[BOXPAK] QoQ Cumulative Quarter Result on 31-Mar-2003 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
20-May-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Mar-2003 [#1]
Profit Trend
QoQ- -76.88%
YoY- -17.15%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Revenue 46,258 34,852 22,999 10,792 45,965 35,066 23,032 58.98%
PBT 6,709 5,942 4,385 2,384 8,977 7,573 5,199 18.47%
Tax -1,661 -1,941 -1,431 -785 -2,061 -2,439 -1,682 -0.83%
NP 5,048 4,001 2,954 1,599 6,916 5,134 3,517 27.15%
-
NP to SH 5,048 4,001 2,954 1,599 6,916 5,134 3,517 27.15%
-
Tax Rate 24.76% 32.67% 32.63% 32.93% 22.96% 32.21% 32.35% -
Total Cost 41,210 30,851 20,045 9,193 39,049 29,932 19,515 64.37%
-
Net Worth 67,226 67,183 68,446 71,534 68,429 39,999 74,821 -6.86%
Dividend
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Div 9,003 2,999 3,002 - 9,003 1,999 2,000 171.88%
Div Payout % 178.36% 74.96% 101.63% - 130.19% 38.96% 56.88% -
Equity
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Net Worth 67,226 67,183 68,446 71,534 68,429 39,999 74,821 -6.86%
NOSH 60,023 59,985 60,040 60,112 60,025 39,999 40,011 30.94%
Ratio Analysis
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
NP Margin 10.91% 11.48% 12.84% 14.82% 15.05% 14.64% 15.27% -
ROE 7.51% 5.96% 4.32% 2.24% 10.11% 12.84% 4.70% -
Per Share
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 77.07 58.10 38.31 17.95 76.58 87.67 57.56 21.41%
EPS 8.41 6.67 4.92 2.66 11.52 8.55 8.79 -2.89%
DPS 15.00 5.00 5.00 0.00 15.00 5.00 5.00 107.59%
NAPS 1.12 1.12 1.14 1.19 1.14 1.00 1.87 -28.88%
Adjusted Per Share Value based on latest NOSH - 60,112
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
RPS 38.53 29.03 19.16 8.99 38.29 29.21 19.19 58.95%
EPS 4.21 3.33 2.46 1.33 5.76 4.28 2.93 27.24%
DPS 7.50 2.50 2.50 0.00 7.50 1.67 1.67 171.46%
NAPS 0.56 0.5596 0.5702 0.5959 0.57 0.3332 0.6233 -6.87%
Price Multiplier on Financial Quarter End Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 -
Price 1.86 1.79 1.86 1.55 1.59 2.73 3.00 -
P/RPS 2.41 3.08 4.86 8.63 2.08 3.11 5.21 -40.10%
P/EPS 22.12 26.84 37.80 58.27 13.80 21.27 34.13 -25.04%
EY 4.52 3.73 2.65 1.72 7.25 4.70 2.93 33.40%
DY 8.06 2.79 2.69 0.00 9.43 1.83 1.67 184.77%
P/NAPS 1.66 1.60 1.63 1.30 1.39 2.73 1.60 2.47%
Price Multiplier on Announcement Date
31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 CAGR
Date 26/02/04 18/11/03 19/08/03 20/05/03 27/02/03 29/11/02 20/08/02 -
Price 1.94 1.78 1.88 1.62 1.56 1.62 3.08 -
P/RPS 2.52 3.06 4.91 9.02 2.04 1.85 5.35 -39.37%
P/EPS 23.07 26.69 38.21 60.90 13.54 12.62 35.04 -24.26%
EY 4.34 3.75 2.62 1.64 7.39 7.92 2.85 32.26%
DY 7.73 2.81 2.66 0.00 9.62 3.09 1.62 182.62%
P/NAPS 1.73 1.59 1.65 1.36 1.37 1.62 1.65 3.19%

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