[BOXPAK] QoQ Annualized Quarter Result on 30-Jun-2007 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 46.79%
YoY- 22.09%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 142,424 119,317 112,241 109,156 105,496 98,775 95,764 30.26%
PBT 7,948 4,203 3,530 3,122 2,216 2,204 3,649 67.95%
Tax -236 -150 -176 -104 -160 -295 -694 -51.24%
NP 7,712 4,053 3,354 3,018 2,056 1,909 2,954 89.48%
-
NP to SH 7,712 4,053 3,354 3,018 2,056 1,909 2,954 89.48%
-
Tax Rate 2.97% 3.57% 4.99% 3.33% 7.22% 13.38% 19.02% -
Total Cost 134,712 115,264 108,886 106,138 103,440 96,866 92,809 28.16%
-
Net Worth 67,870 66,661 65,452 64,327 63,353 63,033 63,056 5.02%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div - 3,002 - - - - - -
Div Payout % - 74.09% - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 67,870 66,661 65,452 64,327 63,353 63,033 63,056 5.02%
NOSH 60,062 60,055 60,047 60,119 59,767 60,031 60,054 0.00%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 5.41% 3.40% 2.99% 2.76% 1.95% 1.93% 3.09% -
ROE 11.36% 6.08% 5.13% 4.69% 3.25% 3.03% 4.69% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 237.13 198.68 186.92 181.56 176.51 164.54 159.46 30.25%
EPS 12.84 6.75 5.59 5.02 3.44 3.18 4.92 89.44%
DPS 0.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.11 1.09 1.07 1.06 1.05 1.05 5.01%
Adjusted Per Share Value based on latest NOSH - 59,939
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 118.64 99.39 93.50 90.93 87.88 82.28 79.77 30.26%
EPS 6.42 3.38 2.79 2.51 1.71 1.59 2.46 89.44%
DPS 0.00 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5654 0.5553 0.5452 0.5359 0.5277 0.5251 0.5253 5.02%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.68 0.95 0.98 0.99 0.90 0.90 0.75 -
P/RPS 0.29 0.48 0.52 0.55 0.51 0.55 0.47 -27.50%
P/EPS 5.30 14.08 17.54 19.72 26.16 28.30 15.24 -50.51%
EY 18.88 7.10 5.70 5.07 3.82 3.53 6.56 102.20%
DY 0.00 5.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.86 0.90 0.93 0.85 0.86 0.71 -10.60%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 28/02/08 21/11/07 22/08/07 23/05/07 28/02/07 21/11/06 -
Price 0.68 0.84 0.95 0.88 0.84 0.97 0.74 -
P/RPS 0.29 0.42 0.51 0.48 0.48 0.59 0.46 -26.45%
P/EPS 5.30 12.45 17.00 17.53 24.42 30.50 15.04 -50.07%
EY 18.88 8.03 5.88 5.70 4.10 3.28 6.65 100.37%
DY 0.00 5.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.76 0.87 0.82 0.79 0.92 0.70 -9.75%

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