[BOXPAK] QoQ Cumulative Quarter Result on 31-Mar-2002 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
21-May-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Mar-2002 [#1]
Profit Trend
QoQ- -75.19%
YoY- 23.96%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Revenue 45,965 35,066 23,032 11,746 53,122 40,338 26,937 42.65%
PBT 8,977 7,573 5,199 2,882 11,505 8,609 5,191 43.93%
Tax -2,061 -2,439 -1,682 -952 -3,727 -2,696 -1,628 16.97%
NP 6,916 5,134 3,517 1,930 7,778 5,913 3,563 55.41%
-
NP to SH 6,916 5,134 3,517 1,930 7,778 5,913 3,563 55.41%
-
Tax Rate 22.96% 32.21% 32.35% 33.03% 32.39% 31.32% 31.36% -
Total Cost 39,049 29,932 19,515 9,816 45,344 34,425 23,374 40.66%
-
Net Worth 68,429 39,999 74,821 67,130 65,351 69,118 66,856 1.55%
Dividend
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Div 9,003 1,999 2,000 - 8,018 - 2,001 171.79%
Div Payout % 130.19% 38.96% 56.88% - 103.09% - 56.18% -
Equity
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Net Worth 68,429 39,999 74,821 67,130 65,351 69,118 66,856 1.55%
NOSH 60,025 39,999 40,011 39,958 40,092 39,952 40,033 30.90%
Ratio Analysis
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
NP Margin 15.05% 14.64% 15.27% 16.43% 14.64% 14.66% 13.23% -
ROE 10.11% 12.84% 4.70% 2.88% 11.90% 8.55% 5.33% -
Per Share
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 76.58 87.67 57.56 29.40 132.50 100.96 67.29 8.97%
EPS 11.52 8.55 8.79 4.83 19.40 14.80 8.90 18.71%
DPS 15.00 5.00 5.00 0.00 20.00 0.00 5.00 107.59%
NAPS 1.14 1.00 1.87 1.68 1.63 1.73 1.67 -22.41%
Adjusted Per Share Value based on latest NOSH - 39,958
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
RPS 38.29 29.21 19.19 9.78 44.25 33.60 22.44 42.65%
EPS 5.76 4.28 2.93 1.61 6.48 4.93 2.97 55.32%
DPS 7.50 1.67 1.67 0.00 6.68 0.00 1.67 171.46%
NAPS 0.57 0.3332 0.6233 0.5592 0.5444 0.5758 0.5569 1.55%
Price Multiplier on Financial Quarter End Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 -
Price 1.59 2.73 3.00 3.06 2.58 2.02 2.30 -
P/RPS 2.08 3.11 5.21 10.41 1.95 2.00 3.42 -28.15%
P/EPS 13.80 21.27 34.13 63.35 13.30 13.65 25.84 -34.09%
EY 7.25 4.70 2.93 1.58 7.52 7.33 3.87 51.79%
DY 9.43 1.83 1.67 0.00 7.75 0.00 2.17 165.58%
P/NAPS 1.39 2.73 1.60 1.82 1.58 1.17 1.38 0.48%
Price Multiplier on Announcement Date
31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 CAGR
Date 27/02/03 29/11/02 20/08/02 21/05/02 27/02/02 16/11/01 17/08/01 -
Price 1.56 1.62 3.08 3.30 2.14 2.30 2.35 -
P/RPS 2.04 1.85 5.35 11.23 1.62 2.28 3.49 -30.02%
P/EPS 13.54 12.62 35.04 68.32 11.03 15.54 26.40 -35.84%
EY 7.39 7.92 2.85 1.46 9.07 6.43 3.79 55.88%
DY 9.62 3.09 1.62 0.00 9.35 0.00 2.13 172.48%
P/NAPS 1.37 1.62 1.65 1.96 1.31 1.33 1.41 -1.89%

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