[BOXPAK] QoQ Quarter Result on 30-Sep-2012 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
19-Nov-2012
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2012
Quarter
30-Sep-2012 [#3]
Profit Trend
QoQ- 15.25%
YoY- 36.03%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Revenue 69,654 66,951 72,366 65,338 67,273 59,357 70,309 -0.62%
PBT 4,514 4,076 5,334 6,942 6,226 4,336 5,754 -14.95%
Tax -702 -555 -793 -822 -916 -781 -675 2.65%
NP 3,812 3,521 4,541 6,120 5,310 3,555 5,079 -17.42%
-
NP to SH 3,812 3,521 4,541 6,120 5,310 3,555 5,079 -17.42%
-
Tax Rate 15.55% 13.62% 14.87% 11.84% 14.71% 18.01% 11.73% -
Total Cost 65,842 63,430 67,825 59,218 61,963 55,802 65,230 0.62%
-
Net Worth 141,074 134,961 120,059 126,641 126,047 118,766 116,468 13.64%
Dividend
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Div - - 6,002 - - - 4,202 -
Div Payout % - - 132.20% - - - 82.74% -
Equity
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Net Worth 141,074 134,961 120,059 126,641 126,047 118,766 116,468 13.64%
NOSH 60,031 59,982 60,029 60,019 60,022 59,983 60,035 -0.00%
Ratio Analysis
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
NP Margin 5.47% 5.26% 6.28% 9.37% 7.89% 5.99% 7.22% -
ROE 2.70% 2.61% 3.78% 4.83% 4.21% 2.99% 4.36% -
Per Share
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 116.03 111.62 120.55 108.86 112.08 98.96 117.11 -0.61%
EPS 6.35 5.87 7.57 10.20 8.85 5.92 8.46 -17.42%
DPS 0.00 0.00 10.00 0.00 0.00 0.00 7.00 -
NAPS 2.35 2.25 2.00 2.11 2.10 1.98 1.94 13.64%
Adjusted Per Share Value based on latest NOSH - 60,019
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
RPS 58.02 55.77 60.28 54.43 56.04 49.44 58.57 -0.62%
EPS 3.18 2.93 3.78 5.10 4.42 2.96 4.23 -17.33%
DPS 0.00 0.00 5.00 0.00 0.00 0.00 3.50 -
NAPS 1.1752 1.1242 1.0001 1.0549 1.05 0.9893 0.9702 13.64%
Price Multiplier on Financial Quarter End Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 28/06/13 29/03/13 31/12/12 28/09/12 29/06/12 30/03/12 30/12/11 -
Price 2.42 2.04 2.12 2.09 2.00 2.18 2.33 -
P/RPS 2.09 1.83 1.76 1.92 1.78 2.20 1.99 3.32%
P/EPS 38.11 34.75 28.03 20.50 22.61 36.78 27.54 24.20%
EY 2.62 2.88 3.57 4.88 4.42 2.72 3.63 -19.55%
DY 0.00 0.00 4.72 0.00 0.00 0.00 3.00 -
P/NAPS 1.03 0.91 1.06 0.99 0.95 1.10 1.20 -9.69%
Price Multiplier on Announcement Date
30/06/13 31/03/13 31/12/12 30/09/12 30/06/12 31/03/12 31/12/11 CAGR
Date 19/08/13 20/05/13 18/02/13 19/11/12 17/08/12 17/05/12 29/02/12 -
Price 2.49 2.45 2.06 2.18 2.08 1.92 2.31 -
P/RPS 2.15 2.20 1.71 2.00 1.86 1.94 1.97 6.00%
P/EPS 39.21 41.74 27.23 21.38 23.51 32.40 27.30 27.32%
EY 2.55 2.40 3.67 4.68 4.25 3.09 3.66 -21.42%
DY 0.00 0.00 4.85 0.00 0.00 0.00 3.03 -
P/NAPS 1.06 1.09 1.03 1.03 0.99 0.97 1.19 -7.42%

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