[BOXPAK] QoQ TTM Result on 30-Jun-2009 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 10.79%
YoY- 18.7%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 164,737 158,185 150,117 153,976 155,473 158,550 152,479 5.29%
PBT 13,081 15,000 10,728 8,533 7,550 7,047 7,958 39.32%
Tax -2,687 -2,583 -1,208 -872 -635 -523 170 -
NP 10,394 12,417 9,520 7,661 6,915 6,524 8,128 17.83%
-
NP to SH 10,394 12,417 9,520 7,661 6,915 6,524 8,128 17.83%
-
Tax Rate 20.54% 17.22% 11.26% 10.22% 8.41% 7.42% -2.14% -
Total Cost 154,343 145,768 140,597 146,315 148,558 152,026 144,351 4.56%
-
Net Worth 104,506 105,566 77,468 73,290 73,895 70,799 70,773 29.70%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div 4,198 4,198 2,999 2,999 2,999 2,999 3,003 25.04%
Div Payout % 40.39% 33.81% 31.51% 39.16% 43.38% 45.98% 36.95% -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 104,506 105,566 77,468 73,290 73,895 70,799 70,773 29.70%
NOSH 60,408 59,980 60,052 60,073 60,077 59,999 59,977 0.47%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 6.31% 7.85% 6.34% 4.98% 4.45% 4.11% 5.33% -
ROE 9.95% 11.76% 12.29% 10.45% 9.36% 9.21% 11.48% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 272.71 263.73 249.97 256.31 258.79 264.25 254.23 4.79%
EPS 17.21 20.70 15.85 12.75 11.51 10.87 13.55 17.29%
DPS 7.00 7.00 5.00 5.00 5.00 5.00 5.00 25.17%
NAPS 1.73 1.76 1.29 1.22 1.23 1.18 1.18 29.08%
Adjusted Per Share Value based on latest NOSH - 60,073
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 137.23 131.77 125.05 128.26 129.51 132.07 127.02 5.29%
EPS 8.66 10.34 7.93 6.38 5.76 5.43 6.77 17.85%
DPS 3.50 3.50 2.50 2.50 2.50 2.50 2.50 25.17%
NAPS 0.8705 0.8794 0.6453 0.6105 0.6156 0.5898 0.5895 29.70%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.49 1.00 1.00 0.83 0.86 0.62 0.65 -
P/RPS 0.55 0.38 0.40 0.32 0.33 0.23 0.26 64.86%
P/EPS 8.66 4.83 6.31 6.51 7.47 5.70 4.80 48.25%
EY 11.55 20.70 15.85 15.36 13.38 17.54 20.85 -32.57%
DY 4.70 7.00 5.00 6.02 5.81 8.06 7.69 -28.00%
P/NAPS 0.86 0.57 0.78 0.68 0.70 0.53 0.55 34.75%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 19/05/10 24/02/10 18/11/09 19/08/09 20/05/09 26/02/09 13/11/08 -
Price 1.50 1.69 0.92 0.89 0.89 0.86 0.60 -
P/RPS 0.55 0.64 0.37 0.35 0.34 0.33 0.24 73.90%
P/EPS 8.72 8.16 5.80 6.98 7.73 7.91 4.43 57.12%
EY 11.47 12.25 17.23 14.33 12.93 12.64 22.59 -36.38%
DY 4.67 4.14 5.43 5.62 5.62 5.81 8.33 -32.03%
P/NAPS 0.87 0.96 0.71 0.73 0.72 0.73 0.51 42.81%

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