[BOXPAK] QoQ Annualized Quarter Result on 31-Mar-2003 [#1]

Stock

[BOXPAK] BOX-PAK (MALAYSIA) BHD

Announcement Date

20-May-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2003

Quarter

31-Mar-2003 [#1]

Profit Trend

QoQ- -7.52%

YoY- -17.15%

Quarter Report

BOXPAK's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Annualized Quarter Result
Revenue	46,258	46,469	45,998	43,168	45,965	46,754	46,064	0.27%
YoY %	-0.45%	1.02%	6.56%	-6.09%	-1.69%	1.50%	-	-
Horiz. %	100.42%	100.88%	99.86%	93.71%	99.79%	101.50%	100.00%	-
PBT	6,709	7,922	8,770	9,536	8,977	10,097	10,398	-25.27%
YoY %	-15.31%	-9.67%	-8.03%	6.23%	-11.09%	-2.89%	-	-
Horiz. %	64.52%	76.19%	84.34%	91.71%	86.33%	97.11%	100.00%	-
Tax	-1,661	-2,588	-2,862	-3,140	-2,061	-3,252	-3,364	-37.44%
YoY %	35.82%	9.57%	8.85%	-52.35%	36.62%	3.33%	-	-
Horiz. %	49.38%	76.93%	85.08%	93.34%	61.27%	96.67%	100.00%	-
NP	5,048	5,334	5,908	6,396	6,916	6,845	7,034	-19.79%
YoY %	-5.36%	-9.72%	-7.63%	-7.52%	1.04%	-2.69%	-	-
Horiz. %	71.77%	75.83%	83.99%	90.93%	98.32%	97.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,048	5,334	5,908	6,396	6,916	6,845	7,034	-19.79%
YoY %	-5.36%	-9.72%	-7.63%	-7.52%	1.04%	-2.69%	-	-
Horiz. %	71.77%	75.83%	83.99%	90.93%	98.32%	97.31%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	24.76%	32.67%	32.63%	32.93%	22.96%	32.21%	32.35%	-
YoY %	-24.21%	0.12%	-0.91%	43.42%	-28.72%	-0.43%	-	-
Horiz. %	76.54%	100.99%	100.87%	101.79%	70.97%	99.57%	100.00%	-
Total Cost	41,210	41,134	40,090	36,772	39,049	39,909	39,030	3.67%
YoY %	0.18%	2.60%	9.02%	-5.83%	-2.15%	2.25%	-	-
Horiz. %	105.59%	105.39%	102.72%	94.21%	100.05%	102.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	67,226	67,183	68,446	71,534	68,429	39,999	74,821	-6.86%
YoY %	0.06%	-1.85%	-4.32%	4.54%	71.08%	-46.54%	-	-
Horiz. %	89.85%	89.79%	91.48%	95.61%	91.46%	53.46%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Dividend
Div	9,003	3,998	6,004	-	9,003	2,666	4,001	71.46%
YoY %	125.19%	-33.41%	0.00%	-	237.70%	-33.37%	-	-
Horiz. %	225.02%	99.93%	150.06%	-	225.02%	66.63%	100.00%	-
Div Payout %	178.36%	74.96%	101.63%	-	130.19%	38.96%	56.88%	-
YoY %	137.94%	-26.24%	0.00%	-	234.16%	-31.50%	-	-
Horiz. %	313.57%	131.79%	178.67%	-	228.89%	68.50%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Equity
Net Worth	67,226	67,183	68,446	71,534	68,429	39,999	74,821	-6.86%
YoY %	0.06%	-1.85%	-4.32%	4.54%	71.08%	-46.54%	-	-
Horiz. %	89.85%	89.79%	91.48%	95.61%	91.46%	53.46%	100.00%	-
NOSH	60,023	59,984	60,040	60,112	60,025	39,999	40,011	30.94%
YoY %	0.07%	-0.09%	-0.12%	0.14%	50.07%	-0.03%	-	-
Horiz. %	150.02%	149.92%	150.06%	150.24%	150.02%	99.97%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Ratio Analysis
NP Margin	10.91%	11.48%	12.84%	14.82%	15.05%	14.64%	15.27%	-
YoY %	-4.97%	-10.59%	-13.36%	-1.53%	2.80%	-4.13%	-	-
Horiz. %	71.45%	75.18%	84.09%	97.05%	98.56%	95.87%	100.00%	-
ROE	7.51%	7.94%	8.63%	8.94%	10.11%	17.11%	9.40%	-
YoY %	-5.42%	-8.00%	-3.47%	-11.57%	-40.91%	82.02%	-	-
Horiz. %	79.89%	84.47%	91.81%	95.11%	107.55%	182.02%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Per Share
RPS	77.07	77.47	76.61	71.81	76.58	116.89	115.13	-23.41%
YoY %	-0.52%	1.12%	6.68%	-6.23%	-34.49%	1.53%	-	-
Horiz. %	66.94%	67.29%	66.54%	62.37%	66.52%	101.53%	100.00%	-
EPS	8.41	8.89	9.84	10.64	11.52	11.40	17.58	-38.75%
YoY %	-5.40%	-9.65%	-7.52%	-7.64%	1.05%	-35.15%	-	-
Horiz. %	47.84%	50.57%	55.97%	60.52%	65.53%	64.85%	100.00%	-
DPS	15.00	6.67	10.00	0.00	15.00	6.67	10.00	30.94%
YoY %	124.89%	-33.30%	0.00%	0.00%	124.89%	-33.30%	-	-
Horiz. %	150.00%	66.70%	100.00%	0.00%	150.00%	66.70%	100.00%	-
NAPS	1.12	1.12	1.14	1.19	1.14	1.00	1.87	-28.88%
YoY %	0.00%	-1.75%	-4.20%	4.39%	14.00%	-46.52%	-	-
Horiz. %	59.89%	59.89%	60.96%	63.64%	60.96%	53.48%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Adjusted Per Share Value based on latest NOSH - 60,112
RPS	38.53	38.71	38.32	35.96	38.29	38.95	38.37	0.27%
YoY %	-0.46%	1.02%	6.56%	-6.09%	-1.69%	1.51%	-	-
Horiz. %	100.42%	100.89%	99.87%	93.72%	99.79%	101.51%	100.00%	-
EPS	4.21	4.44	4.92	5.33	5.76	5.70	5.86	-19.73%
YoY %	-5.18%	-9.76%	-7.69%	-7.47%	1.05%	-2.73%	-	-
Horiz. %	71.84%	75.77%	83.96%	90.96%	98.29%	97.27%	100.00%	-
DPS	7.50	3.33	5.00	0.00	7.50	2.22	3.33	71.56%
YoY %	125.23%	-33.40%	0.00%	0.00%	237.84%	-33.33%	-	-
Horiz. %	225.23%	100.00%	150.15%	0.00%	225.23%	66.67%	100.00%	-
NAPS	0.56	0.5596	0.5702	0.5959	0.57	0.3332	0.6233	-6.87%
YoY %	0.07%	-1.86%	-4.31%	4.54%	71.07%	-46.54%	-	-
Horiz. %	89.84%	89.78%	91.48%	95.60%	91.45%	53.46%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	28/06/02	-
Price	1.86	1.79	1.86	1.55	1.59	2.73	3.00	-
P/RPS	2.41	2.31	2.43	2.16	2.08	2.34	2.61	-5.16%
YoY %	4.33%	-4.94%	12.50%	3.85%	-11.11%	-10.34%	-	-
Horiz. %	92.34%	88.51%	93.10%	82.76%	79.69%	89.66%	100.00%	-
P/EPS	22.12	20.13	18.90	14.57	13.80	15.95	17.06	18.84%
YoY %	9.89%	6.51%	29.72%	5.58%	-13.48%	-6.51%	-	-
Horiz. %	129.66%	118.00%	110.79%	85.40%	80.89%	93.49%	100.00%	-
EY	4.52	4.97	5.29	6.86	7.25	6.27	5.86	-15.85%
YoY %	-9.05%	-6.05%	-22.89%	-5.38%	15.63%	7.00%	-	-
Horiz. %	77.13%	84.81%	90.27%	117.06%	123.72%	107.00%	100.00%	-
DY	8.06	3.72	5.38	0.00	9.43	2.44	3.33	79.98%
YoY %	116.67%	-30.86%	0.00%	0.00%	286.48%	-26.73%	-	-
Horiz. %	242.04%	111.71%	161.56%	0.00%	283.18%	73.27%	100.00%	-
P/NAPS	1.66	1.60	1.63	1.30	1.39	2.73	1.60	2.47%
YoY %	3.75%	-1.84%	25.38%	-6.47%	-49.08%	70.62%	-	-
Horiz. %	103.75%	100.00%	101.87%	81.25%	86.87%	170.62%	100.00%	-

	31/12/03	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	CAGR
Price Multiplier on Announcement Date
Date	26/02/04	18/11/03	19/08/03	20/05/03	27/02/03	29/11/02	20/08/02	-
Price	1.94	1.78	1.88	1.62	1.56	1.62	3.08	-
P/RPS	2.52	2.30	2.45	2.26	2.04	1.39	2.68	-4.01%
YoY %	9.57%	-6.12%	8.41%	10.78%	46.76%	-48.13%	-	-
Horiz. %	94.03%	85.82%	91.42%	84.33%	76.12%	51.87%	100.00%	-
P/EPS	23.07	20.01	19.11	15.23	13.54	9.47	17.52	20.07%
YoY %	15.29%	4.71%	25.48%	12.48%	42.98%	-45.95%	-	-
Horiz. %	131.68%	114.21%	109.08%	86.93%	77.28%	54.05%	100.00%	-
EY	4.34	5.00	5.23	6.57	7.39	10.56	5.71	-16.67%
YoY %	-13.20%	-4.40%	-20.40%	-11.10%	-30.02%	84.94%	-	-
Horiz. %	76.01%	87.57%	91.59%	115.06%	129.42%	184.94%	100.00%	-
DY	7.73	3.75	5.32	0.00	9.62	4.12	3.25	77.90%
YoY %	106.13%	-29.51%	0.00%	0.00%	133.50%	26.77%	-	-
Horiz. %	237.85%	115.38%	163.69%	0.00%	296.00%	126.77%	100.00%	-
P/NAPS	1.73	1.59	1.65	1.36	1.37	1.62	1.65	3.19%
YoY %	8.81%	-3.64%	21.32%	-0.73%	-15.43%	-1.82%	-	-
Horiz. %	104.85%	96.36%	100.00%	82.42%	83.03%	98.18%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos