[BOXPAK] QoQ Annualized Quarter Result on 30-Sep-2007 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
21-Nov-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Sep-2007 [#3]
Profit Trend
QoQ- 11.16%
YoY- 13.54%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Revenue 147,586 142,424 119,317 112,241 109,156 105,496 98,775 30.72%
PBT 7,416 7,948 4,203 3,530 3,122 2,216 2,204 124.71%
Tax -174 -236 -150 -176 -104 -160 -295 -29.69%
NP 7,242 7,712 4,053 3,354 3,018 2,056 1,909 143.43%
-
NP to SH 7,242 7,712 4,053 3,354 3,018 2,056 1,909 143.43%
-
Tax Rate 2.35% 2.97% 3.57% 4.99% 3.33% 7.22% 13.38% -
Total Cost 140,344 134,712 115,264 108,886 106,138 103,440 96,866 28.06%
-
Net Worth 67,255 67,870 66,661 65,452 64,327 63,353 63,033 4.42%
Dividend
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Div - - 3,002 - - - - -
Div Payout % - - 74.09% - - - - -
Equity
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Net Worth 67,255 67,870 66,661 65,452 64,327 63,353 63,033 4.42%
NOSH 60,049 60,062 60,055 60,047 60,119 59,767 60,031 0.02%
Ratio Analysis
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
NP Margin 4.91% 5.41% 3.40% 2.99% 2.76% 1.95% 1.93% -
ROE 10.77% 11.36% 6.08% 5.13% 4.69% 3.25% 3.03% -
Per Share
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 245.77 237.13 198.68 186.92 181.56 176.51 164.54 30.70%
EPS 12.06 12.84 6.75 5.59 5.02 3.44 3.18 143.38%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 0.00 -
NAPS 1.12 1.13 1.11 1.09 1.07 1.06 1.05 4.40%
Adjusted Per Share Value based on latest NOSH - 59,940
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
RPS 122.94 118.64 99.39 93.50 90.93 87.88 82.28 30.72%
EPS 6.03 6.42 3.38 2.79 2.51 1.71 1.59 143.38%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 0.00 -
NAPS 0.5602 0.5654 0.5553 0.5452 0.5359 0.5277 0.5251 4.41%
Price Multiplier on Financial Quarter End Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 -
Price 0.94 0.68 0.95 0.98 0.99 0.90 0.90 -
P/RPS 0.38 0.29 0.48 0.52 0.55 0.51 0.55 -21.86%
P/EPS 7.79 5.30 14.08 17.54 19.72 26.16 28.30 -57.71%
EY 12.83 18.88 7.10 5.70 5.07 3.82 3.53 136.57%
DY 0.00 0.00 5.26 0.00 0.00 0.00 0.00 -
P/NAPS 0.84 0.60 0.86 0.90 0.93 0.85 0.86 -1.55%
Price Multiplier on Announcement Date
30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 CAGR
Date 28/08/08 21/05/08 28/02/08 21/11/07 22/08/07 23/05/07 28/02/07 -
Price 0.78 0.68 0.84 0.95 0.88 0.84 0.97 -
P/RPS 0.32 0.29 0.42 0.51 0.48 0.48 0.59 -33.51%
P/EPS 6.47 5.30 12.45 17.00 17.53 24.42 30.50 -64.46%
EY 15.46 18.88 8.03 5.88 5.70 4.10 3.28 181.38%
DY 0.00 0.00 5.95 0.00 0.00 0.00 0.00 -
P/NAPS 0.70 0.60 0.76 0.87 0.82 0.79 0.92 -16.67%

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