[BOXPAK] QoQ Quarter Result on 31-Mar-2010 [#1]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
19-May-2010
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2010
Quarter
31-Mar-2010 [#1]
Profit Trend
QoQ- -90.51%
YoY- -87.24%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
Quarter Result
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Revenue 60,784 50,225 45,421 39,081 49,275 39,691 36,690 39.88%
PBT 4,659 3,654 2,777 571 4,917 4,889 2,704 43.57%
Tax -107 -429 -505 -275 -1,798 -349 -265 -45.28%
NP 4,552 3,225 2,272 296 3,119 4,540 2,439 51.41%
-
NP to SH 4,552 3,225 2,272 296 3,119 4,540 2,439 51.41%
-
Tax Rate 2.30% 11.74% 18.19% 48.16% 36.57% 7.14% 9.80% -
Total Cost 56,232 47,000 43,149 38,785 46,156 35,151 34,251 39.04%
-
Net Worth 106,893 102,094 102,509 104,506 105,566 77,468 73,290 28.52%
Dividend
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Div 4,203 - - - 4,198 - - -
Div Payout % 92.35% - - - 134.62% - - -
Equity
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Net Worth 106,893 102,094 102,509 104,506 105,566 77,468 73,290 28.52%
NOSH 60,052 60,055 59,947 60,408 59,980 60,052 60,073 -0.02%
Ratio Analysis
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
NP Margin 7.49% 6.42% 5.00% 0.76% 6.33% 11.44% 6.65% -
ROE 4.26% 3.16% 2.22% 0.28% 2.95% 5.86% 3.33% -
Per Share
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 101.22 83.63 75.77 64.69 82.15 66.09 61.07 39.92%
EPS 7.58 5.37 3.79 0.49 5.20 7.56 4.06 51.44%
DPS 7.00 0.00 0.00 0.00 7.00 0.00 0.00 -
NAPS 1.78 1.70 1.71 1.73 1.76 1.29 1.22 28.55%
Adjusted Per Share Value based on latest NOSH - 60,408
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
RPS 50.63 41.84 37.84 32.55 41.05 33.06 30.56 39.88%
EPS 3.79 2.69 1.89 0.25 2.60 3.78 2.03 51.44%
DPS 3.50 0.00 0.00 0.00 3.50 0.00 0.00 -
NAPS 0.8904 0.8505 0.8539 0.8705 0.8794 0.6453 0.6105 28.51%
Price Multiplier on Financial Quarter End Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 30/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 -
Price 1.19 1.27 1.37 1.49 1.00 1.00 0.83 -
P/RPS 1.18 1.52 1.81 2.30 1.22 1.51 1.36 -9.00%
P/EPS 15.70 23.65 36.15 304.08 19.23 13.23 20.44 -16.08%
EY 6.37 4.23 2.77 0.33 5.20 7.56 4.89 19.21%
DY 5.88 0.00 0.00 0.00 7.00 0.00 0.00 -
P/NAPS 0.67 0.75 0.80 0.86 0.57 0.78 0.68 -0.98%
Price Multiplier on Announcement Date
31/12/10 30/09/10 30/06/10 31/03/10 31/12/09 30/09/09 30/06/09 CAGR
Date 25/02/11 23/11/10 18/08/10 19/05/10 24/02/10 18/11/09 19/08/09 -
Price 1.13 1.16 1.35 1.50 1.69 0.92 0.89 -
P/RPS 1.12 1.39 1.78 2.32 2.06 1.39 1.46 -16.15%
P/EPS 14.91 21.60 35.62 306.12 32.50 12.17 21.92 -22.60%
EY 6.71 4.63 2.81 0.33 3.08 8.22 4.56 29.28%
DY 6.19 0.00 0.00 0.00 4.14 0.00 0.00 -
P/NAPS 0.63 0.68 0.79 0.87 0.96 0.71 0.73 -9.33%

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