[BOXPAK] QoQ TTM Result on 31-Dec-2000 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
23-Feb-2001
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2000
Quarter
31-Dec-2000 [#4]
Profit Trend
QoQ- -16.37%
YoY- 28.69%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Revenue 53,599 54,326 55,130 52,187 50,487 47,374 33,331 37.21%
PBT 10,394 8,924 8,372 7,094 6,994 7,117 4,763 68.16%
Tax -3,675 -2,997 -2,486 -2,147 -1,079 -690 -301 429.41%
NP 6,719 5,927 5,886 4,947 5,915 6,427 4,462 31.34%
-
NP to SH 6,719 5,927 5,886 4,947 5,915 6,427 4,462 31.34%
-
Tax Rate 35.36% 33.58% 29.69% 30.27% 15.43% 9.70% 6.32% -
Total Cost 46,880 48,399 49,244 47,240 44,572 40,947 28,869 38.11%
-
Net Worth 68,906 67,000 66,272 65,205 69,955 70,178 70,040 -1.08%
Dividend
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Div 8,043 8,043 7,481 7,481 1,443 1,443 6,044 20.96%
Div Payout % 119.71% 135.71% 127.10% 151.23% 24.41% 22.46% 135.46% -
Equity
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Net Worth 68,906 67,000 66,272 65,205 69,955 70,178 70,040 -1.08%
NOSH 39,830 40,120 39,923 40,250 39,974 40,102 41,200 -2.22%
Ratio Analysis
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
NP Margin 12.54% 10.91% 10.68% 9.48% 11.72% 13.57% 13.39% -
ROE 9.75% 8.85% 8.88% 7.59% 8.46% 9.16% 6.37% -
Per Share
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 134.57 135.41 138.09 129.66 126.30 118.13 80.90 40.34%
EPS 16.87 14.77 14.74 12.29 14.80 16.03 10.83 34.34%
DPS 20.00 20.00 18.60 18.59 3.61 3.60 14.67 22.92%
NAPS 1.73 1.67 1.66 1.62 1.75 1.75 1.70 1.17%
Adjusted Per Share Value based on latest NOSH - 40,250
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
RPS 44.65 45.25 45.92 43.47 42.06 39.46 27.76 37.23%
EPS 5.60 4.94 4.90 4.12 4.93 5.35 3.72 31.31%
DPS 6.70 6.70 6.23 6.23 1.20 1.20 5.03 21.03%
NAPS 0.574 0.5581 0.5521 0.5432 0.5827 0.5846 0.5834 -1.07%
Price Multiplier on Financial Quarter End Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 28/09/01 29/06/01 30/03/01 26/12/00 29/09/00 30/06/00 31/03/00 -
Price 2.02 2.30 1.83 2.08 2.65 2.70 3.48 -
P/RPS 1.50 1.70 1.33 1.60 2.10 2.29 4.30 -50.41%
P/EPS 11.97 15.57 12.41 16.92 17.91 16.85 32.13 -48.19%
EY 8.35 6.42 8.06 5.91 5.58 5.94 3.11 93.05%
DY 9.90 8.70 10.16 8.94 1.36 1.33 4.22 76.46%
P/NAPS 1.17 1.38 1.10 1.28 1.51 1.54 2.05 -31.17%
Price Multiplier on Announcement Date
30/09/01 30/06/01 31/03/01 31/12/00 30/09/00 30/06/00 31/03/00 CAGR
Date 16/11/01 17/08/01 18/05/01 23/02/01 27/11/00 28/08/00 - -
Price 2.30 2.35 2.10 1.92 2.56 2.14 0.00 -
P/RPS 1.71 1.74 1.52 1.48 2.03 1.81 0.00 -
P/EPS 13.63 15.91 14.24 15.62 17.30 13.35 0.00 -
EY 7.33 6.29 7.02 6.40 5.78 7.49 0.00 -
DY 8.70 8.51 8.86 9.68 1.41 1.68 0.00 -
P/NAPS 1.33 1.41 1.27 1.19 1.46 1.22 0.00 -

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