[BOXPAK] QoQ Annualized Quarter Result on 31-Dec-2011 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
29-Feb-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Dec-2011 [#4]
Profit Trend
QoQ- 12.43%
YoY- 49.94%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Revenue 255,957 253,260 237,428 248,698 237,852 233,410 221,764 10.00%
PBT 23,338 21,124 17,344 17,568 15,752 13,380 9,544 81.20%
Tax -3,360 -3,396 -3,124 -2,057 -1,956 -1,686 -1,616 62.68%
NP 19,978 17,728 14,220 15,511 13,796 11,694 7,928 84.86%
-
NP to SH 19,978 17,728 14,220 15,511 13,796 11,694 7,928 84.86%
-
Tax Rate 14.40% 16.08% 18.01% 11.71% 12.42% 12.60% 16.93% -
Total Cost 235,978 235,532 223,208 233,187 224,056 221,716 213,836 6.76%
-
Net Worth 126,667 126,085 118,766 116,452 112,232 105,654 104,505 13.64%
Dividend
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Div - - - 4,201 - - - -
Div Payout % - - - 27.09% - - - -
Equity
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Net Worth 126,667 126,085 118,766 116,452 112,232 105,654 104,505 13.64%
NOSH 60,032 60,040 59,983 60,027 60,017 60,030 60,060 -0.03%
Ratio Analysis
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
NP Margin 7.81% 7.00% 5.99% 6.24% 5.80% 5.01% 3.57% -
ROE 15.77% 14.06% 11.97% 13.32% 12.29% 11.07% 7.59% -
Per Share
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 426.37 421.81 395.83 414.31 396.31 388.82 369.23 10.03%
EPS 33.28 29.54 23.68 25.84 22.99 19.48 13.20 84.93%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 2.11 2.10 1.98 1.94 1.87 1.76 1.74 13.67%
Adjusted Per Share Value based on latest NOSH - 60,035
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
RPS 213.21 210.97 197.78 207.17 198.13 194.43 184.73 10.00%
EPS 16.64 14.77 11.85 12.92 11.49 9.74 6.60 84.93%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 1.0552 1.0503 0.9893 0.9701 0.9349 0.8801 0.8705 13.64%
Price Multiplier on Financial Quarter End Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 28/09/12 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 -
Price 2.09 2.00 2.18 2.33 1.13 1.33 1.46 -
P/RPS 0.49 0.47 0.55 0.56 0.29 0.34 0.40 14.44%
P/EPS 6.28 6.77 9.20 9.02 4.92 6.83 11.06 -31.35%
EY 15.92 14.76 10.87 11.09 20.34 14.65 9.04 45.68%
DY 0.00 0.00 0.00 3.00 0.00 0.00 0.00 -
P/NAPS 0.99 0.95 1.10 1.20 0.60 0.76 0.84 11.54%
Price Multiplier on Announcement Date
30/09/12 30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 CAGR
Date 19/11/12 17/08/12 17/05/12 29/02/12 17/11/11 16/08/11 19/05/11 -
Price 2.18 2.08 1.92 2.31 1.20 1.24 1.33 -
P/RPS 0.51 0.49 0.49 0.56 0.30 0.32 0.36 26.05%
P/EPS 6.55 7.04 8.10 8.94 5.22 6.37 10.08 -24.91%
EY 15.27 14.20 12.35 11.19 19.16 15.71 9.92 33.21%
DY 0.00 0.00 0.00 3.03 0.00 0.00 0.00 -
P/NAPS 1.03 0.99 0.97 1.19 0.64 0.70 0.76 22.39%

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