[BOXPAK] QoQ Annualized Quarter Result on 30-Jun-2009 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
19-Aug-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Jun-2009 [#2]
Profit Trend
QoQ- 2.59%
YoY- 31.4%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Revenue 156,324 158,185 145,213 138,438 130,116 158,550 156,457 -0.05%
PBT 2,284 15,001 13,444 10,388 9,960 7,047 8,537 -58.51%
Tax -1,100 -2,583 -1,046 -872 -684 -533 -134 307.45%
NP 1,184 12,418 12,397 9,516 9,276 6,514 8,402 -72.95%
-
NP to SH 1,184 12,418 12,397 9,516 9,276 6,514 8,402 -72.95%
-
Tax Rate 48.16% 17.22% 7.78% 8.39% 6.87% 7.56% 1.57% -
Total Cost 155,140 145,767 132,816 128,922 120,840 152,036 148,054 3.16%
-
Net Worth 104,506 105,634 77,433 73,200 73,895 70,821 70,822 29.64%
Dividend
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Div - 4,201 - - - 3,000 - -
Div Payout % - 33.83% - - - 46.07% - -
Equity
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Net Worth 104,506 105,634 77,433 73,200 73,895 70,821 70,822 29.64%
NOSH 60,408 60,019 60,025 60,000 60,077 60,018 60,019 0.43%
Ratio Analysis
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
NP Margin 0.76% 7.85% 8.54% 6.87% 7.13% 4.11% 5.37% -
ROE 1.13% 11.76% 16.01% 13.00% 12.55% 9.20% 11.86% -
Per Share
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 258.78 263.56 241.92 230.73 216.58 264.17 260.68 -0.48%
EPS 1.96 20.69 20.65 15.86 15.44 10.85 14.00 -73.07%
DPS 0.00 7.00 0.00 0.00 0.00 5.00 0.00 -
NAPS 1.73 1.76 1.29 1.22 1.23 1.18 1.18 29.08%
Adjusted Per Share Value based on latest NOSH - 60,073
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
RPS 130.22 131.77 120.96 115.32 108.39 132.07 130.33 -0.05%
EPS 0.99 10.34 10.33 7.93 7.73 5.43 7.00 -72.88%
DPS 0.00 3.50 0.00 0.00 0.00 2.50 0.00 -
NAPS 0.8705 0.8799 0.645 0.6098 0.6156 0.5899 0.59 29.63%
Price Multiplier on Financial Quarter End Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 -
Price 1.49 1.00 1.00 0.83 0.86 0.62 0.65 -
P/RPS 0.58 0.38 0.41 0.36 0.40 0.23 0.25 75.34%
P/EPS 76.02 4.83 4.84 5.23 5.57 5.71 4.64 546.16%
EY 1.32 20.69 20.65 19.11 17.95 17.51 21.54 -84.48%
DY 0.00 7.00 0.00 0.00 0.00 8.06 0.00 -
P/NAPS 0.86 0.57 0.78 0.68 0.70 0.53 0.55 34.75%
Price Multiplier on Announcement Date
31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 CAGR
Date 19/05/10 24/02/10 18/11/09 19/08/09 20/05/09 26/02/09 13/11/08 -
Price 1.50 1.69 0.92 0.89 0.89 0.86 0.60 -
P/RPS 0.58 0.64 0.38 0.39 0.41 0.33 0.23 85.37%
P/EPS 76.53 8.17 4.45 5.61 5.76 7.92 4.29 583.93%
EY 1.31 12.24 22.45 17.82 17.35 12.62 23.33 -85.36%
DY 0.00 4.14 0.00 0.00 0.00 5.81 0.00 -
P/NAPS 0.87 0.96 0.71 0.73 0.72 0.73 0.51 42.81%

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