[BOXPAK] QoQ Annualized Quarter Result on 30-Jun-2003 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
19-Aug-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Jun-2003 [#2]
Profit Trend
QoQ- -7.63%
YoY- -16.01%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Revenue 42,604 46,258 46,469 45,998 43,168 45,965 46,754 -6.00%
PBT 3,536 6,709 7,922 8,770 9,536 8,977 10,097 -50.28%
Tax -1,400 -1,661 -2,588 -2,862 -3,140 -2,061 -3,252 -42.95%
NP 2,136 5,048 5,334 5,908 6,396 6,916 6,845 -53.96%
-
NP to SH 2,136 5,048 5,334 5,908 6,396 6,916 6,845 -53.96%
-
Tax Rate 39.59% 24.76% 32.67% 32.63% 32.93% 22.96% 32.21% -
Total Cost 40,468 41,210 41,134 40,090 36,772 39,049 39,909 0.93%
-
Net Worth 67,200 67,226 67,183 68,446 71,534 68,429 39,999 41.27%
Dividend
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Div - 9,003 3,998 6,004 - 9,003 2,666 -
Div Payout % - 178.36% 74.96% 101.63% - 130.19% 38.96% -
Equity
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Net Worth 67,200 67,226 67,183 68,446 71,534 68,429 39,999 41.27%
NOSH 60,000 60,023 59,984 60,040 60,112 60,025 39,999 31.00%
Ratio Analysis
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
NP Margin 5.01% 10.91% 11.48% 12.84% 14.82% 15.05% 14.64% -
ROE 3.18% 7.51% 7.94% 8.63% 8.94% 10.11% 17.11% -
Per Share
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 71.01 77.07 77.47 76.61 71.81 76.58 116.89 -28.24%
EPS 3.56 8.41 8.89 9.84 10.64 11.52 11.40 -53.93%
DPS 0.00 15.00 6.67 10.00 0.00 15.00 6.67 -
NAPS 1.12 1.12 1.12 1.14 1.19 1.14 1.00 7.84%
Adjusted Per Share Value based on latest NOSH - 59,955
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
RPS 35.49 38.53 38.71 38.32 35.96 38.29 38.95 -6.00%
EPS 1.78 4.21 4.44 4.92 5.33 5.76 5.70 -53.93%
DPS 0.00 7.50 3.33 5.00 0.00 7.50 2.22 -
NAPS 0.5598 0.56 0.5596 0.5702 0.5959 0.57 0.3332 41.28%
Price Multiplier on Financial Quarter End Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 -
Price 1.90 1.86 1.79 1.86 1.55 1.59 2.73 -
P/RPS 2.68 2.41 2.31 2.43 2.16 2.08 2.34 9.45%
P/EPS 53.37 22.12 20.13 18.90 14.57 13.80 15.95 123.54%
EY 1.87 4.52 4.97 5.29 6.86 7.25 6.27 -55.32%
DY 0.00 8.06 3.72 5.38 0.00 9.43 2.44 -
P/NAPS 1.70 1.66 1.60 1.63 1.30 1.39 2.73 -27.05%
Price Multiplier on Announcement Date
31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 CAGR
Date 20/05/04 26/02/04 18/11/03 19/08/03 20/05/03 27/02/03 29/11/02 -
Price 1.80 1.94 1.78 1.88 1.62 1.56 1.62 -
P/RPS 2.53 2.52 2.30 2.45 2.26 2.04 1.39 49.02%
P/EPS 50.56 23.07 20.01 19.11 15.23 13.54 9.47 205.16%
EY 1.98 4.34 5.00 5.23 6.57 7.39 10.56 -67.20%
DY 0.00 7.73 3.75 5.32 0.00 9.62 4.12 -
P/NAPS 1.61 1.73 1.59 1.65 1.36 1.37 1.62 -0.41%

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