[BOXPAK] QoQ Cumulative Quarter Result on 31-Dec-2011 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 49.91%
YoY- 49.94%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 191,968 126,630 59,357 248,698 178,389 116,705 55,441 128.35%
PBT 17,504 10,562 4,336 17,568 11,814 6,690 2,386 276.18%
Tax -2,520 -1,698 -781 -2,057 -1,467 -843 -404 237.72%
NP 14,984 8,864 3,555 15,511 10,347 5,847 1,982 283.78%
-
NP to SH 14,984 8,864 3,555 15,511 10,347 5,847 1,982 283.78%
-
Tax Rate 14.40% 16.08% 18.01% 11.71% 12.42% 12.60% 16.93% -
Total Cost 176,984 117,766 55,802 233,187 168,042 110,858 53,459 121.64%
-
Net Worth 126,667 126,085 118,766 116,452 112,232 105,654 104,505 13.64%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 4,201 - - - -
Div Payout % - - - 27.09% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 126,667 126,085 118,766 116,452 112,232 105,654 104,505 13.64%
NOSH 60,032 60,040 59,983 60,027 60,017 60,030 60,060 -0.03%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.81% 7.00% 5.99% 6.24% 5.80% 5.01% 3.57% -
ROE 11.83% 7.03% 2.99% 13.32% 9.22% 5.53% 1.90% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 319.78 210.91 98.96 414.31 297.23 194.41 92.31 128.42%
EPS 24.96 14.77 5.92 25.84 17.24 9.74 3.30 283.90%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 2.11 2.10 1.98 1.94 1.87 1.76 1.74 13.67%
Adjusted Per Share Value based on latest NOSH - 60,035
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 159.91 105.48 49.44 207.17 148.60 97.22 46.18 128.36%
EPS 12.48 7.38 2.96 12.92 8.62 4.87 1.65 283.90%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 1.0552 1.0503 0.9893 0.9701 0.9349 0.8801 0.8705 13.64%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.09 2.00 2.18 2.33 1.13 1.33 1.46 -
P/RPS 0.65 0.95 2.20 0.56 0.38 0.68 1.58 -44.59%
P/EPS 8.37 13.55 36.78 9.02 6.55 13.66 44.24 -66.94%
EY 11.94 7.38 2.72 11.09 15.26 7.32 2.26 202.42%
DY 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.95 1.10 1.20 0.60 0.76 0.84 11.54%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 19/11/12 17/08/12 17/05/12 29/02/12 17/11/11 16/08/11 19/05/11 -
Price 2.18 2.08 1.92 2.31 1.20 1.24 1.33 -
P/RPS 0.68 0.99 1.94 0.56 0.40 0.64 1.44 -39.27%
P/EPS 8.73 14.09 32.40 8.94 6.96 12.73 40.30 -63.82%
EY 11.45 7.10 3.09 11.19 14.37 7.85 2.48 176.49%
DY 0.00 0.00 0.00 3.03 0.00 0.00 0.00 -
P/NAPS 1.03 0.99 0.97 1.19 0.64 0.70 0.76 22.39%

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