[BOXPAK] YoY Annualized Quarter Result on 31-Dec-2005 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
28-Feb-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2005
Quarter
31-Dec-2005 [#4]
Profit Trend
QoQ- 187.65%
YoY- 139.82%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Revenue 158,550 119,317 98,775 79,269 51,757 46,258 45,965 22.89%
PBT 7,047 4,203 2,204 1,502 -879 6,709 8,977 -3.95%
Tax -533 -150 -295 -913 -600 -1,661 -2,061 -20.16%
NP 6,514 4,053 1,909 589 -1,479 5,048 6,916 -0.99%
-
NP to SH 6,514 4,053 1,909 589 -1,479 5,048 6,916 -0.99%
-
Tax Rate 7.56% 3.57% 13.38% 60.79% - 24.76% 22.96% -
Total Cost 152,036 115,264 96,866 78,680 53,236 41,210 39,049 25.40%
-
Net Worth 70,821 66,661 63,033 61,800 61,324 67,226 68,429 0.57%
Dividend
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Div 3,000 3,002 - - - 9,003 9,003 -16.72%
Div Payout % 46.07% 74.09% - - - 178.36% 130.19% -
Equity
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Net Worth 70,821 66,661 63,033 61,800 61,324 67,226 68,429 0.57%
NOSH 60,018 60,055 60,031 60,000 60,121 60,023 60,025 -0.00%
Ratio Analysis
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
NP Margin 4.11% 3.40% 1.93% 0.74% -2.86% 10.91% 15.05% -
ROE 9.20% 6.08% 3.03% 0.95% -2.41% 7.51% 10.11% -
Per Share
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 264.17 198.68 164.54 132.11 86.09 77.07 76.58 22.89%
EPS 10.85 6.75 3.18 0.98 -2.46 8.41 11.52 -0.99%
DPS 5.00 5.00 0.00 0.00 0.00 15.00 15.00 -16.71%
NAPS 1.18 1.11 1.05 1.03 1.02 1.12 1.14 0.57%
Adjusted Per Share Value based on latest NOSH - 60,000
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
RPS 132.07 99.39 82.28 66.03 43.11 38.53 38.29 22.89%
EPS 5.43 3.38 1.59 0.49 -1.23 4.21 5.76 -0.97%
DPS 2.50 2.50 0.00 0.00 0.00 7.50 7.50 -16.71%
NAPS 0.5899 0.5553 0.5251 0.5148 0.5108 0.56 0.57 0.57%
Price Multiplier on Financial Quarter End Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 31/12/08 31/12/07 29/12/06 30/12/05 31/12/04 31/12/03 31/12/02 -
Price 0.62 0.95 0.90 1.17 1.62 1.86 1.59 -
P/RPS 0.23 0.48 0.55 0.89 1.88 2.41 2.08 -30.69%
P/EPS 5.71 14.08 28.30 119.19 -65.85 22.12 13.80 -13.66%
EY 17.51 7.10 3.53 0.84 -1.52 4.52 7.25 15.81%
DY 8.06 5.26 0.00 0.00 0.00 8.06 9.43 -2.58%
P/NAPS 0.53 0.86 0.86 1.14 1.59 1.66 1.39 -14.83%
Price Multiplier on Announcement Date
31/12/08 31/12/07 31/12/06 31/12/05 31/12/04 31/12/03 31/12/02 CAGR
Date 26/02/09 28/02/08 28/02/07 28/02/06 25/02/05 26/02/04 27/02/03 -
Price 0.86 0.84 0.97 1.01 1.55 1.94 1.56 -
P/RPS 0.33 0.42 0.59 0.76 1.80 2.52 2.04 -26.16%
P/EPS 7.92 12.45 30.50 102.89 -63.01 23.07 13.54 -8.54%
EY 12.62 8.03 3.28 0.97 -1.59 4.34 7.39 9.32%
DY 5.81 5.95 0.00 0.00 0.00 7.73 9.62 -8.05%
P/NAPS 0.73 0.76 0.92 0.98 1.52 1.73 1.37 -9.95%

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