[BOXPAK] YoY 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- 5.17%
YoY- 44.06%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 67,273 61,265 45,421 36,690 38,187 28,205 23,240 19.36%
PBT 6,226 4,305 2,777 2,704 1,721 1,008 1,002 35.55%
Tax -916 -439 -505 -265 -28 -13 -141 36.55%
NP 5,310 3,866 2,272 2,439 1,693 995 861 35.38%
-
NP to SH 5,310 3,866 2,272 2,439 1,693 995 861 35.38%
-
Tax Rate 14.71% 10.20% 18.19% 9.80% 1.63% 1.29% 14.07% -
Total Cost 61,963 57,399 43,149 34,251 36,494 27,210 22,379 18.48%
-
Net Worth 126,047 105,654 102,509 73,290 67,239 64,135 62,618 12.35%
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 126,047 105,654 102,509 73,290 67,239 64,135 62,618 12.35%
NOSH 60,022 60,031 59,947 60,073 60,035 59,939 60,209 -0.05%
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 7.89% 6.31% 5.00% 6.65% 4.43% 3.53% 3.70% -
ROE 4.21% 3.66% 2.22% 3.33% 2.52% 1.55% 1.38% -
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 112.08 102.06 75.77 61.07 63.61 47.06 38.60 19.42%
EPS 8.85 6.44 3.79 4.06 2.82 1.66 1.43 35.46%
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 56.04 51.03 37.84 30.56 31.81 23.49 19.36 19.36%
EPS 4.42 3.22 1.89 2.03 1.41 0.83 0.72 35.27%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.05 0.8801 0.8539 0.6105 0.5601 0.5343 0.5216 12.35%
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 1.78 1.30 1.81 1.36 1.48 2.10 2.15 -3.09%
P/EPS 22.61 20.65 36.15 20.44 33.33 59.64 58.04 -14.52%
EY 4.42 4.84 2.77 4.89 3.00 1.68 1.72 17.01%
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 1.86 1.22 1.78 1.46 1.23 1.87 2.36 -3.88%
P/EPS 23.51 19.25 35.62 21.92 27.66 53.01 63.64 -15.27%
EY 4.25 5.19 2.81 4.56 3.62 1.89 1.57 18.03%
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