[BOXPAK] QoQ TTM Result on 30-Jun-2007 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
22-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 6.54%
YoY- -18.42%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Revenue 128,550 119,318 111,134 108,361 103,396 98,774 92,665 24.36%
PBT 5,637 4,204 2,115 2,163 2,157 2,204 4,622 14.13%
Tax 119 138 94 20 -108 -295 -1,313 -
NP 5,756 4,342 2,209 2,183 2,049 1,909 3,309 44.58%
-
NP to SH 5,756 4,342 2,209 2,183 2,049 1,909 3,309 44.58%
-
Tax Rate -2.11% -3.28% -4.44% -0.92% 5.01% 13.38% 28.41% -
Total Cost 122,794 114,976 108,925 106,178 101,347 96,865 89,356 23.58%
-
Net Worth 67,870 66,673 65,335 64,135 63,353 63,187 63,193 4.87%
Dividend
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Div 3,003 3,003 - - - - - -
Div Payout % 52.18% 69.17% - - - - - -
Equity
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Net Worth 67,870 66,673 65,335 64,135 63,353 63,187 63,193 4.87%
NOSH 60,062 60,065 59,940 59,939 59,767 60,178 60,184 -0.13%
Ratio Analysis
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
NP Margin 4.48% 3.64% 1.99% 2.01% 1.98% 1.93% 3.57% -
ROE 8.48% 6.51% 3.38% 3.40% 3.23% 3.02% 5.24% -
Per Share
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 214.03 198.65 185.41 180.78 173.00 164.13 153.97 24.52%
EPS 9.58 7.23 3.69 3.64 3.43 3.17 5.50 44.71%
DPS 5.00 5.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.13 1.11 1.09 1.07 1.06 1.05 1.05 5.01%
Adjusted Per Share Value based on latest NOSH - 59,939
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
RPS 107.08 99.39 92.58 90.27 86.13 82.28 77.19 24.35%
EPS 4.79 3.62 1.84 1.82 1.71 1.59 2.76 44.36%
DPS 2.50 2.50 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5654 0.5554 0.5442 0.5343 0.5277 0.5264 0.5264 4.87%
Price Multiplier on Financial Quarter End Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 31/03/08 31/12/07 28/09/07 29/06/07 30/03/07 29/12/06 29/09/06 -
Price 0.68 0.95 0.98 0.99 0.90 0.90 0.75 -
P/RPS 0.32 0.48 0.53 0.55 0.52 0.55 0.49 -24.70%
P/EPS 7.10 13.14 26.59 27.18 26.25 28.37 13.64 -35.26%
EY 14.09 7.61 3.76 3.68 3.81 3.52 7.33 54.53%
DY 7.35 5.26 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.86 0.90 0.93 0.85 0.86 0.71 -10.60%
Price Multiplier on Announcement Date
31/03/08 31/12/07 30/09/07 30/06/07 31/03/07 31/12/06 30/09/06 CAGR
Date 21/05/08 28/02/08 21/11/07 22/08/07 23/05/07 28/02/07 21/11/06 -
Price 0.68 0.84 0.95 0.88 0.84 0.97 0.74 -
P/RPS 0.32 0.42 0.51 0.49 0.49 0.59 0.48 -23.66%
P/EPS 7.10 11.62 25.78 24.16 24.50 30.58 13.46 -34.69%
EY 14.09 8.61 3.88 4.14 4.08 3.27 7.43 53.14%
DY 7.35 5.95 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.60 0.76 0.87 0.82 0.79 0.92 0.70 -9.75%

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