[BOXPAK] QoQ Annualized Quarter Result on 30-Jun-2008 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
28-Aug-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Jun-2008 [#2]
Profit Trend
QoQ- -6.09%
YoY- 139.96%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Revenue 130,116 158,550 156,457 147,586 142,424 119,317 112,241 10.34%
PBT 9,960 7,047 8,537 7,416 7,948 4,203 3,530 99.54%
Tax -684 -533 -134 -174 -236 -150 -176 146.98%
NP 9,276 6,514 8,402 7,242 7,712 4,053 3,354 96.90%
-
NP to SH 9,276 6,514 8,402 7,242 7,712 4,053 3,354 96.90%
-
Tax Rate 6.87% 7.56% 1.57% 2.35% 2.97% 3.57% 4.99% -
Total Cost 120,840 152,036 148,054 140,344 134,712 115,264 108,886 7.18%
-
Net Worth 73,895 70,821 70,822 67,255 67,870 66,661 65,452 8.41%
Dividend
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Div - 3,000 - - - 3,002 - -
Div Payout % - 46.07% - - - 74.09% - -
Equity
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Net Worth 73,895 70,821 70,822 67,255 67,870 66,661 65,452 8.41%
NOSH 60,077 60,018 60,019 60,049 60,062 60,055 60,047 0.03%
Ratio Analysis
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
NP Margin 7.13% 4.11% 5.37% 4.91% 5.41% 3.40% 2.99% -
ROE 12.55% 9.20% 11.86% 10.77% 11.36% 6.08% 5.13% -
Per Share
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 216.58 264.17 260.68 245.77 237.13 198.68 186.92 10.30%
EPS 15.44 10.85 14.00 12.06 12.84 6.75 5.59 96.73%
DPS 0.00 5.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.23 1.18 1.18 1.12 1.13 1.11 1.09 8.38%
Adjusted Per Share Value based on latest NOSH - 60,035
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
RPS 108.39 132.07 130.33 122.94 118.64 99.39 93.50 10.34%
EPS 7.73 5.43 7.00 6.03 6.42 3.38 2.79 97.14%
DPS 0.00 2.50 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.6156 0.5899 0.59 0.5602 0.5654 0.5553 0.5452 8.42%
Price Multiplier on Financial Quarter End Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 -
Price 0.86 0.62 0.65 0.94 0.68 0.95 0.98 -
P/RPS 0.40 0.23 0.25 0.38 0.29 0.48 0.52 -16.03%
P/EPS 5.57 5.71 4.64 7.79 5.30 14.08 17.54 -53.42%
EY 17.95 17.51 21.54 12.83 18.88 7.10 5.70 114.69%
DY 0.00 8.06 0.00 0.00 0.00 5.26 0.00 -
P/NAPS 0.70 0.53 0.55 0.84 0.60 0.86 0.90 -15.41%
Price Multiplier on Announcement Date
31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 CAGR
Date 20/05/09 26/02/09 13/11/08 28/08/08 21/05/08 28/02/08 21/11/07 -
Price 0.89 0.86 0.60 0.78 0.68 0.84 0.95 -
P/RPS 0.41 0.33 0.23 0.32 0.29 0.42 0.51 -13.52%
P/EPS 5.76 7.92 4.29 6.47 5.30 12.45 17.00 -51.36%
EY 17.35 12.62 23.33 15.46 18.88 8.03 5.88 105.58%
DY 0.00 5.81 0.00 0.00 0.00 5.95 0.00 -
P/NAPS 0.72 0.73 0.51 0.70 0.60 0.76 0.87 -11.84%

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