[BOXPAK] YoY Quarter Result on 31-Mar-2010 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -90.51%
YoY- -87.24%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 66,951 59,357 55,441 39,081 32,529 35,606 26,374 16.78%
PBT 4,076 4,336 2,386 571 2,490 1,987 554 39.41%
Tax -555 -781 -404 -275 -171 -59 -40 54.95%
NP 3,521 3,555 1,982 296 2,319 1,928 514 37.77%
-
NP to SH 3,521 3,555 1,982 296 2,319 1,928 514 37.77%
-
Tax Rate 13.62% 18.01% 16.93% 48.16% 6.87% 2.97% 7.22% -
Total Cost 63,430 55,802 53,459 38,785 30,210 33,678 25,860 16.11%
-
Net Worth 134,961 118,766 104,505 104,506 73,895 67,870 63,353 13.42%
Dividend
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Net Worth 134,961 118,766 104,505 104,506 73,895 67,870 63,353 13.42%
NOSH 59,982 59,983 60,060 60,408 60,077 60,062 59,767 0.05%
Ratio Analysis
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
NP Margin 5.26% 5.99% 3.57% 0.76% 7.13% 5.41% 1.95% -
ROE 2.61% 2.99% 1.90% 0.28% 3.14% 2.84% 0.81% -
Per Share
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 111.62 98.96 92.31 64.69 54.14 59.28 44.13 16.70%
EPS 5.87 5.92 3.30 0.49 3.86 3.21 0.86 37.68%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 2.25 1.98 1.74 1.73 1.23 1.13 1.06 13.35%
Adjusted Per Share Value based on latest NOSH - 60,408
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
RPS 55.77 49.44 46.18 32.55 27.10 29.66 21.97 16.77%
EPS 2.93 2.96 1.65 0.25 1.93 1.61 0.43 37.64%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.1242 0.9893 0.8705 0.8705 0.6156 0.5654 0.5277 13.42%
Price Multiplier on Financial Quarter End Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 29/03/13 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 -
Price 2.04 2.18 1.46 1.49 0.86 0.68 0.90 -
P/RPS 1.83 2.20 1.58 2.30 1.59 1.15 2.04 -1.79%
P/EPS 34.75 36.78 44.24 304.08 22.28 21.18 104.65 -16.77%
EY 2.88 2.72 2.26 0.33 4.49 4.72 0.96 20.07%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.91 1.10 0.84 0.86 0.70 0.60 0.85 1.14%
Price Multiplier on Announcement Date
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Date 20/05/13 17/05/12 19/05/11 19/05/10 20/05/09 21/05/08 23/05/07 -
Price 2.45 1.92 1.33 1.50 0.89 0.68 0.84 -
P/RPS 2.20 1.94 1.44 2.32 1.64 1.15 1.90 2.47%
P/EPS 41.74 32.40 40.30 306.12 23.06 21.18 97.67 -13.19%
EY 2.40 3.09 2.48 0.33 4.34 4.72 1.02 15.31%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 1.09 0.97 0.76 0.87 0.72 0.60 0.79 5.50%

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