[BOXPAK] QoQ Annualized Quarter Result on 31-Mar-2001 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
18-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- 25.92%
YoY- 151.94%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 53,122 53,784 53,874 54,792 52,187 51,900 49,594 4.67%
PBT 11,505 11,478 10,382 9,140 7,094 7,078 6,722 42.94%
Tax -3,727 -3,594 -3,256 -2,912 -2,148 -1,557 -1,558 78.58%
NP 7,778 7,884 7,126 6,228 4,946 5,521 5,164 31.29%
-
NP to SH 7,778 7,884 7,126 6,228 4,946 5,521 5,164 31.29%
-
Tax Rate 32.39% 31.31% 31.36% 31.86% 30.28% 22.00% 23.18% -
Total Cost 45,344 45,900 46,748 48,564 47,241 46,378 44,430 1.36%
-
Net Worth 65,351 69,118 66,856 66,272 64,617 69,680 69,515 -4.02%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 8,018 - 4,003 - 5,983 - - -
Div Payout % 103.09% - 56.18% - 120.97% - - -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 65,351 69,118 66,856 66,272 64,617 69,680 69,515 -4.02%
NOSH 40,092 39,952 40,033 39,923 39,887 39,817 39,723 0.61%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 14.64% 14.66% 13.23% 11.37% 9.48% 10.64% 10.41% -
ROE 11.90% 11.41% 10.66% 9.40% 7.65% 7.92% 7.43% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 132.50 134.62 134.57 137.24 130.84 130.35 124.85 4.03%
EPS 19.40 19.73 17.80 15.60 12.40 13.87 13.00 30.49%
DPS 20.00 0.00 10.00 0.00 15.00 0.00 0.00 -
NAPS 1.63 1.73 1.67 1.66 1.62 1.75 1.75 -4.61%
Adjusted Per Share Value based on latest NOSH - 39,923
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 44.25 44.80 44.88 45.64 43.47 43.23 41.31 4.67%
EPS 6.48 6.57 5.94 5.19 4.12 4.60 4.30 31.34%
DPS 6.68 0.00 3.33 0.00 4.98 0.00 0.00 -
NAPS 0.5444 0.5758 0.5569 0.5521 0.5383 0.5804 0.5791 -4.02%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 2.58 2.02 2.30 1.83 2.08 2.65 2.70 -
P/RPS 1.95 1.50 1.71 1.33 1.59 2.03 2.16 -6.57%
P/EPS 13.30 10.24 12.92 11.73 16.77 19.11 20.77 -25.64%
EY 7.52 9.77 7.74 8.52 5.96 5.23 4.81 34.59%
DY 7.75 0.00 4.35 0.00 7.21 0.00 0.00 -
P/NAPS 1.58 1.17 1.38 1.10 1.28 1.51 1.54 1.71%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 27/02/02 16/11/01 17/08/01 18/05/01 23/02/01 27/11/00 28/08/00 -
Price 2.14 2.30 2.35 2.10 1.92 2.56 2.14 -
P/RPS 1.62 1.71 1.75 1.53 1.47 1.96 1.71 -3.53%
P/EPS 11.03 11.66 13.20 13.46 15.48 18.46 16.46 -23.36%
EY 9.07 8.58 7.57 7.43 6.46 5.42 6.07 30.60%
DY 9.35 0.00 4.26 0.00 7.81 0.00 0.00 -
P/NAPS 1.31 1.33 1.41 1.27 1.19 1.46 1.22 4.84%

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