[BOXPAK] QoQ TTM Result on 31-Dec-2007 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 96.56%
YoY- 127.45%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 152,479 138,532 128,550 119,318 111,134 108,361 103,396 29.46%
PBT 7,958 6,350 5,637 4,204 2,115 2,163 2,157 138.19%
Tax 170 104 119 138 94 20 -108 -
NP 8,128 6,454 5,756 4,342 2,209 2,183 2,049 149.96%
-
NP to SH 8,128 6,454 5,756 4,342 2,209 2,183 2,049 149.96%
-
Tax Rate -2.14% -1.64% -2.11% -3.28% -4.44% -0.92% 5.01% -
Total Cost 144,351 132,078 122,794 114,976 108,925 106,178 101,347 26.51%
-
Net Worth 70,773 67,239 67,870 66,673 65,335 64,135 63,353 7.64%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div 3,003 3,003 3,003 3,003 - - - -
Div Payout % 36.95% 46.53% 52.18% 69.17% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 70,773 67,239 67,870 66,673 65,335 64,135 63,353 7.64%
NOSH 59,977 60,035 60,062 60,065 59,940 59,939 59,767 0.23%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.33% 4.66% 4.48% 3.64% 1.99% 2.01% 1.98% -
ROE 11.48% 9.60% 8.48% 6.51% 3.38% 3.40% 3.23% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 254.23 230.75 214.03 198.65 185.41 180.78 173.00 29.16%
EPS 13.55 10.75 9.58 7.23 3.69 3.64 3.43 149.27%
DPS 5.00 5.00 5.00 5.00 0.00 0.00 0.00 -
NAPS 1.18 1.12 1.13 1.11 1.09 1.07 1.06 7.39%
Adjusted Per Share Value based on latest NOSH - 60,065
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 127.02 115.40 107.08 99.39 92.58 90.27 86.13 29.47%
EPS 6.77 5.38 4.79 3.62 1.84 1.82 1.71 149.63%
DPS 2.50 2.50 2.50 2.50 0.00 0.00 0.00 -
NAPS 0.5895 0.5601 0.5654 0.5554 0.5442 0.5343 0.5277 7.64%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.65 0.94 0.68 0.95 0.98 0.99 0.90 -
P/RPS 0.26 0.41 0.32 0.48 0.53 0.55 0.52 -36.92%
P/EPS 4.80 8.74 7.10 13.14 26.59 27.18 26.25 -67.68%
EY 20.85 11.44 14.09 7.61 3.76 3.68 3.81 209.58%
DY 7.69 5.32 7.35 5.26 0.00 0.00 0.00 -
P/NAPS 0.55 0.84 0.60 0.86 0.90 0.93 0.85 -25.13%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 13/11/08 28/08/08 21/05/08 28/02/08 21/11/07 22/08/07 23/05/07 -
Price 0.60 0.78 0.68 0.84 0.95 0.88 0.84 -
P/RPS 0.24 0.34 0.32 0.42 0.51 0.49 0.49 -37.78%
P/EPS 4.43 7.26 7.10 11.62 25.78 24.16 24.50 -67.92%
EY 22.59 13.78 14.09 8.61 3.88 4.14 4.08 211.99%
DY 8.33 6.41 7.35 5.95 0.00 0.00 0.00 -
P/NAPS 0.51 0.70 0.60 0.76 0.87 0.82 0.79 -25.24%

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