[BOXPAK] QoQ Annualized Quarter Result on 30-Jun-2001 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
17-Aug-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Jun-2001 [#2]
Profit Trend
QoQ- 14.42%
YoY- 37.99%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Revenue 46,984 53,122 53,784 53,874 54,792 52,187 51,900 -6.42%
PBT 11,528 11,505 11,478 10,382 9,140 7,094 7,078 38.47%
Tax -3,808 -3,727 -3,594 -3,256 -2,912 -2,148 -1,557 81.62%
NP 7,720 7,778 7,884 7,126 6,228 4,946 5,521 25.07%
-
NP to SH 7,720 7,778 7,884 7,126 6,228 4,946 5,521 25.07%
-
Tax Rate 33.03% 32.39% 31.31% 31.36% 31.86% 30.28% 22.00% -
Total Cost 39,264 45,344 45,900 46,748 48,564 47,241 46,378 -10.51%
-
Net Worth 67,130 65,351 69,118 66,856 66,272 64,617 69,680 -2.45%
Dividend
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Div - 8,018 - 4,003 - 5,983 - -
Div Payout % - 103.09% - 56.18% - 120.97% - -
Equity
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Net Worth 67,130 65,351 69,118 66,856 66,272 64,617 69,680 -2.45%
NOSH 39,958 40,092 39,952 40,033 39,923 39,887 39,817 0.23%
Ratio Analysis
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
NP Margin 16.43% 14.64% 14.66% 13.23% 11.37% 9.48% 10.64% -
ROE 11.50% 11.90% 11.41% 10.66% 9.40% 7.65% 7.92% -
Per Share
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 117.58 132.50 134.62 134.57 137.24 130.84 130.35 -6.64%
EPS 19.32 19.40 19.73 17.80 15.60 12.40 13.87 24.75%
DPS 0.00 20.00 0.00 10.00 0.00 15.00 0.00 -
NAPS 1.68 1.63 1.73 1.67 1.66 1.62 1.75 -2.68%
Adjusted Per Share Value based on latest NOSH - 40,120
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
RPS 39.14 44.25 44.80 44.88 45.64 43.47 43.23 -6.41%
EPS 6.43 6.48 6.57 5.94 5.19 4.12 4.60 25.04%
DPS 0.00 6.68 0.00 3.33 0.00 4.98 0.00 -
NAPS 0.5592 0.5444 0.5758 0.5569 0.5521 0.5383 0.5804 -2.45%
Price Multiplier on Financial Quarter End Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 -
Price 3.06 2.58 2.02 2.30 1.83 2.08 2.65 -
P/RPS 2.60 1.95 1.50 1.71 1.33 1.59 2.03 17.95%
P/EPS 15.84 13.30 10.24 12.92 11.73 16.77 19.11 -11.77%
EY 6.31 7.52 9.77 7.74 8.52 5.96 5.23 13.34%
DY 0.00 7.75 0.00 4.35 0.00 7.21 0.00 -
P/NAPS 1.82 1.58 1.17 1.38 1.10 1.28 1.51 13.26%
Price Multiplier on Announcement Date
31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 CAGR
Date 21/05/02 27/02/02 16/11/01 17/08/01 18/05/01 23/02/01 27/11/00 -
Price 3.30 2.14 2.30 2.35 2.10 1.92 2.56 -
P/RPS 2.81 1.62 1.71 1.75 1.53 1.47 1.96 27.17%
P/EPS 17.08 11.03 11.66 13.20 13.46 15.48 18.46 -5.05%
EY 5.85 9.07 8.58 7.57 7.43 6.46 5.42 5.22%
DY 0.00 9.35 0.00 4.26 0.00 7.81 0.00 -
P/NAPS 1.96 1.31 1.33 1.41 1.27 1.19 1.46 21.71%

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