[BOXPAK] QoQ TTM Result on 30-Sep-2006 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
21-Nov-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Sep-2006 [#3]
Profit Trend
QoQ- 23.65%
YoY- 366.64%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Revenue 108,361 103,396 98,774 92,665 87,394 83,252 79,284 23.22%
PBT 2,163 2,157 2,204 4,622 4,078 2,731 1,505 27.43%
Tax 20 -108 -295 -1,313 -1,402 -1,152 -913 -
NP 2,183 2,049 1,909 3,309 2,676 1,579 592 139.25%
-
NP to SH 2,183 2,049 1,909 3,309 2,676 1,579 592 139.25%
-
Tax Rate -0.92% 5.01% 13.38% 28.41% 34.38% 42.18% 60.66% -
Total Cost 106,178 101,347 96,865 89,356 84,718 81,673 78,692 22.17%
-
Net Worth 64,135 63,353 63,187 63,193 62,618 62,132 60,000 4.55%
Dividend
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Net Worth 64,135 63,353 63,187 63,193 62,618 62,132 60,000 4.55%
NOSH 59,939 59,767 60,178 60,184 60,209 60,322 60,000 -0.06%
Ratio Analysis
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
NP Margin 2.01% 1.98% 1.93% 3.57% 3.06% 1.90% 0.75% -
ROE 3.40% 3.23% 3.02% 5.24% 4.27% 2.54% 0.99% -
Per Share
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 180.78 173.00 164.13 153.97 145.15 138.01 132.14 23.30%
EPS 3.64 3.43 3.17 5.50 4.44 2.62 0.99 138.78%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.07 1.06 1.05 1.05 1.04 1.03 1.00 4.62%
Adjusted Per Share Value based on latest NOSH - 60,184
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
RPS 90.27 86.13 82.28 77.19 72.80 69.35 66.04 23.23%
EPS 1.82 1.71 1.59 2.76 2.23 1.32 0.49 140.41%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.5343 0.5277 0.5264 0.5264 0.5216 0.5176 0.4998 4.56%
Price Multiplier on Financial Quarter End Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 29/06/07 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 -
Price 0.99 0.90 0.90 0.75 0.83 0.96 1.17 -
P/RPS 0.55 0.52 0.55 0.49 0.57 0.70 0.89 -27.51%
P/EPS 27.18 26.25 28.37 13.64 18.67 36.67 118.58 -62.64%
EY 3.68 3.81 3.52 7.33 5.35 2.73 0.84 168.46%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.93 0.85 0.86 0.71 0.80 0.93 1.17 -14.22%
Price Multiplier on Announcement Date
30/06/07 31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 CAGR
Date 22/08/07 23/05/07 28/02/07 21/11/06 24/08/06 25/05/06 28/02/06 -
Price 0.88 0.84 0.97 0.74 0.91 1.03 1.01 -
P/RPS 0.49 0.49 0.59 0.48 0.63 0.75 0.76 -25.42%
P/EPS 24.16 24.50 30.58 13.46 20.47 39.35 102.36 -61.90%
EY 4.14 4.08 3.27 7.43 4.88 2.54 0.98 162.01%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.82 0.79 0.92 0.70 0.88 1.00 1.01 -13.00%

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