[BOXPAK] QoQ TTM Result on 31-Dec-2003 [#4]

Stock
[BOXPAK] BOX-PAK (MALAYSIA) BHD
Announcement Date
26-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2003
Quarter
31-Dec-2003 [#4]
Profit Trend
QoQ- -13.26%
YoY- -27.3%
Quarter Report
Latest QR
Upcoming QR
BOXPAK's Result
BOXPAK's Financial Summary
View:
Show?
TTM Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 47,445 44,748 46,117 46,258 45,752 45,932 45,011 3.56%
PBT 550 3,368 5,209 6,709 7,406 8,224 8,540 -83.85%
Tax -242 -631 -1,226 -1,661 -1,586 -1,843 -1,927 -74.82%
NP 308 2,737 3,983 5,048 5,820 6,381 6,613 -86.98%
-
NP to SH 308 2,737 3,983 5,048 5,820 6,381 6,613 -86.98%
-
Tax Rate 44.00% 18.74% 23.54% 24.76% 21.42% 22.41% 22.56% -
Total Cost 47,137 42,011 42,134 41,210 39,932 39,551 38,398 14.60%
-
Net Worth 61,889 63,583 67,200 67,393 67,393 68,349 71,534 -9.17%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div 6,017 6,017 9,015 9,015 9,001 9,001 8,002 -17.26%
Div Payout % 1,953.65% 219.85% 226.34% 178.59% 154.66% 141.06% 121.00% -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 61,889 63,583 67,200 67,393 67,393 68,349 71,534 -9.17%
NOSH 60,086 60,555 60,000 60,172 60,172 59,955 60,112 -0.02%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 0.65% 6.12% 8.64% 10.91% 12.72% 13.89% 14.69% -
ROE 0.50% 4.30% 5.93% 7.49% 8.64% 9.34% 9.24% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 78.96 73.90 76.86 76.88 76.03 76.61 74.88 3.59%
EPS 0.51 4.52 6.64 8.39 9.67 10.64 11.00 -87.02%
DPS 10.00 10.00 15.00 15.00 15.00 15.01 13.31 -17.31%
NAPS 1.03 1.05 1.12 1.12 1.12 1.14 1.19 -9.15%
Adjusted Per Share Value based on latest NOSH - 60,172
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 39.52 37.28 38.42 38.53 38.11 38.26 37.49 3.56%
EPS 0.26 2.28 3.32 4.21 4.85 5.32 5.51 -86.86%
DPS 5.01 5.01 7.51 7.51 7.50 7.50 6.67 -17.32%
NAPS 0.5155 0.5297 0.5598 0.5614 0.5614 0.5694 0.5959 -9.18%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 1.80 1.72 1.90 1.86 1.79 1.86 1.55 -
P/RPS 2.28 2.33 2.47 2.42 2.35 2.43 2.07 6.63%
P/EPS 351.16 38.05 28.62 22.17 18.51 17.48 14.09 748.24%
EY 0.28 2.63 3.49 4.51 5.40 5.72 7.10 -88.34%
DY 5.56 5.81 7.89 8.06 8.38 8.07 8.59 -25.11%
P/NAPS 1.75 1.64 1.70 1.66 1.60 1.63 1.30 21.85%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 25/11/04 19/08/04 20/05/04 26/02/04 18/11/03 19/08/03 20/05/03 -
Price 1.72 1.83 1.80 1.94 1.78 1.88 1.62 -
P/RPS 2.18 2.48 2.34 2.52 2.34 2.45 2.16 0.61%
P/EPS 335.55 40.49 27.12 23.12 18.40 17.66 14.73 699.03%
EY 0.30 2.47 3.69 4.32 5.43 5.66 6.79 -87.43%
DY 5.81 5.46 8.33 7.73 8.43 7.99 8.22 -20.60%
P/NAPS 1.67 1.74 1.61 1.73 1.59 1.65 1.36 14.62%

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