[BOXPAK] QoQ TTM Result on 31-Dec-2002 [#4]

Stock

[BOXPAK] BOX-PAK (MALAYSIA) BHD

Announcement Date

27-Feb-2003

Admission Sponsor

Sponsor

Financial Year

31-Dec-2002

Quarter

31-Dec-2002 [#4]

Profit Trend

QoQ- -0.66%

YoY- -10.73%

Quarter Report

BOXPAK's Financial Summary

View:

Show?

YoY %

Horiz. %

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
TTM Result
Revenue	45,752	45,932	45,011	45,965	47,851	49,217	51,170	-7.18%
YoY %	-0.39%	2.05%	-2.08%	-3.94%	-2.78%	-3.82%	-	-
Horiz. %	89.41%	89.76%	87.96%	89.83%	93.51%	96.18%	100.00%	-
PBT	7,406	8,224	8,540	9,038	10,471	11,514	12,103	-27.90%
YoY %	-9.95%	-3.70%	-5.51%	-13.69%	-9.06%	-4.87%	-	-
Horiz. %	61.19%	67.95%	70.56%	74.68%	86.52%	95.13%	100.00%	-
Tax	-1,586	-1,843	-1,927	-2,094	-3,481	-3,781	-3,951	-45.55%
YoY %	13.94%	4.36%	7.98%	39.84%	7.93%	4.30%	-	-
Horiz. %	40.14%	46.65%	48.77%	53.00%	88.10%	95.70%	100.00%	-
NP	5,820	6,381	6,613	6,944	6,990	7,733	8,152	-20.10%
YoY %	-8.79%	-3.51%	-4.77%	-0.66%	-9.61%	-5.14%	-	-
Horiz. %	71.39%	78.28%	81.12%	85.18%	85.75%	94.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	5,820	6,381	6,613	6,944	6,990	7,733	8,152	-20.10%
YoY %	-8.79%	-3.51%	-4.77%	-0.66%	-9.61%	-5.14%	-	-
Horiz. %	71.39%	78.28%	81.12%	85.18%	85.75%	94.86%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	21.42%	22.41%	22.56%	23.17%	33.24%	32.84%	32.64%	-
YoY %	-4.42%	-0.66%	-2.63%	-30.29%	1.22%	0.61%	-	-
Horiz. %	65.62%	68.66%	69.12%	70.99%	101.84%	100.61%	100.00%	-
Total Cost	39,932	39,551	38,398	39,021	40,861	41,484	43,018	-4.83%
YoY %	0.96%	3.00%	-1.60%	-4.50%	-1.50%	-3.57%	-	-
Horiz. %	92.83%	91.94%	89.26%	90.71%	94.99%	96.43%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	67,393	68,349	71,534	70,838	39,999	39,974	39,958	41.64%
YoY %	-1.40%	-4.45%	0.98%	77.10%	0.06%	0.04%	-	-
Horiz. %	168.66%	171.05%	179.02%	177.28%	100.10%	100.04%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Dividend
Div	9,001	9,001	8,002	8,002	7,950	7,950	7,958	8.54%
YoY %	0.00%	12.48%	0.00%	0.65%	0.00%	-0.10%	-	-
Horiz. %	113.11%	113.11%	100.55%	100.55%	99.90%	99.90%	100.00%	-
Div Payout %	154.66%	141.06%	121.00%	115.24%	113.75%	102.82%	97.62%	-
YoY %	9.64%	16.58%	5.00%	1.31%	10.63%	5.33%	-	-
Horiz. %	158.43%	144.50%	123.95%	118.05%	116.52%	105.33%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Equity
Net Worth	67,393	68,349	71,534	70,838	39,999	39,974	39,958	41.64%
YoY %	-1.40%	-4.45%	0.98%	77.10%	0.06%	0.04%	-	-
Horiz. %	168.66%	171.05%	179.02%	177.28%	100.10%	100.04%	100.00%	-
NOSH	60,172	59,955	60,112	60,033	39,999	39,974	39,958	31.34%
YoY %	0.36%	-0.26%	0.13%	50.09%	0.06%	0.04%	-	-
Horiz. %	150.59%	150.05%	150.44%	150.24%	100.10%	100.04%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Ratio Analysis
NP Margin	12.72%	13.89%	14.69%	15.11%	14.61%	15.71%	15.93%	-
YoY %	-8.42%	-5.45%	-2.78%	3.42%	-7.00%	-1.38%	-	-
Horiz. %	79.85%	87.19%	92.22%	94.85%	91.71%	98.62%	100.00%	-
ROE	8.64%	9.34%	9.24%	9.80%	17.48%	19.34%	20.40%	-
YoY %	-7.49%	1.08%	-5.71%	-43.94%	-9.62%	-5.20%	-	-
Horiz. %	42.35%	45.78%	45.29%	48.04%	85.69%	94.80%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Per Share
RPS	76.03	76.61	74.88	76.57	119.63	123.12	128.06	-29.33%
YoY %	-0.76%	2.31%	-2.21%	-35.99%	-2.83%	-3.86%	-	-
Horiz. %	59.37%	59.82%	58.47%	59.79%	93.42%	96.14%	100.00%	-
EPS	9.67	10.64	11.00	11.57	17.48	19.34	20.40	-39.17%
YoY %	-9.12%	-3.27%	-4.93%	-33.81%	-9.62%	-5.20%	-	-
Horiz. %	47.40%	52.16%	53.92%	56.72%	85.69%	94.80%	100.00%	-
DPS	15.00	15.01	13.31	13.33	20.00	20.00	20.00	-17.43%
YoY %	-0.07%	12.77%	-0.15%	-33.35%	0.00%	0.00%	-	-
Horiz. %	75.00%	75.05%	66.55%	66.65%	100.00%	100.00%	100.00%	-
NAPS	1.12	1.14	1.19	1.18	1.00	1.00	1.00	7.84%
YoY %	-1.75%	-4.20%	0.85%	18.00%	0.00%	0.00%	-	-
Horiz. %	112.00%	114.00%	119.00%	118.00%	100.00%	100.00%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Adjusted Per Share Value based on latest NOSH - 60,033
RPS	38.11	38.26	37.49	38.29	39.86	41.00	42.62	-7.17%
YoY %	-0.39%	2.05%	-2.09%	-3.94%	-2.78%	-3.80%	-	-
Horiz. %	89.42%	89.77%	87.96%	89.84%	93.52%	96.20%	100.00%	-
EPS	4.85	5.32	5.51	5.78	5.82	6.44	6.79	-20.07%
YoY %	-8.83%	-3.45%	-4.67%	-0.69%	-9.63%	-5.15%	-	-
Horiz. %	71.43%	78.35%	81.15%	85.13%	85.71%	94.85%	100.00%	-
DPS	7.50	7.50	6.67	6.67	6.62	6.62	6.63	8.55%
YoY %	0.00%	12.44%	0.00%	0.76%	0.00%	-0.15%	-	-
Horiz. %	113.12%	113.12%	100.60%	100.60%	99.85%	99.85%	100.00%	-
NAPS	0.5614	0.5694	0.5959	0.5901	0.3332	0.333	0.3329	41.63%
YoY %	-1.40%	-4.45%	0.98%	77.10%	0.06%	0.03%	-	-
Horiz. %	168.64%	171.04%	179.00%	177.26%	100.09%	100.03%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	28/06/02	29/03/02	-
Price	1.79	1.86	1.55	1.59	2.73	3.00	3.06	-
P/RPS	2.35	2.43	2.07	2.08	2.28	2.44	2.39	-1.11%
YoY %	-3.29%	17.39%	-0.48%	-8.77%	-6.56%	2.09%	-	-
Horiz. %	98.33%	101.67%	86.61%	87.03%	95.40%	102.09%	100.00%	-
P/EPS	18.51	17.48	14.09	13.75	15.62	15.51	15.00	15.03%
YoY %	5.89%	24.06%	2.47%	-11.97%	0.71%	3.40%	-	-
Horiz. %	123.40%	116.53%	93.93%	91.67%	104.13%	103.40%	100.00%	-
EY	5.40	5.72	7.10	7.27	6.40	6.45	6.67	-13.12%
YoY %	-5.59%	-19.44%	-2.34%	13.59%	-0.78%	-3.30%	-	-
Horiz. %	80.96%	85.76%	106.45%	109.00%	95.95%	96.70%	100.00%	-
DY	8.38	8.07	8.59	8.38	7.33	6.67	6.54	17.95%
YoY %	3.84%	-6.05%	2.51%	14.32%	9.90%	1.99%	-	-
Horiz. %	128.13%	123.39%	131.35%	128.13%	112.08%	101.99%	100.00%	-
P/NAPS	1.60	1.63	1.30	1.35	2.73	3.00	3.06	-35.07%
YoY %	-1.84%	25.38%	-3.70%	-50.55%	-9.00%	-1.96%	-	-
Horiz. %	52.29%	53.27%	42.48%	44.12%	89.22%	98.04%	100.00%	-

	30/09/03	30/06/03	31/03/03	31/12/02	30/09/02	30/06/02	31/03/02	CAGR
Price Multiplier on Announcement Date
Date	18/11/03	19/08/03	20/05/03	27/02/03	29/11/02	20/08/02	21/05/02	-
Price	1.78	1.88	1.62	1.56	1.62	3.08	3.30	-
P/RPS	2.34	2.45	2.16	2.04	1.35	2.50	2.58	-6.29%
YoY %	-4.49%	13.43%	5.88%	51.11%	-46.00%	-3.10%	-	-
Horiz. %	90.70%	94.96%	83.72%	79.07%	52.33%	96.90%	100.00%	-
P/EPS	18.40	17.66	14.73	13.49	9.27	15.92	16.18	8.94%
YoY %	4.19%	19.89%	9.19%	45.52%	-41.77%	-1.61%	-	-
Horiz. %	113.72%	109.15%	91.04%	83.37%	57.29%	98.39%	100.00%	-
EY	5.43	5.66	6.79	7.41	10.79	6.28	6.18	-8.25%
YoY %	-4.06%	-16.64%	-8.37%	-31.33%	71.82%	1.62%	-	-
Horiz. %	87.86%	91.59%	109.87%	119.90%	174.60%	101.62%	100.00%	-
DY	8.43	7.99	8.22	8.54	12.35	6.49	6.06	24.58%
YoY %	5.51%	-2.80%	-3.75%	-30.85%	90.29%	7.10%	-	-
Horiz. %	139.11%	131.85%	135.64%	140.92%	203.80%	107.10%	100.00%	-
P/NAPS	1.59	1.65	1.36	1.32	1.62	3.08	3.30	-38.51%
YoY %	-3.64%	21.32%	3.03%	-18.52%	-47.40%	-6.67%	-	-
Horiz. %	48.18%	50.00%	41.21%	40.00%	49.09%	93.33%	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