[BOXPAK] QoQ 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- 12.89%
YoY- 11.58%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 65,338 67,273 59,357 70,309 61,683 61,265 55,441 11.53%
PBT 6,942 6,226 4,336 5,754 5,123 4,305 2,386 103.40%
Tax -822 -916 -781 -675 -624 -439 -404 60.36%
NP 6,120 5,310 3,555 5,079 4,499 3,866 1,982 111.61%
-
NP to SH 6,120 5,310 3,555 5,079 4,499 3,866 1,982 111.61%
-
Tax Rate 11.84% 14.71% 18.01% 11.73% 12.18% 10.20% 16.93% -
Total Cost 59,218 61,963 55,802 65,230 57,184 57,399 53,459 7.03%
-
Net Worth 126,641 126,047 118,766 116,468 112,175 105,654 104,505 13.62%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 4,202 - - - -
Div Payout % - - - 82.74% - - - -
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 126,641 126,047 118,766 116,468 112,175 105,654 104,505 13.62%
NOSH 60,019 60,022 59,983 60,035 59,986 60,031 60,060 -0.04%
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 9.37% 7.89% 5.99% 7.22% 7.29% 6.31% 3.57% -
ROE 4.83% 4.21% 2.99% 4.36% 4.01% 3.66% 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 108.86 112.08 98.96 117.11 102.83 102.06 92.31 11.58%
EPS 10.20 8.85 5.92 8.46 7.50 6.44 3.30 111.75%
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 54.43 56.04 49.44 58.57 51.38 51.03 46.18 11.54%
EPS 5.10 4.42 2.96 4.23 3.75 3.22 1.65 111.75%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 1.0549 1.05 0.9893 0.9702 0.9344 0.8801 0.8705 13.62%
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 1.92 1.78 2.20 1.99 1.10 1.30 1.58 13.83%
P/EPS 20.50 22.61 36.78 27.54 15.07 20.65 44.24 -40.03%
EY 4.88 4.42 2.72 3.63 6.64 4.84 2.26 66.82%
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 2.00 1.86 1.94 1.97 1.17 1.22 1.44 24.40%
P/EPS 21.38 23.51 32.40 27.30 16.00 19.25 40.30 -34.39%
EY 4.68 4.25 3.09 3.66 6.25 5.19 2.48 52.53%
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