[BOXPAK] QoQ Annualized Quarter Result on 30-Sep-2001 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
16-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 10.64%
YoY- 42.79%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 46,064 46,984 53,122 53,784 53,874 54,792 52,187 -8.00%
PBT 10,398 11,528 11,505 11,478 10,382 9,140 7,094 29.12%
Tax -3,364 -3,808 -3,727 -3,594 -3,256 -2,912 -2,148 34.97%
NP 7,034 7,720 7,778 7,884 7,126 6,228 4,946 26.54%
-
NP to SH 7,034 7,720 7,778 7,884 7,126 6,228 4,946 26.54%
-
Tax Rate 32.35% 33.03% 32.39% 31.31% 31.36% 31.86% 30.28% -
Total Cost 39,030 39,264 45,344 45,900 46,748 48,564 47,241 -11.98%
-
Net Worth 74,821 67,130 65,351 69,118 66,856 66,272 64,617 10.29%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 4,001 - 8,018 - 4,003 - 5,983 -23.58%
Div Payout % 56.88% - 103.09% - 56.18% - 120.97% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 74,821 67,130 65,351 69,118 66,856 66,272 64,617 10.29%
NOSH 40,011 39,958 40,092 39,952 40,033 39,923 39,887 0.20%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 15.27% 16.43% 14.64% 14.66% 13.23% 11.37% 9.48% -
ROE 9.40% 11.50% 11.90% 11.41% 10.66% 9.40% 7.65% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 115.13 117.58 132.50 134.62 134.57 137.24 130.84 -8.19%
EPS 17.58 19.32 19.40 19.73 17.80 15.60 12.40 26.28%
DPS 10.00 0.00 20.00 0.00 10.00 0.00 15.00 -23.74%
NAPS 1.87 1.68 1.63 1.73 1.67 1.66 1.62 10.06%
Adjusted Per Share Value based on latest NOSH - 39,830
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 38.37 39.14 44.25 44.80 44.88 45.64 43.47 -8.00%
EPS 5.86 6.43 6.48 6.57 5.94 5.19 4.12 26.55%
DPS 3.33 0.00 6.68 0.00 3.33 0.00 4.98 -23.58%
NAPS 0.6233 0.5592 0.5444 0.5758 0.5569 0.5521 0.5383 10.29%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 3.00 3.06 2.58 2.02 2.30 1.83 2.08 -
P/RPS 2.61 2.60 1.95 1.50 1.71 1.33 1.59 39.28%
P/EPS 17.06 15.84 13.30 10.24 12.92 11.73 16.77 1.15%
EY 5.86 6.31 7.52 9.77 7.74 8.52 5.96 -1.12%
DY 3.33 0.00 7.75 0.00 4.35 0.00 7.21 -40.33%
P/NAPS 1.60 1.82 1.58 1.17 1.38 1.10 1.28 16.08%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 20/08/02 21/05/02 27/02/02 16/11/01 17/08/01 18/05/01 23/02/01 -
Price 3.08 3.30 2.14 2.30 2.35 2.10 1.92 -
P/RPS 2.68 2.81 1.62 1.71 1.75 1.53 1.47 49.40%
P/EPS 17.52 17.08 11.03 11.66 13.20 13.46 15.48 8.62%
EY 5.71 5.85 9.07 8.58 7.57 7.43 6.46 -7.91%
DY 3.25 0.00 9.35 0.00 4.26 0.00 7.81 -44.35%
P/NAPS 1.65 1.96 1.31 1.33 1.41 1.27 1.19 24.41%

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