[BOXPAK] YoY Cumulative Quarter Result on 30-Jun-2009 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 105.17%
YoY- 31.4%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 126,630 116,705 84,503 69,219 73,793 54,578 44,993 18.80%
PBT 10,562 6,690 3,348 5,194 3,708 1,561 1,603 36.88%
Tax -1,698 -843 -780 -436 -87 -52 -367 29.05%
NP 8,864 5,847 2,568 4,758 3,621 1,509 1,236 38.82%
-
NP to SH 8,864 5,847 2,568 4,758 3,621 1,509 1,236 38.82%
-
Tax Rate 16.08% 12.60% 23.30% 8.39% 2.35% 3.33% 22.89% -
Total Cost 117,766 110,858 81,935 64,461 70,172 53,069 43,757 17.92%
-
Net Worth 126,085 105,654 102,599 73,200 67,255 64,327 62,399 12.42%
Dividend
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Net Worth 126,085 105,654 102,599 73,200 67,255 64,327 62,399 12.42%
NOSH 60,040 60,030 59,999 60,000 60,049 60,119 60,000 0.01%
Ratio Analysis
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
NP Margin 7.00% 5.01% 3.04% 6.87% 4.91% 2.76% 2.75% -
ROE 7.03% 5.53% 2.50% 6.50% 5.38% 2.35% 1.98% -
Per Share
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 210.91 194.41 140.84 115.37 122.89 90.78 74.99 18.79%
EPS 14.77 9.74 4.28 7.93 6.03 2.51 2.06 38.82%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.10 1.76 1.71 1.22 1.12 1.07 1.04 12.41%
Adjusted Per Share Value based on latest NOSH - 60,073
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
RPS 105.48 97.22 70.39 57.66 61.47 45.46 37.48 18.80%
EPS 7.38 4.87 2.14 3.96 3.02 1.26 1.03 38.80%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0503 0.8801 0.8547 0.6098 0.5602 0.5359 0.5198 12.42%
Price Multiplier on Financial Quarter End Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 29/06/12 30/06/11 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 -
Price 2.00 1.33 1.37 0.83 0.94 0.99 0.83 -
P/RPS 0.95 0.68 0.97 0.72 0.76 1.09 1.11 -2.55%
P/EPS 13.55 13.66 32.01 10.47 15.59 39.44 40.29 -16.59%
EY 7.38 7.32 3.12 9.55 6.41 2.54 2.48 19.91%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.95 0.76 0.80 0.68 0.84 0.93 0.80 2.90%
Price Multiplier on Announcement Date
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Date 17/08/12 16/08/11 18/08/10 19/08/09 28/08/08 22/08/07 24/08/06 -
Price 2.08 1.24 1.35 0.89 0.78 0.88 0.91 -
P/RPS 0.99 0.64 0.96 0.77 0.63 0.97 1.21 -3.28%
P/EPS 14.09 12.73 31.54 11.22 12.94 35.06 44.17 -17.32%
EY 7.10 7.85 3.17 8.91 7.73 2.85 2.26 20.99%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.70 0.79 0.73 0.70 0.82 0.88 1.98%

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