[BOXPAK] QoQ TTM Result on 30-Sep-2002 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
29-Nov-2002
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2002
Quarter
30-Sep-2002 [#3]
Profit Trend
QoQ- -9.61%
YoY- 4.03%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Revenue 45,932 45,011 45,965 47,851 49,217 51,170 53,122 -9.26%
PBT 8,224 8,540 9,038 10,471 11,514 12,103 11,506 -20.10%
Tax -1,843 -1,927 -2,094 -3,481 -3,781 -3,951 -3,727 -37.54%
NP 6,381 6,613 6,944 6,990 7,733 8,152 7,779 -12.40%
-
NP to SH 6,381 6,613 6,944 6,990 7,733 8,152 7,779 -12.40%
-
Tax Rate 22.41% 22.56% 23.17% 33.24% 32.84% 32.64% 32.39% -
Total Cost 39,551 38,398 39,021 40,861 41,484 43,018 45,343 -8.73%
-
Net Worth 68,349 71,534 70,838 39,999 39,974 39,958 39,680 43.83%
Dividend
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Div 9,001 8,002 8,002 7,950 7,950 7,958 7,958 8.58%
Div Payout % 141.06% 121.00% 115.24% 113.75% 102.82% 97.62% 102.30% -
Equity
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Net Worth 68,349 71,534 70,838 39,999 39,974 39,958 39,680 43.83%
NOSH 59,955 60,112 60,033 39,999 39,974 39,958 39,680 31.77%
Ratio Analysis
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
NP Margin 13.89% 14.69% 15.11% 14.61% 15.71% 15.93% 14.64% -
ROE 9.34% 9.24% 9.80% 17.48% 19.34% 20.40% 19.60% -
Per Share
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 76.61 74.88 76.57 119.63 123.12 128.06 133.87 -31.14%
EPS 10.64 11.00 11.57 17.48 19.34 20.40 19.60 -33.52%
DPS 15.01 13.31 13.33 20.00 20.00 20.00 20.00 -17.45%
NAPS 1.14 1.19 1.18 1.00 1.00 1.00 1.00 9.15%
Adjusted Per Share Value based on latest NOSH - 39,999
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
RPS 38.26 37.49 38.29 39.86 41.00 42.62 44.25 -9.26%
EPS 5.32 5.51 5.78 5.82 6.44 6.79 6.48 -12.35%
DPS 7.50 6.67 6.67 6.62 6.62 6.63 6.63 8.59%
NAPS 0.5694 0.5959 0.5901 0.3332 0.333 0.3329 0.3305 43.85%
Price Multiplier on Financial Quarter End Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 30/06/03 31/03/03 31/12/02 30/09/02 28/06/02 29/03/02 31/12/01 -
Price 1.86 1.55 1.59 2.73 3.00 3.06 2.58 -
P/RPS 2.43 2.07 2.08 2.28 2.44 2.39 1.93 16.64%
P/EPS 17.48 14.09 13.75 15.62 15.51 15.00 13.16 20.89%
EY 5.72 7.10 7.27 6.40 6.45 6.67 7.60 -17.30%
DY 8.07 8.59 8.38 7.33 6.67 6.54 7.75 2.74%
P/NAPS 1.63 1.30 1.35 2.73 3.00 3.06 2.58 -26.43%
Price Multiplier on Announcement Date
30/06/03 31/03/03 31/12/02 30/09/02 30/06/02 31/03/02 31/12/01 CAGR
Date 19/08/03 20/05/03 27/02/03 29/11/02 20/08/02 21/05/02 27/02/02 -
Price 1.88 1.62 1.56 1.62 3.08 3.30 2.14 -
P/RPS 2.45 2.16 2.04 1.35 2.50 2.58 1.60 32.95%
P/EPS 17.66 14.73 13.49 9.27 15.92 16.18 10.92 37.89%
EY 5.66 6.79 7.41 10.79 6.28 6.18 9.16 -27.51%
DY 7.99 8.22 8.54 12.35 6.49 6.06 9.35 -9.97%
P/NAPS 1.65 1.36 1.32 1.62 3.08 3.30 2.14 -15.95%

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