[BOXPAK] QoQ Quarter Result on 31-Dec-2002 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
27-Feb-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
31-Dec-2002 [#4]
Profit Trend
QoQ- 13.12%
YoY- -2.47%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Revenue 11,854 12,207 10,792 10,899 12,034 11,286 11,746 0.61%
PBT 1,557 2,001 2,384 1,464 2,375 2,317 2,882 -33.64%
Tax -510 -646 -785 355 -767 -730 -952 -34.01%
NP 1,047 1,355 1,599 1,819 1,608 1,587 1,930 -33.45%
-
NP to SH 1,047 1,355 1,599 1,819 1,608 1,587 1,930 -33.45%
-
Tax Rate 32.76% 32.28% 32.93% -24.25% 32.29% 31.51% 33.03% -
Total Cost 10,807 10,852 9,193 9,080 10,426 9,699 9,816 6.61%
-
Net Worth 67,393 68,349 71,534 70,838 39,999 74,752 67,130 0.26%
Dividend
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Div - 2,997 - 6,003 - 1,998 - -
Div Payout % - 221.24% - 330.03% - 125.94% - -
Equity
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Net Worth 67,393 68,349 71,534 70,838 39,999 74,752 67,130 0.26%
NOSH 60,172 59,955 60,112 60,033 39,999 39,974 39,958 31.34%
Ratio Analysis
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
NP Margin 8.83% 11.10% 14.82% 16.69% 13.36% 14.06% 16.43% -
ROE 1.55% 1.98% 2.24% 2.57% 4.02% 2.12% 2.88% -
Per Share
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 19.70 20.36 17.95 18.16 30.09 28.23 29.40 -23.40%
EPS 1.74 2.26 2.66 3.03 2.68 3.97 4.83 -49.33%
DPS 0.00 5.00 0.00 10.00 0.00 5.00 0.00 -
NAPS 1.12 1.14 1.19 1.18 1.00 1.87 1.68 -23.66%
Adjusted Per Share Value based on latest NOSH - 60,033
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
RPS 9.87 10.17 8.99 9.08 10.02 9.40 9.78 0.61%
EPS 0.87 1.13 1.33 1.52 1.34 1.32 1.61 -33.63%
DPS 0.00 2.50 0.00 5.00 0.00 1.66 0.00 -
NAPS 0.5614 0.5694 0.5959 0.5901 0.3332 0.6227 0.5592 0.26%
Price Multiplier on Financial Quarter End Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 -
Price 1.79 1.86 1.55 1.59 2.73 3.00 3.06 -
P/RPS 9.09 9.14 8.63 8.76 9.07 10.63 10.41 -8.63%
P/EPS 102.87 82.30 58.27 52.48 67.91 75.57 63.35 38.11%
EY 0.97 1.22 1.72 1.91 1.47 1.32 1.58 -27.74%
DY 0.00 2.69 0.00 6.29 0.00 1.67 0.00 -
P/NAPS 1.60 1.63 1.30 1.35 2.73 1.60 1.82 -8.22%
Price Multiplier on Announcement Date
30/09/03 30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 CAGR
Date 18/11/03 19/08/03 20/05/03 27/02/03 29/11/02 20/08/02 21/05/02 -
Price 1.78 1.88 1.62 1.56 1.62 3.08 3.30 -
P/RPS 9.04 9.23 9.02 8.59 5.38 10.91 11.23 -13.45%
P/EPS 102.30 83.19 60.90 51.49 40.30 77.58 68.32 30.85%
EY 0.98 1.20 1.64 1.94 2.48 1.29 1.46 -23.31%
DY 0.00 2.66 0.00 6.41 0.00 1.62 0.00 -
P/NAPS 1.59 1.65 1.36 1.32 1.62 1.65 1.96 -13.00%

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