[BOXPAK] QoQ Quarter Result on 31-Dec-2000 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
23-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -48.36%
YoY- -54.6%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 13,400 13,239 13,698 13,262 14,127 14,043 10,755 15.77%
PBT 3,418 2,906 2,285 1,785 1,948 2,354 1,007 125.68%
Tax -1,068 -900 -728 -980 -389 -389 -389 95.95%
NP 2,350 2,006 1,557 805 1,559 1,965 618 143.42%
-
NP to SH 2,350 2,006 1,557 805 1,559 1,965 618 143.42%
-
Tax Rate 31.25% 30.97% 31.86% 54.90% 19.97% 16.53% 38.63% -
Total Cost 11,050 11,233 12,141 12,457 12,568 12,078 10,137 5.91%
-
Net Worth 68,906 67,000 66,272 65,205 69,955 70,178 70,040 -1.08%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div - 2,006 - 6,037 - 1,443 - -
Div Payout % - 100.00% - 750.00% - 73.47% - -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 68,906 67,000 66,272 65,205 69,955 70,178 70,040 -1.08%
NOSH 39,830 40,120 39,923 40,250 39,974 40,102 41,200 -2.22%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 17.54% 15.15% 11.37% 6.07% 11.04% 13.99% 5.75% -
ROE 3.41% 2.99% 2.35% 1.23% 2.23% 2.80% 0.88% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 33.64 33.00 34.31 32.95 35.34 35.02 26.10 18.41%
EPS 5.90 5.00 3.90 2.00 3.90 4.90 1.50 148.96%
DPS 0.00 5.00 0.00 15.00 0.00 3.60 0.00 -
NAPS 1.73 1.67 1.66 1.62 1.75 1.75 1.70 1.17%
Adjusted Per Share Value based on latest NOSH - 40,250
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 11.16 11.03 11.41 11.05 11.77 11.70 8.96 15.74%
EPS 1.96 1.67 1.30 0.67 1.30 1.64 0.51 145.15%
DPS 0.00 1.67 0.00 5.03 0.00 1.20 0.00 -
NAPS 0.574 0.5581 0.5521 0.5432 0.5827 0.5846 0.5834 -1.07%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 2.02 2.30 1.83 2.08 2.65 2.70 3.48 -
P/RPS 6.00 6.97 5.33 6.31 7.50 7.71 13.33 -41.23%
P/EPS 34.24 46.00 46.92 104.00 67.95 55.10 232.00 -72.04%
EY 2.92 2.17 2.13 0.96 1.47 1.81 0.43 258.18%
DY 0.00 2.17 0.00 7.21 0.00 1.33 0.00 -
P/NAPS 1.17 1.38 1.10 1.28 1.51 1.54 2.05 -31.17%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 16/11/01 17/08/01 18/05/01 23/02/01 27/11/00 28/08/00 15/05/00 -
Price 2.30 2.35 2.10 1.92 2.56 2.14 4.04 -
P/RPS 6.84 7.12 6.12 5.83 7.24 6.11 15.48 -41.95%
P/EPS 38.98 47.00 53.85 96.00 65.64 43.67 269.33 -72.40%
EY 2.57 2.13 1.86 1.04 1.52 2.29 0.37 263.61%
DY 0.00 2.13 0.00 7.81 0.00 1.68 0.00 -
P/NAPS 1.33 1.41 1.27 1.19 1.46 1.22 2.38 -32.13%

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