[BOXPAK] QoQ Annualized Quarter Result on 30-Sep-2002 [#3]

Stock

[BOXPAK] BOX-PAK (MALAYSIA) BHD

Announcement Date

29-Nov-2002

Admission Sponsor

Sponsor

Financial Year

31-Dec-2002

Quarter

30-Sep-2002 [#3]

Profit Trend

QoQ- -2.68%

YoY- -13.17%

Quarter Report

BOXPAK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Annualized Quarter Result
Revenue	45,998	43,168	45,965	46,754	46,064	46,984	53,122	-9.17%
YoY %	6.56%	-6.09%	-1.69%	1.50%	-1.96%	-11.55%	-	-
Horiz. %	86.59%	81.26%	86.53%	88.01%	86.71%	88.45%	100.00%	-
PBT	8,770	9,536	8,977	10,097	10,398	11,528	11,505	-16.59%
YoY %	-8.03%	6.23%	-11.09%	-2.89%	-9.80%	0.20%	-	-
Horiz. %	76.23%	82.89%	78.03%	87.76%	90.38%	100.20%	100.00%	-
Tax	-2,862	-3,140	-2,061	-3,252	-3,364	-3,808	-3,727	-16.18%
YoY %	8.85%	-52.35%	36.62%	3.33%	11.66%	-2.17%	-	-
Horiz. %	76.79%	84.25%	55.30%	87.26%	90.26%	102.17%	100.00%	-
NP	5,908	6,396	6,916	6,845	7,034	7,720	7,778	-16.79%
YoY %	-7.63%	-7.52%	1.04%	-2.69%	-8.89%	-0.75%	-	-
Horiz. %	75.96%	82.23%	88.92%	88.00%	90.43%	99.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,908	6,396	6,916	6,845	7,034	7,720	7,778	-16.79%
YoY %	-7.63%	-7.52%	1.04%	-2.69%	-8.89%	-0.75%	-	-
Horiz. %	75.96%	82.23%	88.92%	88.00%	90.43%	99.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	32.63%	32.93%	22.96%	32.21%	32.35%	33.03%	32.39%	-
YoY %	-0.91%	43.42%	-28.72%	-0.43%	-2.06%	1.98%	-	-
Horiz. %	100.74%	101.67%	70.89%	99.44%	99.88%	101.98%	100.00%	-
Total Cost	40,090	36,772	39,049	39,909	39,030	39,264	45,344	-7.90%
YoY %	9.02%	-5.83%	-2.15%	2.25%	-0.60%	-13.41%	-	-
Horiz. %	88.41%	81.10%	86.12%	88.01%	86.08%	86.59%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	68,446	71,534	68,429	39,999	74,821	67,130	65,351	3.14%
YoY %	-4.32%	4.54%	71.08%	-46.54%	11.46%	2.72%	-	-
Horiz. %	104.74%	109.46%	104.71%	61.21%	114.49%	102.72%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Dividend
Div	6,004	-	9,003	2,666	4,001	-	8,018	-17.58%
YoY %	0.00%	-	237.70%	-33.37%	0.00%	-	-	-
Horiz. %	74.88%	-	112.28%	33.25%	49.90%	-	100.00%	-
Div Payout %	101.63%	-	130.19%	38.96%	56.88%	-	103.09%	-
YoY %	0.00%	-	234.16%	-31.50%	0.00%	-	-	-
Horiz. %	98.58%	-	126.29%	37.79%	55.18%	-	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Equity
Net Worth	68,446	71,534	68,429	39,999	74,821	67,130	65,351	3.14%
YoY %	-4.32%	4.54%	71.08%	-46.54%	11.46%	2.72%	-	-
Horiz. %	104.74%	109.46%	104.71%	61.21%	114.49%	102.72%	100.00%	-
NOSH	60,040	60,112	60,025	39,999	40,011	39,958	40,092	30.99%
YoY %	-0.12%	0.14%	50.07%	-0.03%	0.13%	-0.33%	-	-
Horiz. %	149.76%	149.94%	149.72%	99.77%	99.80%	99.67%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Ratio Analysis
NP Margin	12.84%	14.82%	15.05%	14.64%	15.27%	16.43%	14.64%	-
YoY %	-13.36%	-1.53%	2.80%	-4.13%	-7.06%	12.23%	-	-
Horiz. %	87.70%	101.23%	102.80%	100.00%	104.30%	112.23%	100.00%	-
ROE	8.63%	8.94%	10.11%	17.11%	9.40%	11.50%	11.90%	-
YoY %	-3.47%	-11.57%	-40.91%	82.02%	-18.26%	-3.36%	-	-
Horiz. %	72.52%	75.13%	84.96%	143.78%	78.99%	96.64%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Per Share
RPS	76.61	71.81	76.58	116.89	115.13	117.58	132.50	-30.66%
YoY %	6.68%	-6.23%	-34.49%	1.53%	-2.08%	-11.26%	-	-
Horiz. %	57.82%	54.20%	57.80%	88.22%	86.89%	88.74%	100.00%	-
EPS	9.84	10.64	11.52	11.40	17.58	19.32	19.40	-36.47%
YoY %	-7.52%	-7.64%	1.05%	-35.15%	-9.01%	-0.41%	-	-
Horiz. %	50.72%	54.85%	59.38%	58.76%	90.62%	99.59%	100.00%	-
DPS	10.00	0.00	15.00	6.67	10.00	0.00	20.00	-37.08%
YoY %	0.00%	0.00%	124.89%	-33.30%	0.00%	0.00%	-	-
Horiz. %	50.00%	0.00%	75.00%	33.35%	50.00%	0.00%	100.00%	-
NAPS	1.14	1.19	1.14	1.00	1.87	1.68	1.63	-21.26%
YoY %	-4.20%	4.39%	14.00%	-46.52%	11.31%	3.07%	-	-
Horiz. %	69.94%	73.01%	69.94%	61.35%	114.72%	103.07%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Adjusted Per Share Value based on latest NOSH - 39,999
RPS	38.32	35.96	38.29	38.95	38.37	39.14	44.25	-9.17%
YoY %	6.56%	-6.09%	-1.69%	1.51%	-1.97%	-11.55%	-	-
Horiz. %	86.60%	81.27%	86.53%	88.02%	86.71%	88.45%	100.00%	-
EPS	4.92	5.33	5.76	5.70	5.86	6.43	6.48	-16.81%
YoY %	-7.69%	-7.47%	1.05%	-2.73%	-8.86%	-0.77%	-	-
Horiz. %	75.93%	82.25%	88.89%	87.96%	90.43%	99.23%	100.00%	-
DPS	5.00	0.00	7.50	2.22	3.33	0.00	6.68	-17.60%
YoY %	0.00%	0.00%	237.84%	-33.33%	0.00%	0.00%	-	-
Horiz. %	74.85%	0.00%	112.28%	33.23%	49.85%	0.00%	100.00%	-
NAPS	0.5702	0.5959	0.57	0.3332	0.6233	0.5592	0.5444	3.14%
YoY %	-4.31%	4.54%	71.07%	-46.54%	11.46%	2.72%	-	-
Horiz. %	104.74%	109.46%	104.70%	61.20%	114.49%	102.72%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/06/03	31/03/03	31/12/02	30/09/02	28/06/02	29/03/02	31/12/01	-
Price	1.86	1.55	1.59	2.73	3.00	3.06	2.58	-
P/RPS	2.43	2.16	2.08	2.34	2.61	2.60	1.95	15.84%
YoY %	12.50%	3.85%	-11.11%	-10.34%	0.38%	33.33%	-	-
Horiz. %	124.62%	110.77%	106.67%	120.00%	133.85%	133.33%	100.00%	-
P/EPS	18.90	14.57	13.80	15.95	17.06	15.84	13.30	26.47%
YoY %	29.72%	5.58%	-13.48%	-6.51%	7.70%	19.10%	-	-
Horiz. %	142.11%	109.55%	103.76%	119.92%	128.27%	119.10%	100.00%	-
EY	5.29	6.86	7.25	6.27	5.86	6.31	7.52	-20.95%
YoY %	-22.89%	-5.38%	15.63%	7.00%	-7.13%	-16.09%	-	-
Horiz. %	70.35%	91.22%	96.41%	83.38%	77.93%	83.91%	100.00%	-
DY	5.38	0.00	9.43	2.44	3.33	0.00	7.75	-21.65%
YoY %	0.00%	0.00%	286.48%	-26.73%	0.00%	0.00%	-	-
Horiz. %	69.42%	0.00%	121.68%	31.48%	42.97%	0.00%	100.00%	-
P/NAPS	1.63	1.30	1.39	2.73	1.60	1.82	1.58	2.10%
YoY %	25.38%	-6.47%	-49.08%	70.62%	-12.09%	15.19%	-	-
Horiz. %	103.16%	82.28%	87.97%	172.78%	101.27%	115.19%	100.00%	-

	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	31/12/01	CAGR
Price Multiplier on Announcement Date
Date	19/08/03	20/05/03	27/02/03	29/11/02	20/08/02	21/05/02	27/02/02	-
Price	1.88	1.62	1.56	1.62	3.08	3.30	2.14	-
P/RPS	2.45	2.26	2.04	1.39	2.68	2.81	1.62	31.85%
YoY %	8.41%	10.78%	46.76%	-48.13%	-4.63%	73.46%	-	-
Horiz. %	151.23%	139.51%	125.93%	85.80%	165.43%	173.46%	100.00%	-
P/EPS	19.11	15.23	13.54	9.47	17.52	17.08	11.03	44.39%
YoY %	25.48%	12.48%	42.98%	-45.95%	2.58%	54.85%	-	-
Horiz. %	173.25%	138.08%	122.76%	85.86%	158.84%	154.85%	100.00%	-
EY	5.23	6.57	7.39	10.56	5.71	5.85	9.07	-30.79%
YoY %	-20.40%	-11.10%	-30.02%	84.94%	-2.39%	-35.50%	-	-
Horiz. %	57.66%	72.44%	81.48%	116.43%	62.95%	64.50%	100.00%	-
DY	5.32	0.00	9.62	4.12	3.25	0.00	9.35	-31.40%
YoY %	0.00%	0.00%	133.50%	26.77%	0.00%	0.00%	-	-
Horiz. %	56.90%	0.00%	102.89%	44.06%	34.76%	0.00%	100.00%	-
P/NAPS	1.65	1.36	1.37	1.62	1.65	1.96	1.31	16.67%
YoY %	21.32%	-0.73%	-15.43%	-1.82%	-15.82%	49.62%	-	-
Horiz. %	125.95%	103.82%	104.58%	123.66%	125.95%	149.62%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos