[BOXPAK] QoQ Annualized Quarter Result on 31-Dec-2010 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 33.93%
YoY- -16.69%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 237,852 233,410 221,764 195,512 179,637 169,006 156,324 32.25%
PBT 15,752 13,380 9,544 11,661 9,337 6,696 2,284 261.89%
Tax -1,956 -1,686 -1,616 -1,316 -1,613 -1,560 -1,100 46.72%
NP 13,796 11,694 7,928 10,345 7,724 5,136 1,184 413.19%
-
NP to SH 13,796 11,694 7,928 10,345 7,724 5,136 1,184 413.19%
-
Tax Rate 12.42% 12.60% 16.93% 11.29% 17.28% 23.30% 48.16% -
Total Cost 224,056 221,716 213,836 185,167 171,913 163,870 155,140 27.73%
-
Net Worth 112,232 105,654 104,505 106,872 102,052 102,599 104,506 4.86%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 4,202 - - - -
Div Payout % - - - 40.63% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 112,232 105,654 104,505 106,872 102,052 102,599 104,506 4.86%
NOSH 60,017 60,030 60,060 60,040 60,031 59,999 60,408 -0.43%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 5.80% 5.01% 3.57% 5.29% 4.30% 3.04% 0.76% -
ROE 12.29% 11.07% 7.59% 9.68% 7.57% 5.01% 1.13% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 396.31 388.82 369.23 325.63 299.24 281.68 258.78 32.82%
EPS 22.99 19.48 13.20 17.23 12.87 8.56 1.96 415.47%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 1.87 1.76 1.74 1.78 1.70 1.71 1.73 5.31%
Adjusted Per Share Value based on latest NOSH - 60,052
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 198.13 194.43 184.73 162.86 149.64 140.78 130.22 32.25%
EPS 11.49 9.74 6.60 8.62 6.43 4.28 0.99 411.84%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 0.9349 0.8801 0.8705 0.8903 0.8501 0.8547 0.8705 4.86%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.13 1.33 1.46 1.19 1.27 1.37 1.49 -
P/RPS 0.29 0.34 0.40 0.37 0.42 0.49 0.58 -36.97%
P/EPS 4.92 6.83 11.06 6.91 9.87 16.00 76.02 -83.85%
EY 20.34 14.65 9.04 14.48 10.13 6.25 1.32 518.19%
DY 0.00 0.00 0.00 5.88 0.00 0.00 0.00 -
P/NAPS 0.60 0.76 0.84 0.67 0.75 0.80 0.86 -21.32%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 16/08/11 19/05/11 25/02/11 23/11/10 18/08/10 19/05/10 -
Price 1.20 1.24 1.33 1.13 1.16 1.35 1.50 -
P/RPS 0.30 0.32 0.36 0.35 0.39 0.48 0.58 -35.53%
P/EPS 5.22 6.37 10.08 6.56 9.02 15.77 76.53 -83.27%
EY 19.16 15.71 9.92 15.25 11.09 6.34 1.31 497.09%
DY 0.00 0.00 0.00 6.19 0.00 0.00 0.00 -
P/NAPS 0.64 0.70 0.76 0.63 0.68 0.79 0.87 -18.49%

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