[BOXPAK] YoY TTM 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- -16.29%
YoY- 50.31%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
31/03/13 31/03/12 31/03/11 31/03/10 31/03/09 31/03/08 31/03/07 CAGR
Revenue 271,928 252,614 211,871 164,737 155,473 128,550 103,396 17.47%
PBT 22,578 19,518 13,476 13,081 7,550 5,637 2,157 47.84%
Tax -3,086 -2,519 -1,445 -2,687 -635 119 -108 74.75%
NP 19,492 16,999 12,031 10,394 6,915 5,756 2,049 45.51%
-
NP to SH 19,492 16,999 12,031 10,394 6,915 5,756 2,049 45.51%
-
Tax Rate 13.67% 12.91% 10.72% 20.54% 8.41% -2.11% 5.01% -
Total Cost 252,436 235,615 199,840 154,343 148,558 122,794 101,347 16.41%
-
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 6,002 4,202 4,203 4,198 2,999 3,003 - -
Div Payout % 30.80% 24.72% 34.94% 40.39% 43.38% 52.18% - -
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 7.17% 6.73% 5.68% 6.31% 4.45% 4.48% 1.98% -
ROE 14.44% 14.31% 11.51% 9.95% 9.36% 8.48% 3.23% -
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 453.34 421.14 352.76 272.71 258.79 214.03 173.00 17.39%
EPS 32.50 28.34 20.03 17.21 11.51 9.58 3.43 45.41%
DPS 10.00 7.00 7.00 7.00 5.00 5.00 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 226.52 210.43 176.49 137.23 129.51 107.08 86.13 17.47%
EPS 16.24 14.16 10.02 8.66 5.76 4.79 1.71 45.47%
DPS 5.00 3.50 3.50 3.50 2.50 2.50 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 0.45 0.52 0.41 0.55 0.33 0.32 0.52 -2.37%
P/EPS 6.28 7.69 7.29 8.66 7.47 7.10 26.25 -21.19%
EY 15.93 13.00 13.72 11.55 13.38 14.09 3.81 26.89%
DY 4.90 3.21 4.79 4.70 5.81 7.35 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 0.54 0.46 0.38 0.55 0.34 0.32 0.49 1.63%
P/EPS 7.54 6.77 6.64 8.72 7.73 7.10 24.50 -17.81%
EY 13.26 14.76 15.06 11.47 12.93 14.09 4.08 21.68%
DY 4.08 3.65 5.26 4.67 5.62 7.35 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