[BOXPAK] QoQ Annualized Quarter Result on 31-Dec-2000 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
23-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -10.42%
YoY- -31.12%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 53,784 53,874 54,792 52,187 51,900 49,594 43,020 16.03%
PBT 11,478 10,382 9,140 7,094 7,078 6,722 4,028 100.86%
Tax -3,594 -3,256 -2,912 -2,148 -1,557 -1,558 -1,556 74.64%
NP 7,884 7,126 6,228 4,946 5,521 5,164 2,472 116.51%
-
NP to SH 7,884 7,126 6,228 4,946 5,521 5,164 2,472 116.51%
-
Tax Rate 31.31% 31.36% 31.86% 30.28% 22.00% 23.18% 38.63% -
Total Cost 45,900 46,748 48,564 47,241 46,378 44,430 40,548 8.60%
-
Net Worth 69,118 66,856 66,272 64,617 69,680 69,515 70,040 -0.87%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - 4,003 - 5,983 - - - -
Div Payout % - 56.18% - 120.97% - - - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 69,118 66,856 66,272 64,617 69,680 69,515 70,040 -0.87%
NOSH 39,952 40,033 39,923 39,887 39,817 39,723 41,200 -2.02%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 14.66% 13.23% 11.37% 9.48% 10.64% 10.41% 5.75% -
ROE 11.41% 10.66% 9.40% 7.65% 7.92% 7.43% 3.53% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 134.62 134.57 137.24 130.84 130.35 124.85 104.42 18.43%
EPS 19.73 17.80 15.60 12.40 13.87 13.00 6.00 120.97%
DPS 0.00 10.00 0.00 15.00 0.00 0.00 0.00 -
NAPS 1.73 1.67 1.66 1.62 1.75 1.75 1.70 1.17%
Adjusted Per Share Value based on latest NOSH - 40,250
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 44.80 44.88 45.64 43.47 43.23 41.31 35.84 16.02%
EPS 6.57 5.94 5.19 4.12 4.60 4.30 2.06 116.51%
DPS 0.00 3.33 0.00 4.98 0.00 0.00 0.00 -
NAPS 0.5758 0.5569 0.5521 0.5383 0.5804 0.5791 0.5834 -0.86%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 2.02 2.30 1.83 2.08 2.65 2.70 3.48 -
P/RPS 1.50 1.71 1.33 1.59 2.03 2.16 3.33 -41.20%
P/EPS 10.24 12.92 11.73 16.77 19.11 20.77 58.00 -68.49%
EY 9.77 7.74 8.52 5.96 5.23 4.81 1.72 218.01%
DY 0.00 4.35 0.00 7.21 0.00 0.00 0.00 -
P/NAPS 1.17 1.38 1.10 1.28 1.51 1.54 2.05 -31.17%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 16/11/01 17/08/01 18/05/01 23/02/01 27/11/00 28/08/00 15/05/00 -
Price 2.30 2.35 2.10 1.92 2.56 2.14 4.04 -
P/RPS 1.71 1.75 1.53 1.47 1.96 1.71 3.87 -41.95%
P/EPS 11.66 13.20 13.46 15.48 18.46 16.46 67.33 -68.89%
EY 8.58 7.57 7.43 6.46 5.42 6.07 1.49 220.92%
DY 0.00 4.26 0.00 7.81 0.00 0.00 0.00 -
P/NAPS 1.33 1.41 1.27 1.19 1.46 1.22 2.38 -32.13%

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