[BOXPAK] QoQ TTM Result on 31-Dec-2008 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -19.73%
YoY- 50.25%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 150,117 153,976 155,473 158,550 152,479 138,532 128,550 10.88%
PBT 10,728 8,533 7,550 7,047 7,958 6,350 5,637 53.51%
Tax -1,208 -872 -635 -523 170 104 119 -
NP 9,520 7,661 6,915 6,524 8,128 6,454 5,756 39.81%
-
NP to SH 9,520 7,661 6,915 6,524 8,128 6,454 5,756 39.81%
-
Tax Rate 11.26% 10.22% 8.41% 7.42% -2.14% -1.64% -2.11% -
Total Cost 140,597 146,315 148,558 152,026 144,351 132,078 122,794 9.43%
-
Net Worth 77,468 73,290 73,895 70,799 70,773 67,239 67,870 9.20%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div 2,999 2,999 2,999 2,999 3,003 3,003 3,003 -0.08%
Div Payout % 31.51% 39.16% 43.38% 45.98% 36.95% 46.53% 52.18% -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 77,468 73,290 73,895 70,799 70,773 67,239 67,870 9.20%
NOSH 60,052 60,073 60,077 59,999 59,977 60,035 60,062 -0.01%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 6.34% 4.98% 4.45% 4.11% 5.33% 4.66% 4.48% -
ROE 12.29% 10.45% 9.36% 9.21% 11.48% 9.60% 8.48% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 249.97 256.31 258.79 264.25 254.23 230.75 214.03 10.89%
EPS 15.85 12.75 11.51 10.87 13.55 10.75 9.58 39.84%
DPS 5.00 5.00 5.00 5.00 5.00 5.00 5.00 0.00%
NAPS 1.29 1.22 1.23 1.18 1.18 1.12 1.13 9.22%
Adjusted Per Share Value based on latest NOSH - 59,999
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 125.05 128.26 129.51 132.07 127.02 115.40 107.08 10.88%
EPS 7.93 6.38 5.76 5.43 6.77 5.38 4.79 39.90%
DPS 2.50 2.50 2.50 2.50 2.50 2.50 2.50 0.00%
NAPS 0.6453 0.6105 0.6156 0.5898 0.5895 0.5601 0.5654 9.20%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.00 0.83 0.86 0.62 0.65 0.94 0.68 -
P/RPS 0.40 0.32 0.33 0.23 0.26 0.41 0.32 16.02%
P/EPS 6.31 6.51 7.47 5.70 4.80 8.74 7.10 -7.55%
EY 15.85 15.36 13.38 17.54 20.85 11.44 14.09 8.15%
DY 5.00 6.02 5.81 8.06 7.69 5.32 7.35 -22.63%
P/NAPS 0.78 0.68 0.70 0.53 0.55 0.84 0.60 19.09%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 19/08/09 20/05/09 26/02/09 13/11/08 28/08/08 21/05/08 -
Price 0.92 0.89 0.89 0.86 0.60 0.78 0.68 -
P/RPS 0.37 0.35 0.34 0.33 0.24 0.34 0.32 10.15%
P/EPS 5.80 6.98 7.73 7.91 4.43 7.26 7.10 -12.60%
EY 17.23 14.33 12.93 12.64 22.59 13.78 14.09 14.33%
DY 5.43 5.62 5.62 5.81 8.33 6.41 7.35 -18.26%
P/NAPS 0.71 0.73 0.72 0.73 0.51 0.70 0.60 11.86%

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