[BOXPAK] YoY TTM Result on 31-Mar-2009 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- 5.99%
YoY- 20.14%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Revenue 252,614 211,871 164,737 155,473 128,550 103,396 83,252 20.30%
PBT 19,518 13,476 13,081 7,550 5,637 2,157 2,731 38.74%
Tax -2,519 -1,445 -2,687 -635 119 -108 -1,152 13.91%
NP 16,999 12,031 10,394 6,915 5,756 2,049 1,579 48.54%
-
NP to SH 16,999 12,031 10,394 6,915 5,756 2,049 1,579 48.54%
-
Tax Rate 12.91% 10.72% 20.54% 8.41% -2.11% 5.01% 42.18% -
Total Cost 235,615 199,840 154,343 148,558 122,794 101,347 81,673 19.29%
-
Net Worth 118,766 104,505 104,506 73,895 67,870 63,353 62,132 11.39%
Dividend
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Div 4,202 4,203 4,198 2,999 3,003 - - -
Div Payout % 24.72% 34.94% 40.39% 43.38% 52.18% - - -
Equity
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Net Worth 118,766 104,505 104,506 73,895 67,870 63,353 62,132 11.39%
NOSH 59,983 60,060 60,408 60,077 60,062 59,767 60,322 -0.09%
Ratio Analysis
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
NP Margin 6.73% 5.68% 6.31% 4.45% 4.48% 1.98% 1.90% -
ROE 14.31% 11.51% 9.95% 9.36% 8.48% 3.23% 2.54% -
Per Share
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 421.14 352.76 272.71 258.79 214.03 173.00 138.01 20.41%
EPS 28.34 20.03 17.21 11.51 9.58 3.43 2.62 48.65%
DPS 7.00 7.00 7.00 5.00 5.00 0.00 0.00 -
NAPS 1.98 1.74 1.73 1.23 1.13 1.06 1.03 11.49%
Adjusted Per Share Value based on latest NOSH - 60,077
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
RPS 210.43 176.49 137.23 129.51 107.08 86.13 69.35 20.30%
EPS 14.16 10.02 8.66 5.76 4.79 1.71 1.32 48.45%
DPS 3.50 3.50 3.50 2.50 2.50 0.00 0.00 -
NAPS 0.9893 0.8705 0.8705 0.6156 0.5654 0.5277 0.5176 11.38%
Price Multiplier on Financial Quarter End Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 30/03/12 31/03/11 31/03/10 31/03/09 31/03/08 30/03/07 31/03/06 -
Price 2.18 1.46 1.49 0.86 0.68 0.90 0.96 -
P/RPS 0.52 0.41 0.55 0.33 0.32 0.52 0.70 -4.82%
P/EPS 7.69 7.29 8.66 7.47 7.10 26.25 36.67 -22.90%
EY 13.00 13.72 11.55 13.38 14.09 3.81 2.73 29.67%
DY 3.21 4.79 4.70 5.81 7.35 0.00 0.00 -
P/NAPS 1.10 0.84 0.86 0.70 0.60 0.85 0.93 2.83%
Price Multiplier on Announcement Date
31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 31/03/06 CAGR
Date 17/05/12 19/05/11 19/05/10 20/05/09 21/05/08 23/05/07 25/05/06 -
Price 1.92 1.33 1.50 0.89 0.68 0.84 1.03 -
P/RPS 0.46 0.38 0.55 0.34 0.32 0.49 0.75 -7.81%
P/EPS 6.77 6.64 8.72 7.73 7.10 24.50 39.35 -25.40%
EY 14.76 15.06 11.47 12.93 14.09 4.08 2.54 34.04%
DY 3.65 5.26 4.67 5.62 7.35 0.00 0.00 -
P/NAPS 0.97 0.76 0.87 0.72 0.60 0.79 1.00 -0.50%

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