[BOXPAK] QoQ Cumulative Quarter Result on 31-Mar-2011 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -80.84%
YoY- 569.59%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 248,698 178,389 116,705 55,441 195,512 134,728 84,503 104.96%
PBT 17,568 11,814 6,690 2,386 11,661 7,003 3,348 201.05%
Tax -2,057 -1,467 -843 -404 -1,316 -1,210 -780 90.54%
NP 15,511 10,347 5,847 1,982 10,345 5,793 2,568 230.57%
-
NP to SH 15,511 10,347 5,847 1,982 10,345 5,793 2,568 230.57%
-
Tax Rate 11.71% 12.42% 12.60% 16.93% 11.29% 17.28% 23.30% -
Total Cost 233,187 168,042 110,858 53,459 185,167 128,935 81,935 100.44%
-
Net Worth 116,452 112,232 105,654 104,505 106,872 102,052 102,599 8.78%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 4,201 - - - 4,202 - - -
Div Payout % 27.09% - - - 40.63% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 116,452 112,232 105,654 104,505 106,872 102,052 102,599 8.78%
NOSH 60,027 60,017 60,030 60,060 60,040 60,031 59,999 0.03%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.24% 5.80% 5.01% 3.57% 5.29% 4.30% 3.04% -
ROE 13.32% 9.22% 5.53% 1.90% 9.68% 5.68% 2.50% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 414.31 297.23 194.41 92.31 325.63 224.43 140.84 104.90%
EPS 25.84 17.24 9.74 3.30 17.23 9.65 4.28 230.47%
DPS 7.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 1.94 1.87 1.76 1.74 1.78 1.70 1.71 8.75%
Adjusted Per Share Value based on latest NOSH - 60,060
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 207.17 148.60 97.22 46.18 162.86 112.23 70.39 104.96%
EPS 12.92 8.62 4.87 1.65 8.62 4.83 2.14 230.47%
DPS 3.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 0.9701 0.9349 0.8801 0.8705 0.8903 0.8501 0.8547 8.78%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.33 1.13 1.33 1.46 1.19 1.27 1.37 -
P/RPS 0.56 0.38 0.68 1.58 0.37 0.57 0.97 -30.59%
P/EPS 9.02 6.55 13.66 44.24 6.91 13.16 32.01 -56.91%
EY 11.09 15.26 7.32 2.26 14.48 7.60 3.12 132.37%
DY 3.00 0.00 0.00 0.00 5.88 0.00 0.00 -
P/NAPS 1.20 0.60 0.76 0.84 0.67 0.75 0.80 30.94%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 17/11/11 16/08/11 19/05/11 25/02/11 23/11/10 18/08/10 -
Price 2.31 1.20 1.24 1.33 1.13 1.16 1.35 -
P/RPS 0.56 0.40 0.64 1.44 0.35 0.52 0.96 -30.11%
P/EPS 8.94 6.96 12.73 40.30 6.56 12.02 31.54 -56.75%
EY 11.19 14.37 7.85 2.48 15.25 8.32 3.17 131.30%
DY 3.03 0.00 0.00 0.00 6.19 0.00 0.00 -
P/NAPS 1.19 0.64 0.70 0.76 0.63 0.68 0.79 31.30%

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