[BOXPAK] QoQ 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- -30.01%
YoY- 79.36%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 72,366 65,338 67,273 59,357 70,309 61,683 61,265 11.68%
PBT 5,334 6,942 6,226 4,336 5,754 5,123 4,305 15.28%
Tax -793 -822 -916 -781 -675 -624 -439 48.05%
NP 4,541 6,120 5,310 3,555 5,079 4,499 3,866 11.27%
-
NP to SH 4,541 6,120 5,310 3,555 5,079 4,499 3,866 11.27%
-
Tax Rate 14.87% 11.84% 14.71% 18.01% 11.73% 12.18% 10.20% -
Total Cost 67,825 59,218 61,963 55,802 65,230 57,184 57,399 11.71%
-
Net Worth 120,059 126,641 126,047 118,766 116,468 112,175 105,654 8.85%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 6,002 - - - 4,202 - - -
Div Payout % 132.20% - - - 82.74% - - -
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 120,059 126,641 126,047 118,766 116,468 112,175 105,654 8.85%
NOSH 60,029 60,019 60,022 59,983 60,035 59,986 60,031 -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 6.28% 9.37% 7.89% 5.99% 7.22% 7.29% 6.31% -
ROE 3.78% 4.83% 4.21% 2.99% 4.36% 4.01% 3.66% -
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 120.55 108.86 112.08 98.96 117.11 102.83 102.06 11.68%
EPS 7.57 10.20 8.85 5.92 8.46 7.50 6.44 11.32%
DPS 10.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 2.00 2.11 2.10 1.98 1.94 1.87 1.76 8.85%
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 60.28 54.43 56.04 49.44 58.57 51.38 51.03 11.68%
EPS 3.78 5.10 4.42 2.96 4.23 3.75 3.22 11.22%
DPS 5.00 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 1.0001 1.0549 1.05 0.9893 0.9702 0.9344 0.8801 8.85%
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 1.76 1.92 1.78 2.20 1.99 1.10 1.30 22.26%
P/EPS 28.03 20.50 22.61 36.78 27.54 15.07 20.65 22.48%
EY 3.57 4.88 4.42 2.72 3.63 6.64 4.84 -18.28%
DY 4.72 0.00 0.00 0.00 3.00 0.00 0.00 -
P/NAPS 1.06 0.99 0.95 1.10 1.20 0.60 0.76 24.70%
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 1.71 2.00 1.86 1.94 1.97 1.17 1.22 25.11%
P/EPS 27.23 21.38 23.51 32.40 27.30 16.00 19.25 25.87%
EY 3.67 4.68 4.25 3.09 3.66 6.25 5.19 -20.54%
DY 4.85 0.00 0.00 0.00 3.03 0.00 0.00 -
P/NAPS 1.03 1.03 0.99 0.97 1.19 0.64 0.70 29.21%

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