[BOXPAK] QoQ 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- -56.46%
YoY- 569.59%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 70,309 61,683 61,265 55,441 60,784 50,225 45,421 33.70%
PBT 5,754 5,123 4,305 2,386 4,659 3,654 2,777 62.31%
Tax -675 -624 -439 -404 -107 -429 -505 21.27%
NP 5,079 4,499 3,866 1,982 4,552 3,225 2,272 70.71%
-
NP to SH 5,079 4,499 3,866 1,982 4,552 3,225 2,272 70.71%
-
Tax Rate 11.73% 12.18% 10.20% 16.93% 2.30% 11.74% 18.19% -
Total Cost 65,230 57,184 57,399 53,459 56,232 47,000 43,149 31.62%
-
Net Worth 116,468 112,175 105,654 104,505 106,893 102,094 102,509 8.85%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 4,202 - - - 4,203 - - -
Div Payout % 82.74% - - - 92.35% - - -
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 116,468 112,175 105,654 104,505 106,893 102,094 102,509 8.85%
NOSH 60,035 59,986 60,031 60,060 60,052 60,055 59,947 0.09%
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 7.22% 7.29% 6.31% 3.57% 7.49% 6.42% 5.00% -
ROE 4.36% 4.01% 3.66% 1.90% 4.26% 3.16% 2.22% -
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 117.11 102.83 102.06 92.31 101.22 83.63 75.77 33.57%
EPS 8.46 7.50 6.44 3.30 7.58 5.37 3.79 70.55%
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 58.57 51.38 51.03 46.18 50.63 41.84 37.84 33.70%
EPS 4.23 3.75 3.22 1.65 3.79 2.69 1.89 70.85%
DPS 3.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 0.9702 0.9344 0.8801 0.8705 0.8904 0.8505 0.8539 8.86%
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 1.99 1.10 1.30 1.58 1.18 1.52 1.81 6.50%
P/EPS 27.54 15.07 20.65 44.24 15.70 23.65 36.15 -16.54%
EY 3.63 6.64 4.84 2.26 6.37 4.23 2.77 19.69%
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 1.97 1.17 1.22 1.44 1.12 1.39 1.78 6.97%
P/EPS 27.30 16.00 19.25 40.30 14.91 21.60 35.62 -16.21%
EY 3.66 6.25 5.19 2.48 6.71 4.63 2.81 19.20%
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