[BOXPAK] YoY Cumulative Quarter Result on 31-Dec-2009 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
24-Feb-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Dec-2009 [#4]
Profit Trend
QoQ- 33.56%
YoY- 90.64%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Revenue 264,333 248,698 195,512 158,185 158,550 119,317 98,775 17.81%
PBT 22,343 17,568 11,661 15,001 7,047 4,203 2,204 47.06%
Tax -3,365 -2,057 -1,316 -2,583 -533 -150 -295 49.97%
NP 18,978 15,511 10,345 12,418 6,514 4,053 1,909 46.58%
-
NP to SH 18,978 15,511 10,345 12,418 6,514 4,053 1,909 46.58%
-
Tax Rate 15.06% 11.71% 11.29% 17.22% 7.56% 3.57% 13.38% -
Total Cost 245,355 233,187 185,167 145,767 152,036 115,264 96,866 16.73%
-
Net Worth 130,268 116,452 106,872 105,634 70,821 66,661 63,033 12.84%
Dividend
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Div 6,003 4,201 4,202 4,201 3,000 3,002 - -
Div Payout % 31.63% 27.09% 40.63% 33.83% 46.07% 74.09% - -
Equity
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Net Worth 130,268 116,452 106,872 105,634 70,821 66,661 63,033 12.84%
NOSH 60,031 60,027 60,040 60,019 60,018 60,055 60,031 0.00%
Ratio Analysis
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
NP Margin 7.18% 6.24% 5.29% 7.85% 4.11% 3.40% 1.93% -
ROE 14.57% 13.32% 9.68% 11.76% 9.20% 6.08% 3.03% -
Per Share
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 440.32 414.31 325.63 263.56 264.17 198.68 164.54 17.81%
EPS 31.62 25.84 17.23 20.69 10.85 6.75 3.18 46.58%
DPS 10.00 7.00 7.00 7.00 5.00 5.00 0.00 -
NAPS 2.17 1.94 1.78 1.76 1.18 1.11 1.05 12.84%
Adjusted Per Share Value based on latest NOSH - 59,980
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
RPS 220.19 207.17 162.86 131.77 132.07 99.39 82.28 17.81%
EPS 15.81 12.92 8.62 10.34 5.43 3.38 1.59 46.58%
DPS 5.00 3.50 3.50 3.50 2.50 2.50 0.00 -
NAPS 1.0851 0.9701 0.8903 0.8799 0.5899 0.5553 0.5251 12.84%
Price Multiplier on Financial Quarter End Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 31/12/12 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 -
Price 2.12 2.33 1.19 1.00 0.62 0.95 0.90 -
P/RPS 0.48 0.56 0.37 0.38 0.23 0.48 0.55 -2.24%
P/EPS 6.71 9.02 6.91 4.83 5.71 14.08 28.30 -21.31%
EY 14.91 11.09 14.48 20.69 17.51 7.10 3.53 27.11%
DY 4.72 3.00 5.88 7.00 8.06 5.26 0.00 -
P/NAPS 0.98 1.20 0.67 0.57 0.53 0.86 0.86 2.19%
Price Multiplier on Announcement Date
31/12/12 31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 CAGR
Date 18/02/13 29/02/12 25/02/11 24/02/10 26/02/09 28/02/08 28/02/07 -
Price 2.06 2.31 1.13 1.69 0.86 0.84 0.97 -
P/RPS 0.47 0.56 0.35 0.64 0.33 0.42 0.59 -3.71%
P/EPS 6.52 8.94 6.56 8.17 7.92 12.45 30.50 -22.65%
EY 15.35 11.19 15.25 12.24 12.62 8.03 3.28 29.30%
DY 4.85 3.03 6.19 4.14 5.81 5.95 0.00 -
P/NAPS 0.95 1.19 0.63 0.96 0.73 0.76 0.92 0.53%

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