[BOXPAK] QoQ TTM Result on 30-Sep-2011 [#3]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
17-Nov-2011
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2011
Quarter
30-Sep-2011 [#3]
Profit Trend
QoQ- 9.35%
YoY- 67.18%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Revenue 258,622 252,614 248,698 239,173 227,715 211,871 195,511 20.52%
PBT 21,439 19,518 17,568 16,473 15,004 13,476 11,661 50.13%
Tax -2,996 -2,519 -2,142 -1,574 -1,379 -1,445 -1,316 73.14%
NP 18,443 16,999 15,426 14,899 13,625 12,031 10,345 47.08%
-
NP to SH 18,443 16,999 15,426 14,899 13,625 12,031 10,345 47.08%
-
Tax Rate 13.97% 12.91% 12.19% 9.56% 9.19% 10.72% 11.29% -
Total Cost 240,179 235,615 233,272 224,274 214,090 199,840 185,166 18.95%
-
Net Worth 126,047 118,766 116,468 112,175 105,654 104,505 106,893 11.62%
Dividend
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Div 4,202 4,202 4,202 4,203 4,203 4,203 4,203 -0.01%
Div Payout % 22.79% 24.72% 27.24% 28.21% 30.85% 34.94% 40.64% -
Equity
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Net Worth 126,047 118,766 116,468 112,175 105,654 104,505 106,893 11.62%
NOSH 60,022 59,983 60,035 59,986 60,031 60,060 60,052 -0.03%
Ratio Analysis
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
NP Margin 7.13% 6.73% 6.20% 6.23% 5.98% 5.68% 5.29% -
ROE 14.63% 14.31% 13.24% 13.28% 12.90% 11.51% 9.68% -
Per Share
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 430.87 421.14 414.25 398.71 379.33 352.76 325.57 20.56%
EPS 30.73 28.34 25.69 24.84 22.70 20.03 17.23 47.11%
DPS 7.00 7.00 7.00 7.00 7.00 7.00 7.00 0.00%
NAPS 2.10 1.98 1.94 1.87 1.76 1.74 1.78 11.66%
Adjusted Per Share Value based on latest NOSH - 59,986
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
RPS 215.43 210.43 207.17 199.23 189.69 176.49 162.86 20.52%
EPS 15.36 14.16 12.85 12.41 11.35 10.02 8.62 47.03%
DPS 3.50 3.50 3.50 3.50 3.50 3.50 3.50 0.00%
NAPS 1.05 0.9893 0.9702 0.9344 0.8801 0.8705 0.8904 11.62%
Price Multiplier on Financial Quarter End Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 29/06/12 30/03/12 30/12/11 30/09/11 30/06/11 31/03/11 30/12/10 -
Price 2.00 2.18 2.33 1.13 1.33 1.46 1.19 -
P/RPS 0.46 0.52 0.56 0.28 0.35 0.41 0.37 15.63%
P/EPS 6.51 7.69 9.07 4.55 5.86 7.29 6.91 -3.90%
EY 15.36 13.00 11.03 21.98 17.07 13.72 14.48 4.01%
DY 3.50 3.21 3.00 6.19 5.26 4.79 5.88 -29.26%
P/NAPS 0.95 1.10 1.20 0.60 0.76 0.84 0.67 26.23%
Price Multiplier on Announcement Date
30/06/12 31/03/12 31/12/11 30/09/11 30/06/11 31/03/11 31/12/10 CAGR
Date 17/08/12 17/05/12 29/02/12 17/11/11 16/08/11 19/05/11 25/02/11 -
Price 2.08 1.92 2.31 1.20 1.24 1.33 1.13 -
P/RPS 0.48 0.46 0.56 0.30 0.33 0.38 0.35 23.46%
P/EPS 6.77 6.77 8.99 4.83 5.46 6.64 6.56 2.12%
EY 14.77 14.76 11.12 20.70 18.30 15.06 15.24 -2.06%
DY 3.37 3.65 3.03 5.83 5.65 5.26 6.19 -33.35%
P/NAPS 0.99 0.97 1.19 0.64 0.70 0.76 0.63 35.20%

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