[BOXPAK] QoQ TTM Result on 31-Mar-2009 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 5.99%
YoY- 20.14%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 158,185 150,117 153,976 155,473 158,550 152,479 138,532 9.22%
PBT 15,000 10,728 8,533 7,550 7,047 7,958 6,350 77.09%
Tax -2,583 -1,208 -872 -635 -523 170 104 -
NP 12,417 9,520 7,661 6,915 6,524 8,128 6,454 54.50%
-
NP to SH 12,417 9,520 7,661 6,915 6,524 8,128 6,454 54.50%
-
Tax Rate 17.22% 11.26% 10.22% 8.41% 7.42% -2.14% -1.64% -
Total Cost 145,768 140,597 146,315 148,558 152,026 144,351 132,078 6.77%
-
Net Worth 105,566 77,468 73,290 73,895 70,799 70,773 67,239 34.97%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,198 2,999 2,999 2,999 2,999 3,003 3,003 24.94%
Div Payout % 33.81% 31.51% 39.16% 43.38% 45.98% 36.95% 46.53% -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 105,566 77,468 73,290 73,895 70,799 70,773 67,239 34.97%
NOSH 59,980 60,052 60,073 60,077 59,999 59,977 60,035 -0.06%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.85% 6.34% 4.98% 4.45% 4.11% 5.33% 4.66% -
ROE 11.76% 12.29% 10.45% 9.36% 9.21% 11.48% 9.60% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 263.73 249.97 256.31 258.79 264.25 254.23 230.75 9.28%
EPS 20.70 15.85 12.75 11.51 10.87 13.55 10.75 54.59%
DPS 7.00 5.00 5.00 5.00 5.00 5.00 5.00 25.06%
NAPS 1.76 1.29 1.22 1.23 1.18 1.18 1.12 35.05%
Adjusted Per Share Value based on latest NOSH - 60,077
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 131.77 125.05 128.26 129.51 132.07 127.02 115.40 9.22%
EPS 10.34 7.93 6.38 5.76 5.43 6.77 5.38 54.39%
DPS 3.50 2.50 2.50 2.50 2.50 2.50 2.50 25.06%
NAPS 0.8794 0.6453 0.6105 0.6156 0.5898 0.5895 0.5601 34.97%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.00 1.00 0.83 0.86 0.62 0.65 0.94 -
P/RPS 0.38 0.40 0.32 0.33 0.23 0.26 0.41 -4.92%
P/EPS 4.83 6.31 6.51 7.47 5.70 4.80 8.74 -32.58%
EY 20.70 15.85 15.36 13.38 17.54 20.85 11.44 48.32%
DY 7.00 5.00 6.02 5.81 8.06 7.69 5.32 20.01%
P/NAPS 0.57 0.78 0.68 0.70 0.53 0.55 0.84 -22.72%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 18/11/09 19/08/09 20/05/09 26/02/09 13/11/08 28/08/08 -
Price 1.69 0.92 0.89 0.89 0.86 0.60 0.78 -
P/RPS 0.64 0.37 0.35 0.34 0.33 0.24 0.34 52.27%
P/EPS 8.16 5.80 6.98 7.73 7.91 4.43 7.26 8.07%
EY 12.25 17.23 14.33 12.93 12.64 22.59 13.78 -7.52%
DY 4.14 5.43 5.62 5.62 5.81 8.33 6.41 -25.22%
P/NAPS 0.96 0.71 0.73 0.72 0.73 0.51 0.70 23.36%

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