[BOXPAK] QoQ Quarter Result on 30-Sep-2011 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 16.37%
YoY- 39.5%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 67,273 59,357 70,309 61,683 61,265 55,441 60,784 7.00%
PBT 6,226 4,336 5,754 5,123 4,305 2,386 4,659 21.34%
Tax -916 -781 -675 -624 -439 -404 -107 319.02%
NP 5,310 3,555 5,079 4,499 3,866 1,982 4,552 10.82%
-
NP to SH 5,310 3,555 5,079 4,499 3,866 1,982 4,552 10.82%
-
Tax Rate 14.71% 18.01% 11.73% 12.18% 10.20% 16.93% 2.30% -
Total Cost 61,963 55,802 65,230 57,184 57,399 53,459 56,232 6.69%
-
Net Worth 126,047 118,766 116,468 112,175 105,654 104,505 106,893 11.62%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 4,202 - - - 4,203 -
Div Payout % - - 82.74% - - - 92.35% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 126,047 118,766 116,468 112,175 105,654 104,505 106,893 11.62%
NOSH 60,022 59,983 60,035 59,986 60,031 60,060 60,052 -0.03%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.89% 5.99% 7.22% 7.29% 6.31% 3.57% 7.49% -
ROE 4.21% 2.99% 4.36% 4.01% 3.66% 1.90% 4.26% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 112.08 98.96 117.11 102.83 102.06 92.31 101.22 7.03%
EPS 8.85 5.92 8.46 7.50 6.44 3.30 7.58 10.88%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 7.00 -
NAPS 2.10 1.98 1.94 1.87 1.76 1.74 1.78 11.66%
Adjusted Per Share Value based on latest NOSH - 59,986
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 56.04 49.44 58.57 51.38 51.03 46.18 50.63 7.00%
EPS 4.42 2.96 4.23 3.75 3.22 1.65 3.79 10.80%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.50 -
NAPS 1.05 0.9893 0.9702 0.9344 0.8801 0.8705 0.8904 11.62%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.00 2.18 2.33 1.13 1.33 1.46 1.19 -
P/RPS 1.78 2.20 1.99 1.10 1.30 1.58 1.18 31.56%
P/EPS 22.61 36.78 27.54 15.07 20.65 44.24 15.70 27.55%
EY 4.42 2.72 3.63 6.64 4.84 2.26 6.37 -21.64%
DY 0.00 0.00 3.00 0.00 0.00 0.00 5.88 -
P/NAPS 0.95 1.10 1.20 0.60 0.76 0.84 0.67 26.23%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 17/08/12 17/05/12 29/02/12 17/11/11 16/08/11 19/05/11 25/02/11 -
Price 2.08 1.92 2.31 1.20 1.24 1.33 1.13 -
P/RPS 1.86 1.94 1.97 1.17 1.22 1.44 1.12 40.28%
P/EPS 23.51 32.40 27.30 16.00 19.25 40.30 14.91 35.50%
EY 4.25 3.09 3.66 6.25 5.19 2.48 6.71 -26.26%
DY 0.00 0.00 3.03 0.00 0.00 0.00 6.19 -
P/NAPS 0.99 0.97 1.19 0.64 0.70 0.76 0.63 35.20%

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