[BOXPAK] QoQ TTM Result on 31-Mar-2012 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
17-May-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
31-Mar-2012 [#1]
Profit Trend
QoQ- 10.2%
YoY- 41.29%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Revenue 264,334 262,277 258,622 252,614 248,698 239,173 227,715 10.40%
PBT 22,838 23,258 21,439 19,518 17,568 16,473 15,004 32.15%
Tax -3,312 -3,194 -2,996 -2,519 -2,142 -1,574 -1,379 78.86%
NP 19,526 20,064 18,443 16,999 15,426 14,899 13,625 26.97%
-
NP to SH 19,526 20,064 18,443 16,999 15,426 14,899 13,625 26.97%
-
Tax Rate 14.50% 13.73% 13.97% 12.91% 12.19% 9.56% 9.19% -
Total Cost 244,808 242,213 240,179 235,615 233,272 224,274 214,090 9.30%
-
Net Worth 120,059 126,641 126,047 118,766 116,468 112,175 105,654 8.85%
Dividend
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Div 6,002 4,202 4,202 4,202 4,202 4,203 4,203 26.67%
Div Payout % 30.74% 20.95% 22.79% 24.72% 27.24% 28.21% 30.85% -
Equity
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Net Worth 120,059 126,641 126,047 118,766 116,468 112,175 105,654 8.85%
NOSH 60,029 60,019 60,022 59,983 60,035 59,986 60,031 -0.00%
Ratio Analysis
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
NP Margin 7.39% 7.65% 7.13% 6.73% 6.20% 6.23% 5.98% -
ROE 16.26% 15.84% 14.63% 14.31% 13.24% 13.28% 12.90% -
Per Share
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 440.34 436.99 430.87 421.14 414.25 398.71 379.33 10.40%
EPS 32.53 33.43 30.73 28.34 25.69 24.84 22.70 26.96%
DPS 10.00 7.00 7.00 7.00 7.00 7.00 7.00 26.70%
NAPS 2.00 2.11 2.10 1.98 1.94 1.87 1.76 8.85%
Adjusted Per Share Value based on latest NOSH - 59,983
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
RPS 220.19 218.48 215.43 210.43 207.17 199.23 189.69 10.40%
EPS 16.27 16.71 15.36 14.16 12.85 12.41 11.35 26.99%
DPS 5.00 3.50 3.50 3.50 3.50 3.50 3.50 26.70%
NAPS 1.0001 1.0549 1.05 0.9893 0.9702 0.9344 0.8801 8.85%
Price Multiplier on Financial Quarter End Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 -
Price 2.12 2.09 2.00 2.18 2.33 1.13 1.33 -
P/RPS 0.48 0.48 0.46 0.52 0.56 0.28 0.35 23.31%
P/EPS 6.52 6.25 6.51 7.69 9.07 4.55 5.86 7.33%
EY 15.34 15.99 15.36 13.00 11.03 21.98 17.07 -6.84%
DY 4.72 3.35 3.50 3.21 3.00 6.19 5.26 -6.93%
P/NAPS 1.06 0.99 0.95 1.10 1.20 0.60 0.76 24.70%
Price Multiplier on Announcement Date
31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 CAGR
Date 18/02/13 19/11/12 17/08/12 17/05/12 29/02/12 17/11/11 16/08/11 -
Price 2.06 2.18 2.08 1.92 2.31 1.20 1.24 -
P/RPS 0.47 0.50 0.48 0.46 0.56 0.30 0.33 26.45%
P/EPS 6.33 6.52 6.77 6.77 8.99 4.83 5.46 10.30%
EY 15.79 15.33 14.77 14.76 11.12 20.70 18.30 -9.32%
DY 4.85 3.21 3.37 3.65 3.03 5.83 5.65 -9.63%
P/NAPS 1.03 1.03 0.99 0.97 1.19 0.64 0.70 29.21%

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