[BOXPAK] QoQ TTM Result on 31-Dec-2001 [#4]

Stock

[BOXPAK] BOX-PAK (MALAYSIA) BHD

Announcement Date

27-Feb-2002

Admission Sponsor

Sponsor

Financial Year

31-Dec-2001

Quarter

31-Dec-2001 [#4]

Profit Trend

QoQ- 15.78%

YoY- 57.25%

Quarter Report

BOXPAK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
TTM Result
Revenue	47,851	49,217	51,170	53,122	53,599	54,326	55,130	-9.00%
YoY %	-2.78%	-3.82%	-3.67%	-0.89%	-1.34%	-1.46%	-	-
Horiz. %	86.80%	89.27%	92.82%	96.36%	97.22%	98.54%	100.00%	-
PBT	10,471	11,514	12,103	11,506	10,394	8,924	8,372	16.06%
YoY %	-9.06%	-4.87%	5.19%	10.70%	16.47%	6.59%	-	-
Horiz. %	125.07%	137.53%	144.57%	137.43%	124.15%	106.59%	100.00%	-
Tax	-3,481	-3,781	-3,951	-3,727	-3,675	-2,997	-2,486	25.13%
YoY %	7.93%	4.30%	-6.01%	-1.41%	-22.62%	-20.56%	-	-
Horiz. %	140.02%	152.09%	158.93%	149.92%	147.83%	120.56%	100.00%	-
NP	6,990	7,733	8,152	7,779	6,719	5,927	5,886	12.13%
YoY %	-9.61%	-5.14%	4.79%	15.78%	13.36%	0.70%	-	-
Horiz. %	118.76%	131.38%	138.50%	132.16%	114.15%	100.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	6,990	7,733	8,152	7,779	6,719	5,927	5,886	12.13%
YoY %	-9.61%	-5.14%	4.79%	15.78%	13.36%	0.70%	-	-
Horiz. %	118.76%	131.38%	138.50%	132.16%	114.15%	100.70%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	33.24%	32.84%	32.64%	32.39%	35.36%	33.58%	29.69%	-
YoY %	1.22%	0.61%	0.77%	-8.40%	5.30%	13.10%	-	-
Horiz. %	111.96%	110.61%	109.94%	109.09%	119.10%	113.10%	100.00%	-
Total Cost	40,861	41,484	43,018	45,343	46,880	48,399	49,244	-11.68%
YoY %	-1.50%	-3.57%	-5.13%	-3.28%	-3.14%	-1.72%	-	-
Horiz. %	82.98%	84.24%	87.36%	92.08%	95.20%	98.28%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	39,999	39,974	39,958	39,680	68,906	67,000	66,272	-28.55%
YoY %	0.06%	0.04%	0.70%	-42.41%	2.84%	1.10%	-	-
Horiz. %	60.36%	60.32%	60.29%	59.87%	103.97%	101.10%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Dividend
Div	7,950	7,950	7,958	7,958	8,043	8,043	7,481	4.13%
YoY %	0.00%	-0.10%	0.00%	-1.06%	0.00%	7.51%	-	-
Horiz. %	106.27%	106.27%	106.38%	106.38%	107.51%	107.51%	100.00%	-
Div Payout %	113.75%	102.82%	97.62%	102.30%	119.71%	135.71%	127.10%	-
YoY %	10.63%	5.33%	-4.57%	-14.54%	-11.79%	6.77%	-	-
Horiz. %	89.50%	80.90%	76.81%	80.49%	94.19%	106.77%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Equity
Net Worth	39,999	39,974	39,958	39,680	68,906	67,000	66,272	-28.55%
YoY %	0.06%	0.04%	0.70%	-42.41%	2.84%	1.10%	-	-
Horiz. %	60.36%	60.32%	60.29%	59.87%	103.97%	101.10%	100.00%	-
NOSH	39,999	39,974	39,958	39,680	39,830	40,120	39,923	0.12%
YoY %	0.06%	0.04%	0.70%	-0.38%	-0.72%	0.49%	-	-
Horiz. %	100.19%	100.13%	100.09%	99.39%	99.77%	100.49%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Ratio Analysis
NP Margin	14.61%	15.71%	15.93%	14.64%	12.54%	10.91%	10.68%	-
YoY %	-7.00%	-1.38%	8.81%	16.75%	14.94%	2.15%	-	-
Horiz. %	136.80%	147.10%	149.16%	137.08%	117.42%	102.15%	100.00%	-
ROE	17.48%	19.34%	20.40%	19.60%	9.75%	8.85%	8.88%	-
YoY %	-9.62%	-5.20%	4.08%	101.03%	10.17%	-0.34%	-	-
Horiz. %	196.85%	217.79%	229.73%	220.72%	109.80%	99.66%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Per Share
RPS	119.63	123.12	128.06	133.87	134.57	135.41	138.09	-9.11%
YoY %	-2.83%	-3.86%	-4.34%	-0.52%	-0.62%	-1.94%	-	-
Horiz. %	86.63%	89.16%	92.74%	96.94%	97.45%	98.06%	100.00%	-
EPS	17.48	19.34	20.40	19.60	16.87	14.77	14.74	12.02%
YoY %	-9.62%	-5.20%	4.08%	16.18%	14.22%	0.20%	-	-
Horiz. %	118.59%	131.21%	138.40%	132.97%	114.45%	100.20%	100.00%	-
DPS	20.00	20.00	20.00	20.00	20.00	20.00	18.60	4.95%
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	7.53%	-	-
Horiz. %	107.53%	107.53%	107.53%	107.53%	107.53%	107.53%	100.00%	-
NAPS	1.00	1.00	1.00	1.00	1.73	1.67	1.66	-28.64%
YoY %	0.00%	0.00%	0.00%	-42.20%	3.59%	0.60%	-	-
Horiz. %	60.24%	60.24%	60.24%	60.24%	104.22%	100.60%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Adjusted Per Share Value based on latest NOSH - 39,680
RPS	39.86	41.00	42.62	44.25	44.65	45.25	45.92	-8.99%
YoY %	-2.78%	-3.80%	-3.68%	-0.90%	-1.33%	-1.46%	-	-
Horiz. %	86.80%	89.29%	92.81%	96.36%	97.23%	98.54%	100.00%	-
EPS	5.82	6.44	6.79	6.48	5.60	4.94	4.90	12.14%
YoY %	-9.63%	-5.15%	4.78%	15.71%	13.36%	0.82%	-	-
Horiz. %	118.78%	131.43%	138.57%	132.24%	114.29%	100.82%	100.00%	-
DPS	6.62	6.62	6.63	6.63	6.70	6.70	6.23	4.12%
YoY %	0.00%	-0.15%	0.00%	-1.04%	0.00%	7.54%	-	-
Horiz. %	106.26%	106.26%	106.42%	106.42%	107.54%	107.54%	100.00%	-
NAPS	0.3332	0.333	0.3329	0.3305	0.574	0.5581	0.5521	-28.56%
YoY %	0.06%	0.03%	0.73%	-42.42%	2.85%	1.09%	-	-
Horiz. %	60.35%	60.32%	60.30%	59.86%	103.97%	101.09%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/02	28/06/02	29/03/02	31/12/01	28/09/01	29/06/01	30/03/01	-
Price	2.73	3.00	3.06	2.58	2.02	2.30	1.83	-
P/RPS	2.28	2.44	2.39	1.93	1.50	1.70	1.33	43.19%
YoY %	-6.56%	2.09%	23.83%	28.67%	-11.76%	27.82%	-	-
Horiz. %	171.43%	183.46%	179.70%	145.11%	112.78%	127.82%	100.00%	-
P/EPS	15.62	15.51	15.00	13.16	11.97	15.57	12.41	16.55%
YoY %	0.71%	3.40%	13.98%	9.94%	-23.12%	25.46%	-	-
Horiz. %	125.87%	124.98%	120.87%	106.04%	96.45%	125.46%	100.00%	-
EY	6.40	6.45	6.67	7.60	8.35	6.42	8.06	-14.23%
YoY %	-0.78%	-3.30%	-12.24%	-8.98%	30.06%	-20.35%	-	-
Horiz. %	79.40%	80.02%	82.75%	94.29%	103.60%	79.65%	100.00%	-
DY	7.33	6.67	6.54	7.75	9.90	8.70	10.16	-19.54%
YoY %	9.90%	1.99%	-15.61%	-21.72%	13.79%	-14.37%	-	-
Horiz. %	72.15%	65.65%	64.37%	76.28%	97.44%	85.63%	100.00%	-
P/NAPS	2.73	3.00	3.06	2.58	1.17	1.38	1.10	83.20%
YoY %	-9.00%	-1.96%	18.60%	120.51%	-15.22%	25.45%	-	-
Horiz. %	248.18%	272.73%	278.18%	234.55%	106.36%	125.45%	100.00%	-

	30/09/02	30/06/02	31/03/02	31/12/01	30/09/01	30/06/01	31/03/01	CAGR
Price Multiplier on Announcement Date
Date	29/11/02	20/08/02	21/05/02	27/02/02	16/11/01	17/08/01	18/05/01	-
Price	1.62	3.08	3.30	2.14	2.30	2.35	2.10	-
P/RPS	1.35	2.50	2.58	1.60	1.71	1.74	1.52	-7.59%
YoY %	-46.00%	-3.10%	61.25%	-6.43%	-1.72%	14.47%	-	-
Horiz. %	88.82%	164.47%	169.74%	105.26%	112.50%	114.47%	100.00%	-
P/EPS	9.27	15.92	16.18	10.92	13.63	15.91	14.24	-24.86%
YoY %	-41.77%	-1.61%	48.17%	-19.88%	-14.33%	11.73%	-	-
Horiz. %	65.10%	111.80%	113.62%	76.69%	95.72%	111.73%	100.00%	-
EY	10.79	6.28	6.18	9.16	7.33	6.29	7.02	33.15%
YoY %	71.82%	1.62%	-32.53%	24.97%	16.53%	-10.40%	-	-
Horiz. %	153.70%	89.46%	88.03%	130.48%	104.42%	89.60%	100.00%	-
DY	12.35	6.49	6.06	9.35	8.70	8.51	8.86	24.75%
YoY %	90.29%	7.10%	-35.19%	7.47%	2.23%	-3.95%	-	-
Horiz. %	139.39%	73.25%	68.40%	105.53%	98.19%	96.05%	100.00%	-
P/NAPS	1.62	3.08	3.30	2.14	1.33	1.41	1.27	17.60%
YoY %	-47.40%	-6.67%	54.21%	60.90%	-5.67%	11.02%	-	-
Horiz. %	127.56%	242.52%	259.84%	168.50%	104.72%	111.02%	100.00%	-

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

Featured Posts

MQ Trader

Introducing MY's First IPO Fund for Sophisticated Investors!

MQ Chat

New Update. Discover investment communities that resonate with your ideas

MQ Trader

M & A Value Partners IPO Equity Fund has been launched - Targeted 13% Return p.a

Latest Videos