[BOXPAK] QoQ Annualized Quarter Result on 31-Mar-2012 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- -8.32%
YoY- 79.36%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 264,333 255,957 253,260 237,428 248,698 237,852 233,410 8.60%
PBT 22,343 23,338 21,124 17,344 17,568 15,752 13,380 40.53%
Tax -3,365 -3,360 -3,396 -3,124 -2,057 -1,956 -1,686 58.18%
NP 18,978 19,978 17,728 14,220 15,511 13,796 11,694 37.89%
-
NP to SH 18,978 19,978 17,728 14,220 15,511 13,796 11,694 37.89%
-
Tax Rate 15.06% 14.40% 16.08% 18.01% 11.71% 12.42% 12.60% -
Total Cost 245,355 235,978 235,532 223,208 233,187 224,056 221,716 6.95%
-
Net Worth 130,268 126,667 126,085 118,766 116,452 112,232 105,654 14.91%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 6,003 - - - 4,201 - - -
Div Payout % 31.63% - - - 27.09% - - -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 130,268 126,667 126,085 118,766 116,452 112,232 105,654 14.91%
NOSH 60,031 60,032 60,040 59,983 60,027 60,017 60,030 0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.18% 7.81% 7.00% 5.99% 6.24% 5.80% 5.01% -
ROE 14.57% 15.77% 14.06% 11.97% 13.32% 12.29% 11.07% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 440.32 426.37 421.81 395.83 414.31 396.31 388.82 8.60%
EPS 31.62 33.28 29.54 23.68 25.84 22.99 19.48 37.91%
DPS 10.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 2.17 2.11 2.10 1.98 1.94 1.87 1.76 14.90%
Adjusted Per Share Value based on latest NOSH - 59,983
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 220.19 213.21 210.97 197.78 207.17 198.13 194.43 8.60%
EPS 15.81 16.64 14.77 11.85 12.92 11.49 9.74 37.91%
DPS 5.00 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.0851 1.0552 1.0503 0.9893 0.9701 0.9349 0.8801 14.90%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.12 2.09 2.00 2.18 2.33 1.13 1.33 -
P/RPS 0.48 0.49 0.47 0.55 0.56 0.29 0.34 25.71%
P/EPS 6.71 6.28 6.77 9.20 9.02 4.92 6.83 -1.16%
EY 14.91 15.92 14.76 10.87 11.09 20.34 14.65 1.17%
DY 4.72 0.00 0.00 0.00 3.00 0.00 0.00 -
P/NAPS 0.98 0.99 0.95 1.10 1.20 0.60 0.76 18.37%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 18/02/13 19/11/12 17/08/12 17/05/12 29/02/12 17/11/11 16/08/11 -
Price 2.06 2.18 2.08 1.92 2.31 1.20 1.24 -
P/RPS 0.47 0.51 0.49 0.49 0.56 0.30 0.32 29.06%
P/EPS 6.52 6.55 7.04 8.10 8.94 5.22 6.37 1.55%
EY 15.35 15.27 14.20 12.35 11.19 19.16 15.71 -1.52%
DY 4.85 0.00 0.00 0.00 3.03 0.00 0.00 -
P/NAPS 0.95 1.03 0.99 0.97 1.19 0.64 0.70 22.46%

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