[BOXPAK] QoQ Quarter Result on 31-Dec-2010 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
25-Feb-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Dec-2010 [#4]
Profit Trend
QoQ- 41.15%
YoY- 45.94%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Revenue 61,683 61,265 55,441 60,784 50,225 45,421 39,081 35.52%
PBT 5,123 4,305 2,386 4,659 3,654 2,777 571 331.20%
Tax -624 -439 -404 -107 -429 -505 -275 72.59%
NP 4,499 3,866 1,982 4,552 3,225 2,272 296 512.58%
-
NP to SH 4,499 3,866 1,982 4,552 3,225 2,272 296 512.58%
-
Tax Rate 12.18% 10.20% 16.93% 2.30% 11.74% 18.19% 48.16% -
Total Cost 57,184 57,399 53,459 56,232 47,000 43,149 38,785 29.51%
-
Net Worth 112,175 105,654 104,505 106,893 102,094 102,509 104,506 4.82%
Dividend
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Div - - - 4,203 - - - -
Div Payout % - - - 92.35% - - - -
Equity
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Net Worth 112,175 105,654 104,505 106,893 102,094 102,509 104,506 4.82%
NOSH 59,986 60,031 60,060 60,052 60,055 59,947 60,408 -0.46%
Ratio Analysis
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
NP Margin 7.29% 6.31% 3.57% 7.49% 6.42% 5.00% 0.76% -
ROE 4.01% 3.66% 1.90% 4.26% 3.16% 2.22% 0.28% -
Per Share
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 102.83 102.06 92.31 101.22 83.63 75.77 64.69 36.16%
EPS 7.50 6.44 3.30 7.58 5.37 3.79 0.49 515.44%
DPS 0.00 0.00 0.00 7.00 0.00 0.00 0.00 -
NAPS 1.87 1.76 1.74 1.78 1.70 1.71 1.73 5.31%
Adjusted Per Share Value based on latest NOSH - 60,052
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
RPS 51.38 51.03 46.18 50.63 41.84 37.84 32.55 35.53%
EPS 3.75 3.22 1.65 3.79 2.69 1.89 0.25 507.21%
DPS 0.00 0.00 0.00 3.50 0.00 0.00 0.00 -
NAPS 0.9344 0.8801 0.8705 0.8904 0.8505 0.8539 0.8705 4.83%
Price Multiplier on Financial Quarter End Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 30/06/10 31/03/10 -
Price 1.13 1.33 1.46 1.19 1.27 1.37 1.49 -
P/RPS 1.10 1.30 1.58 1.18 1.52 1.81 2.30 -38.81%
P/EPS 15.07 20.65 44.24 15.70 23.65 36.15 304.08 -86.48%
EY 6.64 4.84 2.26 6.37 4.23 2.77 0.33 638.43%
DY 0.00 0.00 0.00 5.88 0.00 0.00 0.00 -
P/NAPS 0.60 0.76 0.84 0.67 0.75 0.80 0.86 -21.32%
Price Multiplier on Announcement Date
30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 30/06/10 31/03/10 CAGR
Date 17/11/11 16/08/11 19/05/11 25/02/11 23/11/10 18/08/10 19/05/10 -
Price 1.20 1.24 1.33 1.13 1.16 1.35 1.50 -
P/RPS 1.17 1.22 1.44 1.12 1.39 1.78 2.32 -36.61%
P/EPS 16.00 19.25 40.30 14.91 21.60 35.62 306.12 -85.99%
EY 6.25 5.19 2.48 6.71 4.63 2.81 0.33 609.25%
DY 0.00 0.00 0.00 6.19 0.00 0.00 0.00 -
P/NAPS 0.64 0.70 0.76 0.63 0.68 0.79 0.87 -18.49%

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