[BOXPAK] QoQ Quarter Result on 30-Sep-2009 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
18-Nov-2009
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2009
Quarter
30-Sep-2009 [#3]
Profit Trend
QoQ- 86.14%
YoY- 69.34%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Revenue 45,421 39,081 49,275 39,691 36,690 32,529 41,207 6.72%
PBT 2,777 571 4,917 4,889 2,704 2,490 645 165.36%
Tax -505 -275 -1,798 -349 -265 -171 -423 12.57%
NP 2,272 296 3,119 4,540 2,439 2,319 222 373.39%
-
NP to SH 2,272 296 3,119 4,540 2,439 2,319 222 373.39%
-
Tax Rate 18.19% 48.16% 36.57% 7.14% 9.80% 6.87% 65.58% -
Total Cost 43,149 38,785 46,156 35,151 34,251 30,210 40,985 3.49%
-
Net Worth 102,509 104,506 105,566 77,468 73,290 73,895 70,799 28.07%
Dividend
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Div - - 4,198 - - - 2,999 -
Div Payout % - - 134.62% - - - 1,351.35% -
Equity
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Net Worth 102,509 104,506 105,566 77,468 73,290 73,895 70,799 28.07%
NOSH 59,947 60,408 59,980 60,052 60,073 60,077 59,999 -0.05%
Ratio Analysis
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
NP Margin 5.00% 0.76% 6.33% 11.44% 6.65% 7.13% 0.54% -
ROE 2.22% 0.28% 2.95% 5.86% 3.33% 3.14% 0.31% -
Per Share
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 75.77 64.69 82.15 66.09 61.07 54.14 68.68 6.78%
EPS 3.79 0.49 5.20 7.56 4.06 3.86 0.37 373.66%
DPS 0.00 0.00 7.00 0.00 0.00 0.00 5.00 -
NAPS 1.71 1.73 1.76 1.29 1.22 1.23 1.18 28.14%
Adjusted Per Share Value based on latest NOSH - 60,052
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
RPS 37.84 32.55 41.05 33.06 30.56 27.10 34.33 6.72%
EPS 1.89 0.25 2.60 3.78 2.03 1.93 0.18 381.57%
DPS 0.00 0.00 3.50 0.00 0.00 0.00 2.50 -
NAPS 0.8539 0.8705 0.8794 0.6453 0.6105 0.6156 0.5898 28.06%
Price Multiplier on Financial Quarter End Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 -
Price 1.37 1.49 1.00 1.00 0.83 0.86 0.62 -
P/RPS 1.81 2.30 1.22 1.51 1.36 1.59 0.90 59.53%
P/EPS 36.15 304.08 19.23 13.23 20.44 22.28 167.57 -64.13%
EY 2.77 0.33 5.20 7.56 4.89 4.49 0.60 178.03%
DY 0.00 0.00 7.00 0.00 0.00 0.00 8.06 -
P/NAPS 0.80 0.86 0.57 0.78 0.68 0.70 0.53 31.68%
Price Multiplier on Announcement Date
30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 31/03/09 31/12/08 CAGR
Date 18/08/10 19/05/10 24/02/10 18/11/09 19/08/09 20/05/09 26/02/09 -
Price 1.35 1.50 1.69 0.92 0.89 0.89 0.86 -
P/RPS 1.78 2.32 2.06 1.39 1.46 1.64 1.25 26.65%
P/EPS 35.62 306.12 32.50 12.17 21.92 23.06 232.43 -71.46%
EY 2.81 0.33 3.08 8.22 4.56 4.34 0.43 250.73%
DY 0.00 0.00 4.14 0.00 0.00 0.00 5.81 -
P/NAPS 0.79 0.87 0.96 0.71 0.73 0.72 0.73 5.42%

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