[BOXPAK] YoY TTM 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- 10.79%
YoY- 18.7%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
30/06/12 30/06/11 30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 CAGR
Revenue 258,622 227,715 173,468 153,976 138,532 108,361 87,394 19.80%
PBT 21,439 15,004 13,154 8,533 6,350 2,163 4,078 31.83%
Tax -2,996 -1,379 -2,927 -872 104 20 -1,402 13.47%
NP 18,443 13,625 10,227 7,661 6,454 2,183 2,676 37.91%
-
NP to SH 18,443 13,625 10,227 7,661 6,454 2,183 2,676 37.91%
-
Tax Rate 13.97% 9.19% 22.25% 10.22% -1.64% -0.92% 34.38% -
Total Cost 240,179 214,090 163,241 146,315 132,078 106,178 84,718 18.94%
-
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 4,202 4,203 4,198 2,999 3,003 - - -
Div Payout % 22.79% 30.85% 41.05% 39.16% 46.53% - - -
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 7.13% 5.98% 5.90% 4.98% 4.66% 2.01% 3.06% -
ROE 14.63% 12.90% 9.98% 10.45% 9.60% 3.40% 4.27% -
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 430.87 379.33 289.37 256.31 230.75 180.78 145.15 19.86%
EPS 30.73 22.70 17.06 12.75 10.75 3.64 4.44 38.00%
DPS 7.00 7.00 7.00 5.00 5.00 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 215.43 189.69 144.50 128.26 115.40 90.27 72.80 19.80%
EPS 15.36 11.35 8.52 6.38 5.38 1.82 2.23 37.89%
DPS 3.50 3.50 3.50 2.50 2.50 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 0.46 0.35 0.47 0.32 0.41 0.55 0.57 -3.50%
P/EPS 6.51 5.86 8.03 6.51 8.74 27.18 18.67 -16.09%
EY 15.36 17.07 12.45 15.36 11.44 3.68 5.35 19.19%
DY 3.50 5.26 5.11 6.02 5.32 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 0.48 0.33 0.47 0.35 0.34 0.49 0.63 -4.42%
P/EPS 6.77 5.46 7.91 6.98 7.26 24.16 20.47 -16.82%
EY 14.77 18.30 12.64 14.33 13.78 4.14 4.88 20.25%
DY 3.37 5.65 5.19 5.62 6.41 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