[BOXPAK] QoQ Annualized Quarter Result on 31-Mar-2011 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
19-May-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
31-Mar-2011 [#1]
Profit Trend
QoQ- -23.36%
YoY- 569.59%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Annualized Quarter Result
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Revenue 248,698 237,852 233,410 221,764 195,512 179,637 169,006 29.28%
PBT 17,568 15,752 13,380 9,544 11,661 9,337 6,696 89.89%
Tax -2,057 -1,956 -1,686 -1,616 -1,316 -1,613 -1,560 20.18%
NP 15,511 13,796 11,694 7,928 10,345 7,724 5,136 108.51%
-
NP to SH 15,511 13,796 11,694 7,928 10,345 7,724 5,136 108.51%
-
Tax Rate 11.71% 12.42% 12.60% 16.93% 11.29% 17.28% 23.30% -
Total Cost 233,187 224,056 221,716 213,836 185,167 171,913 163,870 26.43%
-
Net Worth 116,452 112,232 105,654 104,505 106,872 102,052 102,599 8.78%
Dividend
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Div 4,201 - - - 4,202 - - -
Div Payout % 27.09% - - - 40.63% - - -
Equity
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Net Worth 116,452 112,232 105,654 104,505 106,872 102,052 102,599 8.78%
NOSH 60,027 60,017 60,030 60,060 60,040 60,031 59,999 0.03%
Ratio Analysis
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
NP Margin 6.24% 5.80% 5.01% 3.57% 5.29% 4.30% 3.04% -
ROE 13.32% 12.29% 11.07% 7.59% 9.68% 7.57% 5.01% -
Per Share
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 414.31 396.31 388.82 369.23 325.63 299.24 281.68 29.24%
EPS 25.84 22.99 19.48 13.20 17.23 12.87 8.56 108.45%
DPS 7.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 1.94 1.87 1.76 1.74 1.78 1.70 1.71 8.75%
Adjusted Per Share Value based on latest NOSH - 60,060
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
RPS 207.17 198.13 194.43 184.73 162.86 149.64 140.78 29.28%
EPS 12.92 11.49 9.74 6.60 8.62 6.43 4.28 108.45%
DPS 3.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 0.9701 0.9349 0.8801 0.8705 0.8903 0.8501 0.8547 8.78%
Price Multiplier on Financial Quarter End Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 -
Price 2.33 1.13 1.33 1.46 1.19 1.27 1.37 -
P/RPS 0.56 0.29 0.34 0.40 0.37 0.42 0.49 9.28%
P/EPS 9.02 4.92 6.83 11.06 6.91 9.87 16.00 -31.68%
EY 11.09 20.34 14.65 9.04 14.48 10.13 6.25 46.41%
DY 3.00 0.00 0.00 0.00 5.88 0.00 0.00 -
P/NAPS 1.20 0.60 0.76 0.84 0.67 0.75 0.80 30.94%
Price Multiplier on Announcement Date
31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 CAGR
Date 29/02/12 17/11/11 16/08/11 19/05/11 25/02/11 23/11/10 18/08/10 -
Price 2.31 1.20 1.24 1.33 1.13 1.16 1.35 -
P/RPS 0.56 0.30 0.32 0.36 0.35 0.39 0.48 10.79%
P/EPS 8.94 5.22 6.37 10.08 6.56 9.02 15.77 -31.43%
EY 11.19 19.16 15.71 9.92 15.25 11.09 6.34 45.89%
DY 3.03 0.00 0.00 0.00 6.19 0.00 0.00 -
P/NAPS 1.19 0.64 0.70 0.76 0.63 0.68 0.79 31.30%

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