[BOXPAK] YoY TTM Result on 31-Dec-2008 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- -19.73%
YoY- 50.25%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Revenue 248,698 195,511 158,185 158,550 119,318 98,774 79,284 20.97%
PBT 17,568 11,661 15,000 7,047 4,204 2,204 1,505 50.58%
Tax -2,142 -1,316 -2,583 -523 138 -295 -913 15.26%
NP 15,426 10,345 12,417 6,524 4,342 1,909 592 72.13%
-
NP to SH 15,426 10,345 12,417 6,524 4,342 1,909 592 72.13%
-
Tax Rate 12.19% 11.29% 17.22% 7.42% -3.28% 13.38% 60.66% -
Total Cost 233,272 185,166 145,768 152,026 114,976 96,865 78,692 19.84%
-
Net Worth 116,468 106,893 105,566 70,799 66,673 63,187 60,000 11.68%
Dividend
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Div 4,202 4,203 4,198 2,999 3,003 - - -
Div Payout % 27.24% 40.64% 33.81% 45.98% 69.17% - - -
Equity
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Net Worth 116,468 106,893 105,566 70,799 66,673 63,187 60,000 11.68%
NOSH 60,035 60,052 59,980 59,999 60,065 60,178 60,000 0.00%
Ratio Analysis
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
NP Margin 6.20% 5.29% 7.85% 4.11% 3.64% 1.93% 0.75% -
ROE 13.24% 9.68% 11.76% 9.21% 6.51% 3.02% 0.99% -
Per Share
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 414.25 325.57 263.73 264.25 198.65 164.13 132.14 20.96%
EPS 25.69 17.23 20.70 10.87 7.23 3.17 0.99 72.02%
DPS 7.00 7.00 7.00 5.00 5.00 0.00 0.00 -
NAPS 1.94 1.78 1.76 1.18 1.11 1.05 1.00 11.67%
Adjusted Per Share Value based on latest NOSH - 59,999
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
RPS 207.17 162.86 131.77 132.07 99.39 82.28 66.04 20.98%
EPS 12.85 8.62 10.34 5.43 3.62 1.59 0.49 72.32%
DPS 3.50 3.50 3.50 2.50 2.50 0.00 0.00 -
NAPS 0.9702 0.8904 0.8794 0.5898 0.5554 0.5264 0.4998 11.68%
Price Multiplier on Financial Quarter End Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 30/12/11 30/12/10 31/12/09 31/12/08 31/12/07 29/12/06 30/12/05 -
Price 2.33 1.19 1.00 0.62 0.95 0.90 1.17 -
P/RPS 0.56 0.37 0.38 0.23 0.48 0.55 0.89 -7.42%
P/EPS 9.07 6.91 4.83 5.70 13.14 28.37 118.58 -34.83%
EY 11.03 14.48 20.70 17.54 7.61 3.52 0.84 53.56%
DY 3.00 5.88 7.00 8.06 5.26 0.00 0.00 -
P/NAPS 1.20 0.67 0.57 0.53 0.86 0.86 1.17 0.42%
Price Multiplier on Announcement Date
31/12/11 31/12/10 31/12/09 31/12/08 31/12/07 31/12/06 31/12/05 CAGR
Date 29/02/12 25/02/11 24/02/10 26/02/09 28/02/08 28/02/07 28/02/06 -
Price 2.31 1.13 1.69 0.86 0.84 0.97 1.01 -
P/RPS 0.56 0.35 0.64 0.33 0.42 0.59 0.76 -4.96%
P/EPS 8.99 6.56 8.16 7.91 11.62 30.58 102.36 -33.31%
EY 11.12 15.24 12.25 12.64 8.61 3.27 0.98 49.87%
DY 3.03 6.19 4.14 5.81 5.95 0.00 0.00 -
P/NAPS 1.19 0.63 0.96 0.73 0.76 0.92 1.01 2.76%

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