[BOXPAK] QoQ TTM Result on 30-Jun-2010 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- -1.61%
YoY- 33.49%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 211,871 195,511 184,002 173,468 164,737 158,185 150,117 25.84%
PBT 13,476 11,661 11,919 13,154 13,081 15,000 10,728 16.43%
Tax -1,445 -1,316 -3,007 -2,927 -2,687 -2,583 -1,208 12.69%
NP 12,031 10,345 8,912 10,227 10,394 12,417 9,520 16.90%
-
NP to SH 12,031 10,345 8,912 10,227 10,394 12,417 9,520 16.90%
-
Tax Rate 10.72% 11.29% 25.23% 22.25% 20.54% 17.22% 11.26% -
Total Cost 199,840 185,166 175,090 163,241 154,343 145,768 140,597 26.44%
-
Net Worth 104,505 106,893 102,094 102,509 104,506 105,566 77,468 22.11%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div 4,203 4,203 4,198 4,198 4,198 4,198 2,999 25.25%
Div Payout % 34.94% 40.64% 47.11% 41.05% 40.39% 33.81% 31.51% -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 104,505 106,893 102,094 102,509 104,506 105,566 77,468 22.11%
NOSH 60,060 60,052 60,055 59,947 60,408 59,980 60,052 0.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 5.68% 5.29% 4.84% 5.90% 6.31% 7.85% 6.34% -
ROE 11.51% 9.68% 8.73% 9.98% 9.95% 11.76% 12.29% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 352.76 325.57 306.38 289.37 272.71 263.73 249.97 25.84%
EPS 20.03 17.23 14.84 17.06 17.21 20.70 15.85 16.90%
DPS 7.00 7.00 7.00 7.00 7.00 7.00 5.00 25.17%
NAPS 1.74 1.78 1.70 1.71 1.73 1.76 1.29 22.10%
Adjusted Per Share Value based on latest NOSH - 59,947
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 176.49 162.86 153.27 144.50 137.23 131.77 125.05 25.84%
EPS 10.02 8.62 7.42 8.52 8.66 10.34 7.93 16.89%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 2.50 25.17%
NAPS 0.8705 0.8904 0.8505 0.8539 0.8705 0.8794 0.6453 22.10%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.46 1.19 1.27 1.37 1.49 1.00 1.00 -
P/RPS 0.41 0.37 0.41 0.47 0.55 0.38 0.40 1.66%
P/EPS 7.29 6.91 8.56 8.03 8.66 4.83 6.31 10.11%
EY 13.72 14.48 11.68 12.45 11.55 20.70 15.85 -9.18%
DY 4.79 5.88 5.51 5.11 4.70 7.00 5.00 -2.82%
P/NAPS 0.84 0.67 0.75 0.80 0.86 0.57 0.78 5.06%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 19/05/11 25/02/11 23/11/10 18/08/10 19/05/10 24/02/10 18/11/09 -
Price 1.33 1.13 1.16 1.35 1.50 1.69 0.92 -
P/RPS 0.38 0.35 0.38 0.47 0.55 0.64 0.37 1.79%
P/EPS 6.64 6.56 7.82 7.91 8.72 8.16 5.80 9.44%
EY 15.06 15.24 12.79 12.64 11.47 12.25 17.23 -8.59%
DY 5.26 6.19 6.03 5.19 4.67 4.14 5.43 -2.10%
P/NAPS 0.76 0.63 0.68 0.79 0.87 0.96 0.71 4.64%

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