[BOXPAK] QoQ Annualized Quarter Result on 31-Mar-2007 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
23-May-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
31-Mar-2007 [#1]
Profit Trend
QoQ- 7.7%
YoY- 37.43%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Revenue 119,317 112,241 109,156 105,496 98,775 95,764 89,986 20.63%
PBT 4,203 3,530 3,122 2,216 2,204 3,649 3,206 19.72%
Tax -150 -176 -104 -160 -295 -694 -734 -65.20%
NP 4,053 3,354 3,018 2,056 1,909 2,954 2,472 38.91%
-
NP to SH 4,053 3,354 3,018 2,056 1,909 2,954 2,472 38.91%
-
Tax Rate 3.57% 4.99% 3.33% 7.22% 13.38% 19.02% 22.89% -
Total Cost 115,264 108,886 106,138 103,440 96,866 92,809 87,514 20.09%
-
Net Worth 66,661 65,452 64,327 63,353 63,033 63,056 62,399 4.49%
Dividend
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Div 3,002 - - - - - - -
Div Payout % 74.09% - - - - - - -
Equity
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Net Worth 66,661 65,452 64,327 63,353 63,033 63,056 62,399 4.49%
NOSH 60,055 60,047 60,119 59,767 60,031 60,054 60,000 0.06%
Ratio Analysis
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
NP Margin 3.40% 2.99% 2.76% 1.95% 1.93% 3.09% 2.75% -
ROE 6.08% 5.13% 4.69% 3.25% 3.03% 4.69% 3.96% -
Per Share
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 198.68 186.92 181.56 176.51 164.54 159.46 149.98 20.55%
EPS 6.75 5.59 5.02 3.44 3.18 4.92 4.12 38.85%
DPS 5.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.11 1.09 1.07 1.06 1.05 1.05 1.04 4.42%
Adjusted Per Share Value based on latest NOSH - 59,767
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
RPS 99.39 93.50 90.93 87.88 82.28 79.77 74.96 20.62%
EPS 3.38 2.79 2.51 1.71 1.59 2.46 2.06 38.98%
DPS 2.50 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5553 0.5452 0.5359 0.5277 0.5251 0.5253 0.5198 4.49%
Price Multiplier on Financial Quarter End Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 -
Price 0.95 0.98 0.99 0.90 0.90 0.75 0.83 -
P/RPS 0.48 0.52 0.55 0.51 0.55 0.47 0.55 -8.65%
P/EPS 14.08 17.54 19.72 26.16 28.30 15.24 20.15 -21.20%
EY 7.10 5.70 5.07 3.82 3.53 6.56 4.96 26.93%
DY 5.26 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.86 0.90 0.93 0.85 0.86 0.71 0.80 4.92%
Price Multiplier on Announcement Date
31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 CAGR
Date 28/02/08 21/11/07 22/08/07 23/05/07 28/02/07 21/11/06 24/08/06 -
Price 0.84 0.95 0.88 0.84 0.97 0.74 0.91 -
P/RPS 0.42 0.51 0.48 0.48 0.59 0.46 0.61 -21.97%
P/EPS 12.45 17.00 17.53 24.42 30.50 15.04 22.09 -31.69%
EY 8.03 5.88 5.70 4.10 3.28 6.65 4.53 46.31%
DY 5.95 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.76 0.87 0.82 0.79 0.92 0.70 0.88 -9.28%

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