[BOXPAK] QoQ Cumulative Quarter Result on 31-Dec-2001 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
27-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Dec-2001 [#4]
Profit Trend
QoQ- 31.54%
YoY- 57.26%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 35,066 23,032 11,746 53,122 40,338 26,937 13,698 87.02%
PBT 7,573 5,199 2,882 11,505 8,609 5,191 2,285 122.12%
Tax -2,439 -1,682 -952 -3,727 -2,696 -1,628 -728 123.73%
NP 5,134 3,517 1,930 7,778 5,913 3,563 1,557 121.37%
-
NP to SH 5,134 3,517 1,930 7,778 5,913 3,563 1,557 121.37%
-
Tax Rate 32.21% 32.35% 33.03% 32.39% 31.32% 31.36% 31.86% -
Total Cost 29,932 19,515 9,816 45,344 34,425 23,374 12,141 82.39%
-
Net Worth 39,999 74,821 67,130 65,351 69,118 66,856 66,272 -28.55%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div 1,999 2,000 - 8,018 - 2,001 - -
Div Payout % 38.96% 56.88% - 103.09% - 56.18% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 39,999 74,821 67,130 65,351 69,118 66,856 66,272 -28.55%
NOSH 39,999 40,011 39,958 40,092 39,952 40,033 39,923 0.12%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 14.64% 15.27% 16.43% 14.64% 14.66% 13.23% 11.37% -
ROE 12.84% 4.70% 2.88% 11.90% 8.55% 5.33% 2.35% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 87.67 57.56 29.40 132.50 100.96 67.29 34.31 86.79%
EPS 8.55 8.79 4.83 19.40 14.80 8.90 3.90 68.67%
DPS 5.00 5.00 0.00 20.00 0.00 5.00 0.00 -
NAPS 1.00 1.87 1.68 1.63 1.73 1.67 1.66 -28.64%
Adjusted Per Share Value based on latest NOSH - 39,680
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 29.21 19.19 9.78 44.25 33.60 22.44 11.41 87.03%
EPS 4.28 2.93 1.61 6.48 4.93 2.97 1.30 121.14%
DPS 1.67 1.67 0.00 6.68 0.00 1.67 0.00 -
NAPS 0.3332 0.6233 0.5592 0.5444 0.5758 0.5569 0.5521 -28.56%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 2.73 3.00 3.06 2.58 2.02 2.30 1.83 -
P/RPS 3.11 5.21 10.41 1.95 2.00 3.42 5.33 -30.15%
P/EPS 21.27 34.13 63.35 13.30 13.65 25.84 46.92 -40.95%
EY 4.70 2.93 1.58 7.52 7.33 3.87 2.13 69.40%
DY 1.83 1.67 0.00 7.75 0.00 2.17 0.00 -
P/NAPS 2.73 1.60 1.82 1.58 1.17 1.38 1.10 83.20%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 29/11/02 20/08/02 21/05/02 27/02/02 16/11/01 17/08/01 18/05/01 -
Price 1.62 3.08 3.30 2.14 2.30 2.35 2.10 -
P/RPS 1.85 5.35 11.23 1.62 2.28 3.49 6.12 -54.92%
P/EPS 12.62 35.04 68.32 11.03 15.54 26.40 53.85 -61.95%
EY 7.92 2.85 1.46 9.07 6.43 3.79 1.86 162.47%
DY 3.09 1.62 0.00 9.35 0.00 2.13 0.00 -
P/NAPS 1.62 1.65 1.96 1.31 1.33 1.41 1.27 17.60%

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