[BOXPAK] QoQ Cumulative Quarter Result on 30-Sep-2001 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
16-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 65.96%
YoY- 42.79%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 23,032 11,746 53,122 40,338 26,937 13,698 52,187 -42.11%
PBT 5,199 2,882 11,505 8,609 5,191 2,285 7,094 -18.75%
Tax -1,682 -952 -3,727 -2,696 -1,628 -728 -2,148 -15.08%
NP 3,517 1,930 7,778 5,913 3,563 1,557 4,946 -20.38%
-
NP to SH 3,517 1,930 7,778 5,913 3,563 1,557 4,946 -20.38%
-
Tax Rate 32.35% 33.03% 32.39% 31.32% 31.36% 31.86% 30.28% -
Total Cost 19,515 9,816 45,344 34,425 23,374 12,141 47,241 -44.62%
-
Net Worth 74,821 67,130 65,351 69,118 66,856 66,272 64,617 10.29%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 2,000 - 8,018 - 2,001 - 5,983 -51.93%
Div Payout % 56.88% - 103.09% - 56.18% - 120.97% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 74,821 67,130 65,351 69,118 66,856 66,272 64,617 10.29%
NOSH 40,011 39,958 40,092 39,952 40,033 39,923 39,887 0.20%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 15.27% 16.43% 14.64% 14.66% 13.23% 11.37% 9.48% -
ROE 4.70% 2.88% 11.90% 8.55% 5.33% 2.35% 7.65% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 57.56 29.40 132.50 100.96 67.29 34.31 130.84 -42.24%
EPS 8.79 4.83 19.40 14.80 8.90 3.90 12.40 -20.54%
DPS 5.00 0.00 20.00 0.00 5.00 0.00 15.00 -52.02%
NAPS 1.87 1.68 1.63 1.73 1.67 1.66 1.62 10.06%
Adjusted Per Share Value based on latest NOSH - 39,830
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 19.19 9.78 44.25 33.60 22.44 11.41 43.47 -42.10%
EPS 2.93 1.61 6.48 4.93 2.97 1.30 4.12 -20.37%
DPS 1.67 0.00 6.68 0.00 1.67 0.00 4.98 -51.82%
NAPS 0.6233 0.5592 0.5444 0.5758 0.5569 0.5521 0.5383 10.29%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 3.00 3.06 2.58 2.02 2.30 1.83 2.08 -
P/RPS 5.21 10.41 1.95 2.00 3.42 5.33 1.59 121.09%
P/EPS 34.13 63.35 13.30 13.65 25.84 46.92 16.77 60.80%
EY 2.93 1.58 7.52 7.33 3.87 2.13 5.96 -37.79%
DY 1.67 0.00 7.75 0.00 2.17 0.00 7.21 -62.38%
P/NAPS 1.60 1.82 1.58 1.17 1.38 1.10 1.28 16.08%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 20/08/02 21/05/02 27/02/02 16/11/01 17/08/01 18/05/01 23/02/01 -
Price 3.08 3.30 2.14 2.30 2.35 2.10 1.92 -
P/RPS 5.35 11.23 1.62 2.28 3.49 6.12 1.47 137.16%
P/EPS 35.04 68.32 11.03 15.54 26.40 53.85 15.48 72.65%
EY 2.85 1.46 9.07 6.43 3.79 1.86 6.46 -42.13%
DY 1.62 0.00 9.35 0.00 2.13 0.00 7.81 -65.05%
P/NAPS 1.65 1.96 1.31 1.33 1.41 1.27 1.19 24.41%

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