[BOXPAK] QoQ Cumulative Quarter Result on 30-Sep-2008 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
13-Nov-2008
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
30-Sep-2008 [#3]
Profit Trend
QoQ- 74.04%
YoY- 150.48%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Revenue 69,219 32,529 158,550 117,343 73,793 35,606 119,317 -30.46%
PBT 5,194 2,490 7,047 6,403 3,708 1,987 4,203 15.17%
Tax -436 -171 -533 -101 -87 -59 -150 103.80%
NP 4,758 2,319 6,514 6,302 3,621 1,928 4,053 11.29%
-
NP to SH 4,758 2,319 6,514 6,302 3,621 1,928 4,053 11.29%
-
Tax Rate 8.39% 6.87% 7.56% 1.58% 2.35% 2.97% 3.57% -
Total Cost 64,461 30,210 152,036 111,041 70,172 33,678 115,264 -32.14%
-
Net Worth 73,200 73,895 70,821 70,822 67,255 67,870 66,661 6.44%
Dividend
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Div - - 3,000 - - - 3,002 -
Div Payout % - - 46.07% - - - 74.09% -
Equity
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Net Worth 73,200 73,895 70,821 70,822 67,255 67,870 66,661 6.44%
NOSH 60,000 60,077 60,018 60,019 60,049 60,062 60,055 -0.06%
Ratio Analysis
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
NP Margin 6.87% 7.13% 4.11% 5.37% 4.91% 5.41% 3.40% -
ROE 6.50% 3.14% 9.20% 8.90% 5.38% 2.84% 6.08% -
Per Share
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 115.37 54.14 264.17 195.51 122.89 59.28 198.68 -30.42%
EPS 7.93 3.86 10.85 10.50 6.03 3.21 6.75 11.34%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 5.00 -
NAPS 1.22 1.23 1.18 1.18 1.12 1.13 1.11 6.50%
Adjusted Per Share Value based on latest NOSH - 59,977
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
RPS 57.66 27.10 132.07 97.75 61.47 29.66 99.39 -30.46%
EPS 3.96 1.93 5.43 5.25 3.02 1.61 3.38 11.14%
DPS 0.00 0.00 2.50 0.00 0.00 0.00 2.50 -
NAPS 0.6098 0.6156 0.5899 0.59 0.5602 0.5654 0.5553 6.44%
Price Multiplier on Financial Quarter End Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 -
Price 0.83 0.86 0.62 0.65 0.94 0.68 0.95 -
P/RPS 0.72 1.59 0.23 0.33 0.76 1.15 0.48 31.06%
P/EPS 10.47 22.28 5.71 6.19 15.59 21.18 14.08 -17.93%
EY 9.55 4.49 17.51 16.15 6.41 4.72 7.10 21.87%
DY 0.00 0.00 8.06 0.00 0.00 0.00 5.26 -
P/NAPS 0.68 0.70 0.53 0.55 0.84 0.60 0.86 -14.50%
Price Multiplier on Announcement Date
30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 31/12/07 CAGR
Date 19/08/09 20/05/09 26/02/09 13/11/08 28/08/08 21/05/08 28/02/08 -
Price 0.89 0.89 0.86 0.60 0.78 0.68 0.84 -
P/RPS 0.77 1.64 0.33 0.31 0.63 1.15 0.42 49.84%
P/EPS 11.22 23.06 7.92 5.71 12.94 21.18 12.45 -6.70%
EY 8.91 4.34 12.62 17.50 7.73 4.72 8.03 7.18%
DY 0.00 0.00 5.81 0.00 0.00 0.00 5.95 -
P/NAPS 0.73 0.72 0.73 0.51 0.70 0.60 0.76 -2.65%

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