[BOXPAK] QoQ Quarter Result on 30-Sep-2001 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
16-Nov-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
30-Sep-2001 [#3]
Profit Trend
QoQ- 17.15%
YoY- 50.74%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Revenue 11,286 11,746 12,785 13,400 13,239 13,698 13,262 -10.22%
PBT 2,317 2,882 2,897 3,418 2,906 2,285 1,785 19.05%
Tax -730 -952 -1,032 -1,068 -900 -728 -980 -17.87%
NP 1,587 1,930 1,865 2,350 2,006 1,557 805 57.42%
-
NP to SH 1,587 1,930 1,865 2,350 2,006 1,557 805 57.42%
-
Tax Rate 31.51% 33.03% 35.62% 31.25% 30.97% 31.86% 54.90% -
Total Cost 9,699 9,816 10,920 11,050 11,233 12,141 12,457 -15.40%
-
Net Worth 74,752 67,130 64,679 68,906 67,000 66,272 65,205 9.56%
Dividend
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Div 1,998 - 5,952 - 2,006 - 6,037 -52.25%
Div Payout % 125.94% - 319.15% - 100.00% - 750.00% -
Equity
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Net Worth 74,752 67,130 64,679 68,906 67,000 66,272 65,205 9.56%
NOSH 39,974 39,958 39,680 39,830 40,120 39,923 40,250 -0.45%
Ratio Analysis
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
NP Margin 14.06% 16.43% 14.59% 17.54% 15.15% 11.37% 6.07% -
ROE 2.12% 2.88% 2.88% 3.41% 2.99% 2.35% 1.23% -
Per Share
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 28.23 29.40 32.22 33.64 33.00 34.31 32.95 -9.81%
EPS 3.97 4.83 4.70 5.90 5.00 3.90 2.00 58.14%
DPS 5.00 0.00 15.00 0.00 5.00 0.00 15.00 -52.02%
NAPS 1.87 1.68 1.63 1.73 1.67 1.66 1.62 10.06%
Adjusted Per Share Value based on latest NOSH - 39,830
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
RPS 9.40 9.78 10.65 11.16 11.03 11.41 11.05 -10.24%
EPS 1.32 1.61 1.55 1.96 1.67 1.30 0.67 57.35%
DPS 1.66 0.00 4.96 0.00 1.67 0.00 5.03 -52.34%
NAPS 0.6227 0.5592 0.5388 0.574 0.5581 0.5521 0.5432 9.56%
Price Multiplier on Financial Quarter End Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 -
Price 3.00 3.06 2.58 2.02 2.30 1.83 2.08 -
P/RPS 10.63 10.41 8.01 6.00 6.97 5.33 6.31 41.71%
P/EPS 75.57 63.35 54.89 34.24 46.00 46.92 104.00 -19.22%
EY 1.32 1.58 1.82 2.92 2.17 2.13 0.96 23.72%
DY 1.67 0.00 5.81 0.00 2.17 0.00 7.21 -62.38%
P/NAPS 1.60 1.82 1.58 1.17 1.38 1.10 1.28 16.08%
Price Multiplier on Announcement Date
30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 CAGR
Date 20/08/02 21/05/02 27/02/02 16/11/01 17/08/01 18/05/01 23/02/01 -
Price 3.08 3.30 2.14 2.30 2.35 2.10 1.92 -
P/RPS 10.91 11.23 6.64 6.84 7.12 6.12 5.83 52.03%
P/EPS 77.58 68.32 45.53 38.98 47.00 53.85 96.00 -13.27%
EY 1.29 1.46 2.20 2.57 2.13 1.86 1.04 15.48%
DY 1.62 0.00 7.01 0.00 2.13 0.00 7.81 -65.05%
P/NAPS 1.65 1.96 1.31 1.33 1.41 1.27 1.19 24.41%

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