[BOXPAK] QoQ Annualized Quarter Result on 31-Dec-2007 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
28-Feb-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Dec-2007 [#4]
Profit Trend
QoQ- 20.82%
YoY- 112.31%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Revenue 156,457 147,586 142,424 119,317 112,241 109,156 105,496 29.95%
PBT 8,537 7,416 7,948 4,203 3,530 3,122 2,216 145.14%
Tax -134 -174 -236 -150 -176 -104 -160 -11.12%
NP 8,402 7,242 7,712 4,053 3,354 3,018 2,056 154.95%
-
NP to SH 8,402 7,242 7,712 4,053 3,354 3,018 2,056 154.95%
-
Tax Rate 1.57% 2.35% 2.97% 3.57% 4.99% 3.33% 7.22% -
Total Cost 148,054 140,344 134,712 115,264 108,886 106,138 103,440 26.92%
-
Net Worth 70,822 67,255 67,870 66,661 65,452 64,327 63,353 7.69%
Dividend
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Div - - - 3,002 - - - -
Div Payout % - - - 74.09% - - - -
Equity
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Net Worth 70,822 67,255 67,870 66,661 65,452 64,327 63,353 7.69%
NOSH 60,019 60,049 60,062 60,055 60,047 60,119 59,767 0.28%
Ratio Analysis
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
NP Margin 5.37% 4.91% 5.41% 3.40% 2.99% 2.76% 1.95% -
ROE 11.86% 10.77% 11.36% 6.08% 5.13% 4.69% 3.25% -
Per Share
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 260.68 245.77 237.13 198.68 186.92 181.56 176.51 29.59%
EPS 14.00 12.06 12.84 6.75 5.59 5.02 3.44 154.25%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.18 1.12 1.13 1.11 1.09 1.07 1.06 7.39%
Adjusted Per Share Value based on latest NOSH - 60,065
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
RPS 130.33 122.94 118.64 99.39 93.50 90.93 87.88 29.95%
EPS 7.00 6.03 6.42 3.38 2.79 2.51 1.71 155.24%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.59 0.5602 0.5654 0.5553 0.5452 0.5359 0.5277 7.70%
Price Multiplier on Financial Quarter End Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 30/09/08 30/06/08 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 -
Price 0.65 0.94 0.68 0.95 0.98 0.99 0.90 -
P/RPS 0.25 0.38 0.29 0.48 0.52 0.55 0.51 -37.74%
P/EPS 4.64 7.79 5.30 14.08 17.54 19.72 26.16 -68.33%
EY 21.54 12.83 18.88 7.10 5.70 5.07 3.82 215.80%
DY 0.00 0.00 0.00 5.26 0.00 0.00 0.00 -
P/NAPS 0.55 0.84 0.60 0.86 0.90 0.93 0.85 -25.13%
Price Multiplier on Announcement Date
30/09/08 30/06/08 31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 CAGR
Date 13/11/08 28/08/08 21/05/08 28/02/08 21/11/07 22/08/07 23/05/07 -
Price 0.60 0.78 0.68 0.84 0.95 0.88 0.84 -
P/RPS 0.23 0.32 0.29 0.42 0.51 0.48 0.48 -38.68%
P/EPS 4.29 6.47 5.30 12.45 17.00 17.53 24.42 -68.53%
EY 23.33 15.46 18.88 8.03 5.88 5.70 4.10 217.72%
DY 0.00 0.00 0.00 5.95 0.00 0.00 0.00 -
P/NAPS 0.51 0.70 0.60 0.76 0.87 0.82 0.79 -25.24%

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