[BOXPAK] QoQ TTM Result on 31-Dec-2011 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 3.54%
YoY- 49.12%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 262,277 258,622 252,614 248,698 239,173 227,715 211,871 15.24%
PBT 23,258 21,439 19,518 17,568 16,473 15,004 13,476 43.73%
Tax -3,194 -2,996 -2,519 -2,142 -1,574 -1,379 -1,445 69.44%
NP 20,064 18,443 16,999 15,426 14,899 13,625 12,031 40.49%
-
NP to SH 20,064 18,443 16,999 15,426 14,899 13,625 12,031 40.49%
-
Tax Rate 13.73% 13.97% 12.91% 12.19% 9.56% 9.19% 10.72% -
Total Cost 242,213 240,179 235,615 233,272 224,274 214,090 199,840 13.63%
-
Net Worth 126,641 126,047 118,766 116,468 112,175 105,654 104,505 13.62%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div 4,202 4,202 4,202 4,202 4,203 4,203 4,203 -0.01%
Div Payout % 20.95% 22.79% 24.72% 27.24% 28.21% 30.85% 34.94% -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 126,641 126,047 118,766 116,468 112,175 105,654 104,505 13.62%
NOSH 60,019 60,022 59,983 60,035 59,986 60,031 60,060 -0.04%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.65% 7.13% 6.73% 6.20% 6.23% 5.98% 5.68% -
ROE 15.84% 14.63% 14.31% 13.24% 13.28% 12.90% 11.51% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 436.99 430.87 421.14 414.25 398.71 379.33 352.76 15.29%
EPS 33.43 30.73 28.34 25.69 24.84 22.70 20.03 40.57%
DPS 7.00 7.00 7.00 7.00 7.00 7.00 7.00 0.00%
NAPS 2.11 2.10 1.98 1.94 1.87 1.76 1.74 13.67%
Adjusted Per Share Value based on latest NOSH - 60,035
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 218.48 215.43 210.43 207.17 199.23 189.69 176.49 15.24%
EPS 16.71 15.36 14.16 12.85 12.41 11.35 10.02 40.49%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.0549 1.05 0.9893 0.9702 0.9344 0.8801 0.8705 13.62%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.09 2.00 2.18 2.33 1.13 1.33 1.46 -
P/RPS 0.48 0.46 0.52 0.56 0.28 0.35 0.41 11.04%
P/EPS 6.25 6.51 7.69 9.07 4.55 5.86 7.29 -9.72%
EY 15.99 15.36 13.00 11.03 21.98 17.07 13.72 10.71%
DY 3.35 3.50 3.21 3.00 6.19 5.26 4.79 -21.15%
P/NAPS 0.99 0.95 1.10 1.20 0.60 0.76 0.84 11.54%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 19/11/12 17/08/12 17/05/12 29/02/12 17/11/11 16/08/11 19/05/11 -
Price 2.18 2.08 1.92 2.31 1.20 1.24 1.33 -
P/RPS 0.50 0.48 0.46 0.56 0.30 0.33 0.38 20.01%
P/EPS 6.52 6.77 6.77 8.99 4.83 5.46 6.64 -1.20%
EY 15.33 14.77 14.76 11.12 20.70 18.30 15.06 1.18%
DY 3.21 3.37 3.65 3.03 5.83 5.65 5.26 -27.98%
P/NAPS 1.03 0.99 0.97 1.19 0.64 0.70 0.76 22.39%

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