[BOXPAK] QoQ TTM Result on 31-Mar-2011 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- 16.3%
YoY- 15.75%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 248,698 239,173 227,715 211,871 195,511 184,002 173,468 27.06%
PBT 17,568 16,473 15,004 13,476 11,661 11,919 13,154 21.21%
Tax -2,142 -1,574 -1,379 -1,445 -1,316 -3,007 -2,927 -18.74%
NP 15,426 14,899 13,625 12,031 10,345 8,912 10,227 31.42%
-
NP to SH 15,426 14,899 13,625 12,031 10,345 8,912 10,227 31.42%
-
Tax Rate 12.19% 9.56% 9.19% 10.72% 11.29% 25.23% 22.25% -
Total Cost 233,272 224,274 214,090 199,840 185,166 175,090 163,241 26.78%
-
Net Worth 116,468 112,175 105,654 104,505 106,893 102,094 102,509 8.85%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 4,202 4,203 4,203 4,203 4,203 4,198 4,198 0.06%
Div Payout % 27.24% 28.21% 30.85% 34.94% 40.64% 47.11% 41.05% -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 116,468 112,175 105,654 104,505 106,893 102,094 102,509 8.85%
NOSH 60,035 59,986 60,031 60,060 60,052 60,055 59,947 0.09%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.20% 6.23% 5.98% 5.68% 5.29% 4.84% 5.90% -
ROE 13.24% 13.28% 12.90% 11.51% 9.68% 8.73% 9.98% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 414.25 398.71 379.33 352.76 325.57 306.38 289.37 26.93%
EPS 25.69 24.84 22.70 20.03 17.23 14.84 17.06 31.28%
DPS 7.00 7.00 7.00 7.00 7.00 7.00 7.00 0.00%
NAPS 1.94 1.87 1.76 1.74 1.78 1.70 1.71 8.75%
Adjusted Per Share Value based on latest NOSH - 60,060
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 207.17 199.23 189.69 176.49 162.86 153.27 144.50 27.06%
EPS 12.85 12.41 11.35 10.02 8.62 7.42 8.52 31.41%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 0.9702 0.9344 0.8801 0.8705 0.8904 0.8505 0.8539 8.86%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.33 1.13 1.33 1.46 1.19 1.27 1.37 -
P/RPS 0.56 0.28 0.35 0.41 0.37 0.41 0.47 12.35%
P/EPS 9.07 4.55 5.86 7.29 6.91 8.56 8.03 8.43%
EY 11.03 21.98 17.07 13.72 14.48 11.68 12.45 -7.73%
DY 3.00 6.19 5.26 4.79 5.88 5.51 5.11 -29.81%
P/NAPS 1.20 0.60 0.76 0.84 0.67 0.75 0.80 30.94%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 17/11/11 16/08/11 19/05/11 25/02/11 23/11/10 18/08/10 -
Price 2.31 1.20 1.24 1.33 1.13 1.16 1.35 -
P/RPS 0.56 0.30 0.33 0.38 0.35 0.38 0.47 12.35%
P/EPS 8.99 4.83 5.46 6.64 6.56 7.82 7.91 8.88%
EY 11.12 20.70 18.30 15.06 15.24 12.79 12.64 -8.16%
DY 3.03 5.83 5.65 5.26 6.19 6.03 5.19 -30.07%
P/NAPS 1.19 0.64 0.70 0.76 0.63 0.68 0.79 31.30%

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