[BOXPAK] QoQ Cumulative Quarter Result on 31-Mar-2009 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
20-May-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
31-Mar-2009 [#1]
Profit Trend
QoQ- -64.4%
YoY- 20.28%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Cumulative Result
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Revenue 158,185 108,910 69,219 32,529 158,550 117,343 73,793 66.02%
PBT 15,001 10,083 5,194 2,490 7,047 6,403 3,708 153.24%
Tax -2,583 -785 -436 -171 -533 -101 -87 852.91%
NP 12,418 9,298 4,758 2,319 6,514 6,302 3,621 126.90%
-
NP to SH 12,418 9,298 4,758 2,319 6,514 6,302 3,621 126.90%
-
Tax Rate 17.22% 7.79% 8.39% 6.87% 7.56% 1.58% 2.35% -
Total Cost 145,767 99,612 64,461 30,210 152,036 111,041 70,172 62.58%
-
Net Worth 105,634 77,433 73,200 73,895 70,821 70,822 67,255 35.00%
Dividend
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Div 4,201 - - - 3,000 - - -
Div Payout % 33.83% - - - 46.07% - - -
Equity
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Net Worth 105,634 77,433 73,200 73,895 70,821 70,822 67,255 35.00%
NOSH 60,019 60,025 60,000 60,077 60,018 60,019 60,049 -0.03%
Ratio Analysis
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
NP Margin 7.85% 8.54% 6.87% 7.13% 4.11% 5.37% 4.91% -
ROE 11.76% 12.01% 6.50% 3.14% 9.20% 8.90% 5.38% -
Per Share
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 263.56 181.44 115.37 54.14 264.17 195.51 122.89 66.07%
EPS 20.69 15.49 7.93 3.86 10.85 10.50 6.03 126.97%
DPS 7.00 0.00 0.00 0.00 5.00 0.00 0.00 -
NAPS 1.76 1.29 1.22 1.23 1.18 1.18 1.12 35.05%
Adjusted Per Share Value based on latest NOSH - 60,077
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
RPS 131.77 90.72 57.66 27.10 132.07 97.75 61.47 66.02%
EPS 10.34 7.75 3.96 1.93 5.43 5.25 3.02 126.65%
DPS 3.50 0.00 0.00 0.00 2.50 0.00 0.00 -
NAPS 0.8799 0.645 0.6098 0.6156 0.5899 0.59 0.5602 35.01%
Price Multiplier on Financial Quarter End Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 -
Price 1.00 1.00 0.83 0.86 0.62 0.65 0.94 -
P/RPS 0.38 0.55 0.72 1.59 0.23 0.33 0.76 -36.92%
P/EPS 4.83 6.46 10.47 22.28 5.71 6.19 15.59 -54.11%
EY 20.69 15.49 9.55 4.49 17.51 16.15 6.41 117.94%
DY 7.00 0.00 0.00 0.00 8.06 0.00 0.00 -
P/NAPS 0.57 0.78 0.68 0.70 0.53 0.55 0.84 -22.72%
Price Multiplier on Announcement Date
31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 30/09/08 30/06/08 CAGR
Date 24/02/10 18/11/09 19/08/09 20/05/09 26/02/09 13/11/08 28/08/08 -
Price 1.69 0.92 0.89 0.89 0.86 0.60 0.78 -
P/RPS 0.64 0.51 0.77 1.64 0.33 0.31 0.63 1.05%
P/EPS 8.17 5.94 11.22 23.06 7.92 5.71 12.94 -26.34%
EY 12.24 16.84 8.91 4.34 12.62 17.50 7.73 35.73%
DY 4.14 0.00 0.00 0.00 5.81 0.00 0.00 -
P/NAPS 0.96 0.71 0.73 0.72 0.73 0.51 0.70 23.36%

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