[BOXPAK] YoY Annualized Quarter Result on 30-Sep-2010 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
23-Nov-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Sep-2010 [#3]
Profit Trend
QoQ- 50.39%
YoY- -37.7%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Revenue 284,154 255,957 237,852 179,637 145,213 156,457 112,241 16.72%
PBT 16,882 23,338 15,752 9,337 13,444 8,537 3,530 29.76%
Tax -2,704 -3,360 -1,956 -1,613 -1,046 -134 -176 57.60%
NP 14,178 19,978 13,796 7,724 12,397 8,402 3,354 27.12%
-
NP to SH 14,178 19,978 13,796 7,724 12,397 8,402 3,354 27.12%
-
Tax Rate 16.02% 14.40% 12.42% 17.28% 7.78% 1.57% 4.99% -
Total Cost 269,976 235,978 224,056 171,913 132,816 148,054 108,886 16.32%
-
Net Worth 139,826 126,667 112,232 102,052 77,433 70,822 65,452 13.47%
Dividend
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Net Worth 139,826 126,667 112,232 102,052 77,433 70,822 65,452 13.47%
NOSH 60,011 60,032 60,017 60,031 60,025 60,019 60,047 -0.00%
Ratio Analysis
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
NP Margin 4.99% 7.81% 5.80% 4.30% 8.54% 5.37% 2.99% -
ROE 10.14% 15.77% 12.29% 7.57% 16.01% 11.86% 5.13% -
Per Share
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 473.50 426.37 396.31 299.24 241.92 260.68 186.92 16.73%
EPS 23.63 33.28 22.99 12.87 20.65 14.00 5.59 27.12%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.33 2.11 1.87 1.70 1.29 1.18 1.09 13.48%
Adjusted Per Share Value based on latest NOSH - 60,055
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
RPS 236.70 213.21 198.13 149.64 120.96 130.33 93.50 16.72%
EPS 11.81 16.64 11.49 6.43 10.33 7.00 2.79 27.15%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1648 1.0552 0.9349 0.8501 0.645 0.59 0.5452 13.47%
Price Multiplier on Financial Quarter End Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 30/09/13 28/09/12 30/09/11 30/09/10 30/09/09 30/09/08 28/09/07 -
Price 2.23 2.09 1.13 1.27 1.00 0.65 0.98 -
P/RPS 0.47 0.49 0.29 0.42 0.41 0.25 0.52 -1.66%
P/EPS 9.44 6.28 4.92 9.87 4.84 4.64 17.54 -9.80%
EY 10.59 15.92 20.34 10.13 20.65 21.54 5.70 10.86%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.96 0.99 0.60 0.75 0.78 0.55 0.90 1.08%
Price Multiplier on Announcement Date
30/09/13 30/09/12 30/09/11 30/09/10 30/09/09 30/09/08 30/09/07 CAGR
Date 25/11/13 19/11/12 17/11/11 23/11/10 18/11/09 13/11/08 21/11/07 -
Price 2.25 2.18 1.20 1.16 0.92 0.60 0.95 -
P/RPS 0.48 0.51 0.30 0.39 0.38 0.23 0.51 -1.00%
P/EPS 9.52 6.55 5.22 9.02 4.45 4.29 17.00 -9.20%
EY 10.50 15.27 19.16 11.09 22.45 23.33 5.88 10.13%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 1.03 0.64 0.68 0.71 0.51 0.87 1.82%

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