[BOXPAK] QoQ Quarter Result on 30-Sep-2002 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- 1.32%
YoY- -31.57%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 12,207 10,792 10,899 12,034 11,286 11,746 12,785 -3.04%
PBT 2,001 2,384 1,464 2,375 2,317 2,882 2,897 -21.91%
Tax -646 -785 355 -767 -730 -952 -1,032 -26.88%
NP 1,355 1,599 1,819 1,608 1,587 1,930 1,865 -19.22%
-
NP to SH 1,355 1,599 1,819 1,608 1,587 1,930 1,865 -19.22%
-
Tax Rate 32.28% 32.93% -24.25% 32.29% 31.51% 33.03% 35.62% -
Total Cost 10,852 9,193 9,080 10,426 9,699 9,816 10,920 -0.41%
-
Net Worth 68,349 71,534 70,838 39,999 74,752 67,130 64,679 3.75%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 2,997 - 6,003 - 1,998 - 5,952 -36.78%
Div Payout % 221.24% - 330.03% - 125.94% - 319.15% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 68,349 71,534 70,838 39,999 74,752 67,130 64,679 3.75%
NOSH 59,955 60,112 60,033 39,999 39,974 39,958 39,680 31.77%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 11.10% 14.82% 16.69% 13.36% 14.06% 16.43% 14.59% -
ROE 1.98% 2.24% 2.57% 4.02% 2.12% 2.88% 2.88% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 20.36 17.95 18.16 30.09 28.23 29.40 32.22 -26.42%
EPS 2.26 2.66 3.03 2.68 3.97 4.83 4.70 -38.70%
DPS 5.00 0.00 10.00 0.00 5.00 0.00 15.00 -52.02%
NAPS 1.14 1.19 1.18 1.00 1.87 1.68 1.63 -21.26%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 10.17 8.99 9.08 10.02 9.40 9.78 10.65 -3.03%
EPS 1.13 1.33 1.52 1.34 1.32 1.61 1.55 -19.04%
DPS 2.50 0.00 5.00 0.00 1.66 0.00 4.96 -36.74%
NAPS 0.5694 0.5959 0.5901 0.3332 0.6227 0.5592 0.5388 3.76%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.86 1.55 1.59 2.73 3.00 3.06 2.58 -
P/RPS 9.14 8.63 8.76 9.07 10.63 10.41 8.01 9.22%
P/EPS 82.30 58.27 52.48 67.91 75.57 63.35 54.89 31.09%
EY 1.22 1.72 1.91 1.47 1.32 1.58 1.82 -23.46%
DY 2.69 0.00 6.29 0.00 1.67 0.00 5.81 -40.23%
P/NAPS 1.63 1.30 1.35 2.73 1.60 1.82 1.58 2.10%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 19/08/03 20/05/03 27/02/03 29/11/02 20/08/02 21/05/02 27/02/02 -
Price 1.88 1.62 1.56 1.62 3.08 3.30 2.14 -
P/RPS 9.23 9.02 8.59 5.38 10.91 11.23 6.64 24.62%
P/EPS 83.19 60.90 51.49 40.30 77.58 68.32 45.53 49.62%
EY 1.20 1.64 1.94 2.48 1.29 1.46 2.20 -33.31%
DY 2.66 0.00 6.41 0.00 1.62 0.00 7.01 -47.67%
P/NAPS 1.65 1.36 1.32 1.62 1.65 1.96 1.31 16.67%

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