[BOXPAK] QoQ Cumulative Quarter Result on 30-Sep-2011 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 76.96%
YoY- 78.61%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 126,630 59,357 248,698 178,389 116,705 55,441 195,512 -25.16%
PBT 10,562 4,336 17,568 11,814 6,690 2,386 11,661 -6.39%
Tax -1,698 -781 -2,057 -1,467 -843 -404 -1,316 18.53%
NP 8,864 3,555 15,511 10,347 5,847 1,982 10,345 -9.79%
-
NP to SH 8,864 3,555 15,511 10,347 5,847 1,982 10,345 -9.79%
-
Tax Rate 16.08% 18.01% 11.71% 12.42% 12.60% 16.93% 11.29% -
Total Cost 117,766 55,802 233,187 168,042 110,858 53,459 185,167 -26.06%
-
Net Worth 126,085 118,766 116,452 112,232 105,654 104,505 106,872 11.66%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div - - 4,201 - - - 4,202 -
Div Payout % - - 27.09% - - - 40.63% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 126,085 118,766 116,452 112,232 105,654 104,505 106,872 11.66%
NOSH 60,040 59,983 60,027 60,017 60,030 60,060 60,040 0.00%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.00% 5.99% 6.24% 5.80% 5.01% 3.57% 5.29% -
ROE 7.03% 2.99% 13.32% 9.22% 5.53% 1.90% 9.68% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 210.91 98.96 414.31 297.23 194.41 92.31 325.63 -25.16%
EPS 14.77 5.92 25.84 17.24 9.74 3.30 17.23 -9.76%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 7.00 -
NAPS 2.10 1.98 1.94 1.87 1.76 1.74 1.78 11.66%
Adjusted Per Share Value based on latest NOSH - 59,986
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 105.48 49.44 207.17 148.60 97.22 46.18 162.86 -25.16%
EPS 7.38 2.96 12.92 8.62 4.87 1.65 8.62 -9.84%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 3.50 -
NAPS 1.0503 0.9893 0.9701 0.9349 0.8801 0.8705 0.8903 11.65%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.00 2.18 2.33 1.13 1.33 1.46 1.19 -
P/RPS 0.95 2.20 0.56 0.38 0.68 1.58 0.37 87.61%
P/EPS 13.55 36.78 9.02 6.55 13.66 44.24 6.91 56.73%
EY 7.38 2.72 11.09 15.26 7.32 2.26 14.48 -36.22%
DY 0.00 0.00 3.00 0.00 0.00 0.00 5.88 -
P/NAPS 0.95 1.10 1.20 0.60 0.76 0.84 0.67 26.23%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 17/08/12 17/05/12 29/02/12 17/11/11 16/08/11 19/05/11 25/02/11 -
Price 2.08 1.92 2.31 1.20 1.24 1.33 1.13 -
P/RPS 0.99 1.94 0.56 0.40 0.64 1.44 0.35 100.13%
P/EPS 14.09 32.40 8.94 6.96 12.73 40.30 6.56 66.54%
EY 7.10 3.09 11.19 14.37 7.85 2.48 15.25 -39.95%
DY 0.00 0.00 3.03 0.00 0.00 0.00 6.19 -
P/NAPS 0.99 0.97 1.19 0.64 0.70 0.76 0.63 35.20%

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