[BOXPAK] QoQ TTM Result on 30-Jun-2011 [#2]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
16-Aug-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Jun-2011 [#2]
Profit Trend
QoQ- 13.25%
YoY- 33.23%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Revenue 252,614 248,698 239,173 227,715 211,871 195,511 184,002 23.50%
PBT 19,518 17,568 16,473 15,004 13,476 11,661 11,919 38.88%
Tax -2,519 -2,142 -1,574 -1,379 -1,445 -1,316 -3,007 -11.12%
NP 16,999 15,426 14,899 13,625 12,031 10,345 8,912 53.74%
-
NP to SH 16,999 15,426 14,899 13,625 12,031 10,345 8,912 53.74%
-
Tax Rate 12.91% 12.19% 9.56% 9.19% 10.72% 11.29% 25.23% -
Total Cost 235,615 233,272 224,274 214,090 199,840 185,166 175,090 21.86%
-
Net Worth 118,766 116,468 112,175 105,654 104,505 106,893 102,094 10.59%
Dividend
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Div 4,202 4,202 4,203 4,203 4,203 4,203 4,198 0.06%
Div Payout % 24.72% 27.24% 28.21% 30.85% 34.94% 40.64% 47.11% -
Equity
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Net Worth 118,766 116,468 112,175 105,654 104,505 106,893 102,094 10.59%
NOSH 59,983 60,035 59,986 60,031 60,060 60,052 60,055 -0.07%
Ratio Analysis
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
NP Margin 6.73% 6.20% 6.23% 5.98% 5.68% 5.29% 4.84% -
ROE 14.31% 13.24% 13.28% 12.90% 11.51% 9.68% 8.73% -
Per Share
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 421.14 414.25 398.71 379.33 352.76 325.57 306.38 23.60%
EPS 28.34 25.69 24.84 22.70 20.03 17.23 14.84 53.86%
DPS 7.00 7.00 7.00 7.00 7.00 7.00 7.00 0.00%
NAPS 1.98 1.94 1.87 1.76 1.74 1.78 1.70 10.68%
Adjusted Per Share Value based on latest NOSH - 60,031
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
RPS 210.43 207.17 199.23 189.69 176.49 162.86 153.27 23.50%
EPS 14.16 12.85 12.41 11.35 10.02 8.62 7.42 53.79%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 0.9893 0.9702 0.9344 0.8801 0.8705 0.8904 0.8505 10.59%
Price Multiplier on Financial Quarter End Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 30/09/10 -
Price 2.18 2.33 1.13 1.33 1.46 1.19 1.27 -
P/RPS 0.52 0.56 0.28 0.35 0.41 0.37 0.41 17.15%
P/EPS 7.69 9.07 4.55 5.86 7.29 6.91 8.56 -6.88%
EY 13.00 11.03 21.98 17.07 13.72 14.48 11.68 7.39%
DY 3.21 3.00 6.19 5.26 4.79 5.88 5.51 -30.22%
P/NAPS 1.10 1.20 0.60 0.76 0.84 0.67 0.75 29.05%
Price Multiplier on Announcement Date
31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 30/09/10 CAGR
Date 17/05/12 29/02/12 17/11/11 16/08/11 19/05/11 25/02/11 23/11/10 -
Price 1.92 2.31 1.20 1.24 1.33 1.13 1.16 -
P/RPS 0.46 0.56 0.30 0.33 0.38 0.35 0.38 13.57%
P/EPS 6.77 8.99 4.83 5.46 6.64 6.56 7.82 -9.15%
EY 14.76 11.12 20.70 18.30 15.06 15.24 12.79 10.01%
DY 3.65 3.03 5.83 5.65 5.26 6.19 6.03 -28.42%
P/NAPS 0.97 1.19 0.64 0.70 0.76 0.63 0.68 26.69%

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