[BOXPAK] QoQ Quarter Result on 30-Jun-2010 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
18-Aug-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
30-Jun-2010 [#2]
Profit Trend
QoQ- 667.57%
YoY- -6.85%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Revenue 55,441 60,784 50,225 45,421 39,081 49,275 39,691 24.98%
PBT 2,386 4,659 3,654 2,777 571 4,917 4,889 -38.04%
Tax -404 -107 -429 -505 -275 -1,798 -349 10.25%
NP 1,982 4,552 3,225 2,272 296 3,119 4,540 -42.48%
-
NP to SH 1,982 4,552 3,225 2,272 296 3,119 4,540 -42.48%
-
Tax Rate 16.93% 2.30% 11.74% 18.19% 48.16% 36.57% 7.14% -
Total Cost 53,459 56,232 47,000 43,149 38,785 46,156 35,151 32.28%
-
Net Worth 104,505 106,893 102,094 102,509 104,506 105,566 77,468 22.11%
Dividend
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Div - 4,203 - - - 4,198 - -
Div Payout % - 92.35% - - - 134.62% - -
Equity
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Net Worth 104,505 106,893 102,094 102,509 104,506 105,566 77,468 22.11%
NOSH 60,060 60,052 60,055 59,947 60,408 59,980 60,052 0.00%
Ratio Analysis
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
NP Margin 3.57% 7.49% 6.42% 5.00% 0.76% 6.33% 11.44% -
ROE 1.90% 4.26% 3.16% 2.22% 0.28% 2.95% 5.86% -
Per Share
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 92.31 101.22 83.63 75.77 64.69 82.15 66.09 24.97%
EPS 3.30 7.58 5.37 3.79 0.49 5.20 7.56 -42.48%
DPS 0.00 7.00 0.00 0.00 0.00 7.00 0.00 -
NAPS 1.74 1.78 1.70 1.71 1.73 1.76 1.29 22.10%
Adjusted Per Share Value based on latest NOSH - 59,947
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
RPS 46.18 50.63 41.84 37.84 32.55 41.05 33.06 24.98%
EPS 1.65 3.79 2.69 1.89 0.25 2.60 3.78 -42.48%
DPS 0.00 3.50 0.00 0.00 0.00 3.50 0.00 -
NAPS 0.8705 0.8904 0.8505 0.8539 0.8705 0.8794 0.6453 22.10%
Price Multiplier on Financial Quarter End Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 -
Price 1.46 1.19 1.27 1.37 1.49 1.00 1.00 -
P/RPS 1.58 1.18 1.52 1.81 2.30 1.22 1.51 3.06%
P/EPS 44.24 15.70 23.65 36.15 304.08 19.23 13.23 123.78%
EY 2.26 6.37 4.23 2.77 0.33 5.20 7.56 -55.32%
DY 0.00 5.88 0.00 0.00 0.00 7.00 0.00 -
P/NAPS 0.84 0.67 0.75 0.80 0.86 0.57 0.78 5.06%
Price Multiplier on Announcement Date
31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 CAGR
Date 19/05/11 25/02/11 23/11/10 18/08/10 19/05/10 24/02/10 18/11/09 -
Price 1.33 1.13 1.16 1.35 1.50 1.69 0.92 -
P/RPS 1.44 1.12 1.39 1.78 2.32 2.06 1.39 2.38%
P/EPS 40.30 14.91 21.60 35.62 306.12 32.50 12.17 122.32%
EY 2.48 6.71 4.63 2.81 0.33 3.08 8.22 -55.04%
DY 0.00 6.19 0.00 0.00 0.00 4.14 0.00 -
P/NAPS 0.76 0.63 0.68 0.79 0.87 0.96 0.71 4.64%

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