418 12,397 9,516 9,276 6,514 -14.69%
-
Tax Rate 23.30% 48.16% 17.22% 7.78% 8.39% 6.87% 7.56% -
Total Cost 163,870 155,140 145,767 132,816 128,922 120,840 152,036 5.13%
-
Net Worth 102,599 104,506 105,634 77,433 73,200 73,895 70,821 28.11%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 4,201 - - - 3,000 -
Div Payout % - - 33.83% - - - 46.07% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 102,599 104,506 105,634 77,433 73,200 73,895 70,821 28.11%
NOSH 59,999 60,408 60,019 60,025 60,000 60,077 60,018 -0.02%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 3.04% 0.76% 7.85% 8.54% 6.87% 7.13% 4.11% -
ROE 5.01% 1.13% 11.76% 16.01% 13.00% 12.55% 9.20% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 281.68 258.78 263.56 241.92 230.73 216.58 264.17 4.38%
EPS 8.56 1.96 20.69 20.65 15.86 15.44 10.85 -14.65%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 5.00 -
NAPS 1.71 1.73 1.76 1.29 1.22 1.23 1.18 28.14%
Adjusted Per Share Value based on latest NOSH - 60,052
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 140.78 130.22 131.77 120.96 115.32 108.39 132.07 4.36%
EPS 4.28 0.99 10.34 10.33 7.93 7.73 5.43 -14.70%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 2.50 -
NAPS 0.8547 0.8705 0.8799 0.645 0.6098 0.6156 0.5899 28.13%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.37 1.49 1.00 1.00 0.83 0.86 0.62 -
P/RPS 0.49 0.58 0.38 0.41 0.36 0.40 0.23 65.79%
P/EPS 16.00 76.02 4.83 4.84 5.23 5.57 5.71 99.13%
EY 6.25 1.32 20.69 20.65 19.11 17.95 17.51 -49.77%
DY 0.00 0.00 7.00 0.00 0.00 0.00 8.06 -
P/NAPS 0.80 0.86 0.57 0.78 0.68 0.70 0.53 31.68%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 19/05/10 24/02/10 18/11/09 19/08/09 20/05/09 26/02/09 -
Price 1.35 1.50 1.69 0.92 0.89 0.89 0.86 -
P/RPS 0.48 0.58 0.64 0.38 0.39 0.41 0.33 28.46%
P/EPS 15.77 76.53 8.17 4.45 5.61 5.76 7.92 58.47%
EY 6.34 1.31 12.24 22.45 17.82 17.35 12.62 -36.88%
DY 0.00 0.00 4.14 0.00 0.00 0.00 5.81 -
P/NAPS 0.79 0.87 0.96 0.71 0.73 0.72 0.73 5.42%

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