[BOXPAK] YoY Annualized Quarter Result on 30-Jun-2010 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 333.78%
YoY- -46.03%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Revenue 273,210 253,260 233,410 169,006 138,438 147,586 109,156 16.50%
PBT 17,180 21,124 13,380 6,696 10,388 7,416 3,122 32.83%
Tax -2,514 -3,396 -1,686 -1,560 -872 -174 -104 69.95%
NP 14,666 17,728 11,694 5,136 9,516 7,242 3,018 30.11%
-
NP to SH 14,666 17,728 11,694 5,136 9,516 7,242 3,018 30.11%
-
Tax Rate 14.63% 16.08% 12.60% 23.30% 8.39% 2.35% 3.33% -
Total Cost 258,544 235,532 221,716 163,870 128,922 140,344 106,138 15.98%
-
Net Worth 141,019 126,085 105,654 102,599 73,200 67,255 64,327 13.96%
Dividend
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Net Worth 141,019 126,085 105,654 102,599 73,200 67,255 64,327 13.96%
NOSH 60,008 60,040 60,030 59,999 60,000 60,049 60,119 -0.03%
Ratio Analysis
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
NP Margin 5.37% 7.00% 5.01% 3.04% 6.87% 4.91% 2.76% -
ROE 10.40% 14.06% 11.07% 5.01% 13.00% 10.77% 4.69% -
Per Share
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 455.29 421.81 388.82 281.68 230.73 245.77 181.56 16.54%
EPS 24.44 29.54 19.48 8.56 15.86 12.06 5.02 30.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.35 2.10 1.76 1.71 1.22 1.12 1.07 13.99%
Adjusted Per Share Value based on latest NOSH - 59,947
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
RPS 227.59 210.97 194.43 140.78 115.32 122.94 90.93 16.50%
EPS 12.22 14.77 9.74 4.28 7.93 6.03 2.51 30.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1747 1.0503 0.8801 0.8547 0.6098 0.5602 0.5359 13.96%
Price Multiplier on Financial Quarter End Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 28/06/13 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 -
Price 2.42 2.00 1.33 1.37 0.83 0.94 0.99 -
P/RPS 0.53 0.47 0.34 0.49 0.36 0.38 0.55 -0.61%
P/EPS 9.90 6.77 6.83 16.00 5.23 7.79 19.72 -10.84%
EY 10.10 14.76 14.65 6.25 19.11 12.83 5.07 12.16%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.03 0.95 0.76 0.80 0.68 0.84 0.93 1.71%
Price Multiplier on Announcement Date
30/06/13 30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 CAGR
Date 19/08/13 17/08/12 16/08/11 18/08/10 19/08/09 28/08/08 22/08/07 -
Price 2.49 2.08 1.24 1.35 0.89 0.78 0.88 -
P/RPS 0.55 0.49 0.32 0.48 0.39 0.32 0.48 2.29%
P/EPS 10.19 7.04 6.37 15.77 5.61 6.47 17.53 -8.63%
EY 9.82 14.20 15.71 6.34 17.82 15.46 5.70 9.48%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.06 0.99 0.70 0.79 0.73 0.70 0.82 4.36%

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