[BOXPAK] QoQ TTM Result on 30-Sep-2003 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
18-Nov-2003
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
30-Sep-2003 [#3]
Profit Trend
QoQ- -8.79%
YoY- -16.74%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Revenue 44,748 46,117 46,258 45,752 45,932 45,011 45,965 -1.77%
PBT 3,368 5,209 6,709 7,406 8,224 8,540 9,038 -48.24%
Tax -631 -1,226 -1,661 -1,586 -1,843 -1,927 -2,094 -55.08%
NP 2,737 3,983 5,048 5,820 6,381 6,613 6,944 -46.27%
-
NP to SH 2,737 3,983 5,048 5,820 6,381 6,613 6,944 -46.27%
-
Tax Rate 18.74% 23.54% 24.76% 21.42% 22.41% 22.56% 23.17% -
Total Cost 42,011 42,134 41,210 39,932 39,551 38,398 39,021 5.04%
-
Net Worth 63,583 67,200 67,393 67,393 68,349 71,534 70,838 -6.95%
Dividend
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Div 6,017 9,015 9,015 9,001 9,001 8,002 8,002 -17.32%
Div Payout % 219.85% 226.34% 178.59% 154.66% 141.06% 121.00% 115.24% -
Equity
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Net Worth 63,583 67,200 67,393 67,393 68,349 71,534 70,838 -6.95%
NOSH 60,555 60,000 60,172 60,172 59,955 60,112 60,033 0.57%
Ratio Analysis
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
NP Margin 6.12% 8.64% 10.91% 12.72% 13.89% 14.69% 15.11% -
ROE 4.30% 5.93% 7.49% 8.64% 9.34% 9.24% 9.80% -
Per Share
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 73.90 76.86 76.88 76.03 76.61 74.88 76.57 -2.34%
EPS 4.52 6.64 8.39 9.67 10.64 11.00 11.57 -46.59%
DPS 10.00 15.00 15.00 15.00 15.01 13.31 13.33 -17.45%
NAPS 1.05 1.12 1.12 1.12 1.14 1.19 1.18 -7.49%
Adjusted Per Share Value based on latest NOSH - 60,172
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
RPS 37.28 38.42 38.53 38.11 38.26 37.49 38.29 -1.76%
EPS 2.28 3.32 4.21 4.85 5.32 5.51 5.78 -46.24%
DPS 5.01 7.51 7.51 7.50 7.50 6.67 6.67 -17.38%
NAPS 0.5297 0.5598 0.5614 0.5614 0.5694 0.5959 0.5901 -6.95%
Price Multiplier on Financial Quarter End Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 -
Price 1.72 1.90 1.86 1.79 1.86 1.55 1.59 -
P/RPS 2.33 2.47 2.42 2.35 2.43 2.07 2.08 7.86%
P/EPS 38.05 28.62 22.17 18.51 17.48 14.09 13.75 97.22%
EY 2.63 3.49 4.51 5.40 5.72 7.10 7.27 -49.26%
DY 5.81 7.89 8.06 8.38 8.07 8.59 8.38 -21.68%
P/NAPS 1.64 1.70 1.66 1.60 1.63 1.30 1.35 13.86%
Price Multiplier on Announcement Date
30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 31/12/02 CAGR
Date 19/08/04 20/05/04 26/02/04 18/11/03 19/08/03 20/05/03 27/02/03 -
Price 1.83 1.80 1.94 1.78 1.88 1.62 1.56 -
P/RPS 2.48 2.34 2.52 2.34 2.45 2.16 2.04 13.91%
P/EPS 40.49 27.12 23.12 18.40 17.66 14.73 13.49 108.21%
EY 2.47 3.69 4.32 5.43 5.66 6.79 7.41 -51.95%
DY 5.46 8.33 7.73 8.43 7.99 8.22 8.54 -25.80%
P/NAPS 1.74 1.61 1.73 1.59 1.65 1.36 1.32 20.24%

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