[BOXPAK] YoY Annualized Quarter Result on 30-Sep-2000 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
27-Nov-2000
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
30-Sep-2000 [#3]
Profit Trend
QoQ- 6.92%
YoY- -23.43%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Revenue 46,469 46,754 53,784 51,900 40,788 0 -100.00%
PBT 7,922 10,097 11,478 7,078 7,210 0 -100.00%
Tax -2,588 -3,252 -3,594 -1,557 0 0 -100.00%
NP 5,334 6,845 7,884 5,521 7,210 0 -100.00%
-
NP to SH 5,334 6,845 7,884 5,521 7,210 0 -100.00%
-
Tax Rate 32.67% 32.21% 31.31% 22.00% 0.00% - -
Total Cost 41,134 39,909 45,900 46,378 33,577 0 -100.00%
-
Net Worth 67,183 39,999 69,118 69,680 70,103 0 -100.00%
Dividend
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Div 3,998 2,666 - - - - -100.00%
Div Payout % 74.96% 38.96% - - - - -
Equity
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Net Worth 67,183 39,999 69,118 69,680 70,103 0 -100.00%
NOSH 59,984 39,999 39,952 39,817 40,059 0 -100.00%
Ratio Analysis
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
NP Margin 11.48% 14.64% 14.66% 10.64% 17.68% 0.00% -
ROE 7.94% 17.11% 11.41% 7.92% 10.29% 0.00% -
Per Share
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 77.47 116.89 134.62 130.35 101.82 0.00 -100.00%
EPS 8.89 11.40 19.73 13.87 18.00 0.00 -100.00%
DPS 6.67 6.67 0.00 0.00 0.00 0.00 -100.00%
NAPS 1.12 1.00 1.73 1.75 1.75 0.00 -100.00%
Adjusted Per Share Value based on latest NOSH - 39,974
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
RPS 38.71 38.95 44.80 43.23 33.98 0.00 -100.00%
EPS 4.44 5.70 6.57 4.60 6.01 0.00 -100.00%
DPS 3.33 2.22 0.00 0.00 0.00 0.00 -100.00%
NAPS 0.5596 0.3332 0.5758 0.5804 0.584 0.00 -100.00%
Price Multiplier on Financial Quarter End Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 30/09/03 30/09/02 28/09/01 29/09/00 - - -
Price 1.79 2.73 2.02 2.65 0.00 0.00 -
P/RPS 2.31 2.34 1.50 2.03 0.00 0.00 -100.00%
P/EPS 20.13 15.95 10.24 19.11 0.00 0.00 -100.00%
EY 4.97 6.27 9.77 5.23 0.00 0.00 -100.00%
DY 3.72 2.44 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.60 2.73 1.17 1.51 0.00 0.00 -100.00%
Price Multiplier on Announcement Date
30/09/03 30/09/02 30/09/01 30/09/00 30/09/99 30/09/98 CAGR
Date 18/11/03 29/11/02 16/11/01 27/11/00 03/12/99 - -
Price 1.78 1.62 2.30 2.56 0.00 0.00 -
P/RPS 2.30 1.39 1.71 1.96 0.00 0.00 -100.00%
P/EPS 20.01 9.47 11.66 18.46 0.00 0.00 -100.00%
EY 5.00 10.56 8.58 5.42 0.00 0.00 -100.00%
DY 3.75 4.12 0.00 0.00 0.00 0.00 -100.00%
P/NAPS 1.59 1.62 1.33 1.46 0.00 0.00 -100.00%

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