[BOXPAK] QoQ Quarter Result on 31-Mar-2001 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
18-May-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2001
Quarter
31-Mar-2001 [#1]
Profit Trend
QoQ- 93.42%
YoY- 151.94%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Revenue 12,785 13,400 13,239 13,698 13,262 14,127 14,043 -6.04%
PBT 2,897 3,418 2,906 2,285 1,785 1,948 2,354 14.79%
Tax -1,032 -1,068 -900 -728 -980 -389 -389 91.29%
NP 1,865 2,350 2,006 1,557 805 1,559 1,965 -3.41%
-
NP to SH 1,865 2,350 2,006 1,557 805 1,559 1,965 -3.41%
-
Tax Rate 35.62% 31.25% 30.97% 31.86% 54.90% 19.97% 16.53% -
Total Cost 10,920 11,050 11,233 12,141 12,457 12,568 12,078 -6.48%
-
Net Worth 64,679 68,906 67,000 66,272 65,205 69,955 70,178 -5.28%
Dividend
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Div 5,952 - 2,006 - 6,037 - 1,443 156.53%
Div Payout % 319.15% - 100.00% - 750.00% - 73.47% -
Equity
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Net Worth 64,679 68,906 67,000 66,272 65,205 69,955 70,178 -5.28%
NOSH 39,680 39,830 40,120 39,923 40,250 39,974 40,102 -0.70%
Ratio Analysis
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
NP Margin 14.59% 17.54% 15.15% 11.37% 6.07% 11.04% 13.99% -
ROE 2.88% 3.41% 2.99% 2.35% 1.23% 2.23% 2.80% -
Per Share
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 32.22 33.64 33.00 34.31 32.95 35.34 35.02 -5.38%
EPS 4.70 5.90 5.00 3.90 2.00 3.90 4.90 -2.73%
DPS 15.00 0.00 5.00 0.00 15.00 0.00 3.60 158.26%
NAPS 1.63 1.73 1.67 1.66 1.62 1.75 1.75 -4.61%
Adjusted Per Share Value based on latest NOSH - 39,923
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
RPS 10.65 11.16 11.03 11.41 11.05 11.77 11.70 -6.06%
EPS 1.55 1.96 1.67 1.30 0.67 1.30 1.64 -3.68%
DPS 4.96 0.00 1.67 0.00 5.03 0.00 1.20 156.88%
NAPS 0.5388 0.574 0.5581 0.5521 0.5432 0.5827 0.5846 -5.27%
Price Multiplier on Financial Quarter End Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 31/12/01 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 -
Price 2.58 2.02 2.30 1.83 2.08 2.65 2.70 -
P/RPS 8.01 6.00 6.97 5.33 6.31 7.50 7.71 2.57%
P/EPS 54.89 34.24 46.00 46.92 104.00 67.95 55.10 -0.25%
EY 1.82 2.92 2.17 2.13 0.96 1.47 1.81 0.36%
DY 5.81 0.00 2.17 0.00 7.21 0.00 1.33 166.51%
P/NAPS 1.58 1.17 1.38 1.10 1.28 1.51 1.54 1.71%
Price Multiplier on Announcement Date
31/12/01 30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 CAGR
Date 27/02/02 16/11/01 17/08/01 18/05/01 23/02/01 27/11/00 28/08/00 -
Price 2.14 2.30 2.35 2.10 1.92 2.56 2.14 -
P/RPS 6.64 6.84 7.12 6.12 5.83 7.24 6.11 5.68%
P/EPS 45.53 38.98 47.00 53.85 96.00 65.64 43.67 2.81%
EY 2.20 2.57 2.13 1.86 1.04 1.52 2.29 -2.63%
DY 7.01 0.00 2.13 0.00 7.81 0.00 1.68 158.50%
P/NAPS 1.31 1.33 1.41 1.27 1.19 1.46 1.22 4.84%

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