[BOXPAK] QoQ Cumulative 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- -77.08%
YoY- 79.36%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 264,333 191,968 126,630 59,357 248,698 178,389 116,705 72.04%
PBT 22,343 17,504 10,562 4,336 17,568 11,814 6,690 122.61%
Tax -3,365 -2,520 -1,698 -781 -2,057 -1,467 -843 150.58%
NP 18,978 14,984 8,864 3,555 15,511 10,347 5,847 118.43%
-
NP to SH 18,978 14,984 8,864 3,555 15,511 10,347 5,847 118.43%
-
Tax Rate 15.06% 14.40% 16.08% 18.01% 11.71% 12.42% 12.60% -
Total Cost 245,355 176,984 117,766 55,802 233,187 168,042 110,858 69.42%
-
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% 11.83% 7.03% 2.99% 13.32% 9.22% 5.53% -
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 440.32 319.78 210.91 98.96 414.31 297.23 194.41 72.03%
EPS 31.62 24.96 14.77 5.92 25.84 17.24 9.74 118.46%
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 220.19 159.91 105.48 49.44 207.17 148.60 97.22 72.03%
EPS 15.81 12.48 7.38 2.96 12.92 8.62 4.87 118.46%
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 0.65 0.95 2.20 0.56 0.38 0.68 -20.63%
P/EPS 6.71 8.37 13.55 36.78 9.02 6.55 13.66 -37.60%
EY 14.91 11.94 7.38 2.72 11.09 15.26 7.32 60.33%
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 0.68 0.99 1.94 0.56 0.40 0.64 -18.52%
P/EPS 6.52 8.73 14.09 32.40 8.94 6.96 12.73 -35.85%
EY 15.35 11.45 7.10 3.09 11.19 14.37 7.85 56.05%
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