[BOXPAK] QoQ Cumulative Quarter Result on 31-Dec-2008 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
26-Feb-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2008
Quarter
31-Dec-2008 [#4]
Profit Trend
QoQ- 3.36%
YoY- 60.72%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Revenue 108,910 69,219 32,529 158,550 117,343 73,793 35,606 110.57%
PBT 10,083 5,194 2,490 7,047 6,403 3,708 1,987 195.00%
Tax -785 -436 -171 -533 -101 -87 -59 460.61%
NP 9,298 4,758 2,319 6,514 6,302 3,621 1,928 185.17%
-
NP to SH 9,298 4,758 2,319 6,514 6,302 3,621 1,928 185.17%
-
Tax Rate 7.79% 8.39% 6.87% 7.56% 1.58% 2.35% 2.97% -
Total Cost 99,612 64,461 30,210 152,036 111,041 70,172 33,678 105.91%
-
Net Worth 77,433 73,200 73,895 70,821 70,822 67,255 67,870 9.17%
Dividend
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Div - - - 3,000 - - - -
Div Payout % - - - 46.07% - - - -
Equity
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Net Worth 77,433 73,200 73,895 70,821 70,822 67,255 67,870 9.17%
NOSH 60,025 60,000 60,077 60,018 60,019 60,049 60,062 -0.04%
Ratio Analysis
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
NP Margin 8.54% 6.87% 7.13% 4.11% 5.37% 4.91% 5.41% -
ROE 12.01% 6.50% 3.14% 9.20% 8.90% 5.38% 2.84% -
Per Share
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 181.44 115.37 54.14 264.17 195.51 122.89 59.28 110.66%
EPS 15.49 7.93 3.86 10.85 10.50 6.03 3.21 185.28%
DPS 0.00 0.00 0.00 5.00 0.00 0.00 0.00 -
NAPS 1.29 1.22 1.23 1.18 1.18 1.12 1.13 9.22%
Adjusted Per Share Value based on latest NOSH - 59,999
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
RPS 90.72 57.66 27.10 132.07 97.75 61.47 29.66 110.56%
EPS 7.75 3.96 1.93 5.43 5.25 3.02 1.61 184.81%
DPS 0.00 0.00 0.00 2.50 0.00 0.00 0.00 -
NAPS 0.645 0.6098 0.6156 0.5899 0.59 0.5602 0.5654 9.16%
Price Multiplier on Financial Quarter End Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 -
Price 1.00 0.83 0.86 0.62 0.65 0.94 0.68 -
P/RPS 0.55 0.72 1.59 0.23 0.33 0.76 1.15 -38.81%
P/EPS 6.46 10.47 22.28 5.71 6.19 15.59 21.18 -54.65%
EY 15.49 9.55 4.49 17.51 16.15 6.41 4.72 120.67%
DY 0.00 0.00 0.00 8.06 0.00 0.00 0.00 -
P/NAPS 0.78 0.68 0.70 0.53 0.55 0.84 0.60 19.09%
Price Multiplier on Announcement Date
30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 31/03/08 CAGR
Date 18/11/09 19/08/09 20/05/09 26/02/09 13/11/08 28/08/08 21/05/08 -
Price 0.92 0.89 0.89 0.86 0.60 0.78 0.68 -
P/RPS 0.51 0.77 1.64 0.33 0.31 0.63 1.15 -41.81%
P/EPS 5.94 11.22 23.06 7.92 5.71 12.94 21.18 -57.12%
EY 16.84 8.91 4.34 12.62 17.50 7.73 4.72 133.30%
DY 0.00 0.00 0.00 5.81 0.00 0.00 0.00 -
P/NAPS 0.71 0.73 0.72 0.73 0.51 0.70 0.60 11.86%

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