[BOXPAK] YoY Annualized Quarter Result on 31-Mar-2009 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 42.4%
YoY- 20.28%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 237,428 221,764 156,324 130,116 142,424 105,496 87,008 18.19%
PBT 17,344 9,544 2,284 9,960 7,948 2,216 2,404 38.96%
Tax -3,124 -1,616 -1,100 -684 -236 -160 -908 22.84%
NP 14,220 7,928 1,184 9,276 7,712 2,056 1,496 45.49%
-
NP to SH 14,220 7,928 1,184 9,276 7,712 2,056 1,496 45.49%
-
Tax Rate 18.01% 16.93% 48.16% 6.87% 2.97% 7.22% 37.77% -
Total Cost 223,208 213,836 155,140 120,840 134,712 103,440 85,512 17.32%
-
Net Worth 118,766 104,505 104,506 73,895 67,870 63,353 62,132 11.39%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 118,766 104,505 104,506 73,895 67,870 63,353 62,132 11.39%
NOSH 59,983 60,060 60,408 60,077 60,062 59,767 60,322 -0.09%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 5.99% 3.57% 0.76% 7.13% 5.41% 1.95% 1.72% -
ROE 11.97% 7.59% 1.13% 12.55% 11.36% 3.25% 2.41% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 395.83 369.23 258.78 216.58 237.13 176.51 144.24 18.30%
EPS 23.68 13.20 1.96 15.44 12.84 3.44 2.48 45.60%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.98 1.74 1.73 1.23 1.13 1.06 1.03 11.49%
Adjusted Per Share Value based on latest NOSH - 60,077
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 197.78 184.73 130.22 108.39 118.64 87.88 72.48 18.19%
EPS 11.85 6.60 0.99 7.73 6.42 1.71 1.25 45.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9893 0.8705 0.8705 0.6156 0.5654 0.5277 0.5176 11.38%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.18 1.46 1.49 0.86 0.68 0.90 0.96 -
P/RPS 0.55 0.40 0.58 0.40 0.29 0.51 0.67 -3.23%
P/EPS 9.20 11.06 76.02 5.57 5.30 26.16 38.71 -21.27%
EY 10.87 9.04 1.32 17.95 18.88 3.82 2.58 27.05%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.10 0.84 0.86 0.70 0.60 0.85 0.93 2.83%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 17/05/12 19/05/11 19/05/10 20/05/09 21/05/08 23/05/07 25/05/06 -
Price 1.92 1.33 1.50 0.89 0.68 0.84 1.03 -
P/RPS 0.49 0.36 0.58 0.41 0.29 0.48 0.71 -5.98%
P/EPS 8.10 10.08 76.53 5.76 5.30 24.42 41.53 -23.82%
EY 12.35 9.92 1.31 17.35 18.88 4.10 2.41 31.27%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.76 0.87 0.72 0.60 0.79 1.00 -0.50%

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